Sei sulla pagina 1di 8

PARTICULARS Year 1 Year 2

SALES YEARLY 4,000,000.00 4,120,000.00


LESS: TOTAL COST OF SERVICES 1,400,000.00 1,442,000.00
GROSS PROFIT 2,600,000.00 2,678,000.00
LESS: OPERATING EXPENSES 1,200,000.00 1,236,000.00
NET INCOME 1,400,000.00 1,442,000.00

Chart Title
14,000,000.00
12,000,000.00
10,000,000.00
8,000,000.00
6,000,000.00
4,000,000.00
2,000,000.00
-
LY S IT ES E
AR CE OF NS OM
E VI PR C
Y ER XPE I N
ES S S E T
L
OF OS NE
SA T R NG
OS
G TI
L C ERA
TA OP
: TO SS
:
S S LE
LE

Yea r 1 Year 2 Year 3


Year 3
4,240,000.00
1,484,000.00
2,756,000.00
1,272,000.00
1,484,000.00

Title

IT ES E
OF NS COM
PR XPE I N
SS E T
NG NE
TI
ERA
: OP
SS
LE

r2 Year 3
Year 1 Year 2 Year 3
Cash Balance - Beginning 344,486.60 1,973,789.28 3,645,091.96
Add: Net Income 1,400,000.00 1,442,000.00 1,484,000.00
Depreciation - Building 75,000.00 75,000.00 75,000.00
Depreciation - T&E 154,302.68 154,302.68 154,302.68
Cash Balance - Ending 1,973,789.28 3,645,091.96 5,358,394.64
Year 1 Year 2 Year 3
Cash 1,973,789.28 3,645,091.96 5,358,394.64
Raw Materials 755,000.00 755,000.00 755,000.00
Prepaid Rent 100,000.00 100,000.00 100,000.00
Tools and Equipment 771,513.40 771,513.40 771,513.40
Accum Dep'n - T&E - 154,302.68 - 308,605.36 - 462,908.04
Building 1,500,000.00 1,500,000.00 1,500,000.00
Accum Dep'n - Building - 60,000.00 - 120,000.00 - 180,000.00
TOTAL ASSETS 4,886,000.00 6,343,000.00 7,842,000.00
Capital Contribution 3,500,000.00
Less: Prepaid Lot Rent 100,000.00
Raw Materials 755,000.00
Building Cost 1,500,000
Permits and Licenses 15,000.00
Organizational Cost 10,000.00
Insurance 4,000.00
Tools and Equipment 771,513.40

Start-up Summary
3500000
3000000
2500000
2000000
1500000
1000000
500000
0
-500000
Start-Up Expenses For Funding
Permits and Licenses 15,000.00
Organizational Cost 10,000.00
Insurance 4,000.00
Total Start-up Expenses for Funding 29,000.00

Start-up Assets for Funding


Cash 344,486.40
Raw Materials 755,000.00
Prepaid Lot Rent 100,000.00
Building 1,500,000.00
Tools and Equipment 771,513.40
Total Start-up Assets for Funding 3,470,999.80

Start-up Cash Requirements


Total Start-up Expenses for Funding 29,000.00
Total Start-up Assets for Funding 3,470,999.80
Total Start Up Cash Requirements 3,499,999.80

Total Start-up Capital Requirements


Planned Investments
Investment 1 700,000.00
Investment 2 700,000.00
Investment 3 700,000.00
Investment 4 700,000.00
Investment 5 700,000.00
Total Start-up Capital Requirements 3,500,000.00
Sart up Loss (Start-up Operating Expenses) - 29,000.00
Total Start-up Capital 3,471,000.00
Year 1 Year 2
PARTICULARS
SALES YEARLY 4,000,000.00
LESS: TOTAL COST
Raw Materials 755,000.00 858,000
Direct Labor 250,000.00 280,000
Overhead Cost 100,000.00 105,000
Rental 100,000.00 150,500
Depreciation Expense - T/E 771,513.40 813,513
Depreciation Expense 172,500
Salaries and Wages 896,000 804,000
Promotion and Ads 20,000 20,400
Miscellaneous 20,000 2,912,513.40 23,000
NET INCOME 1,087,486.60
Year 2 Year 3

4,120,000 4,240,000

1,018,000
300,000
110,000
180,500
383,513
204,200
852,000
20,800
3,226,913 25,000 3,094,013
1,273,087 1,905,987