FINANCIAL PROJECT SHEET USE THIS ONE

FINANCIAL PROJECT SHEET USE THIS ONE - Financial Projection...

Info iconThis preview shows page 1. Sign up to view the full content.

View Full Document Right Arrow Icon
Financial Projection Balance Sheet Income Statement M1 M2 M3 M4 M5 M6 M7 M8 M9 M10 M11 M12 Annual Balance Sheet Assets Sales 500 1000 1500 2000 2500 3000 3500 4000 4500 22500 Assets Current Assests Cost of Goods Sold 250 500 750 1000 1250 1500 1750 2000 2250 11250 Current Assests Cash 50000 Cash 48910 Accounts Receivable Gross Profit 0 0 0 250 500 750 1000 1250 1500 1750 2000 2250 11250 Accounts Receivable 4500 Inventory Inventory 2490 Total Current Assets 50000 Expenses Total Current Assets 55900 Salaries 100 100 100 100 100 100 100 100 100 100 100 100 1200 Fixed Assets Advertising 250 250 250 250 250 250 250 250 250 250 2500 Fixed Assets Equipment Travel 0 Equipment 13000 Buildings Supplies 10 10 10 10 10 10 10 10 10 10 10 10 120 Buildings 0 Land Insurance 65 65 130 Land 0 Total Fixed Assets 0 Taxes 0 Total Fixed Assets 13000 Accumulated Depreciation Depreciation 150 150 150 150 150 150 150 150 150 150 150 150 1800 Accumulated Depreciation 1800 Net Fixed Assets 0 Miscel aneous 0 Net Fixed Assets 11200 Total Expenses
Background image of page 1
This is the end of the preview. Sign up to access the rest of the document.

This note was uploaded on 01/23/2012 for the course BUSINESS IDS301 taught by Professor O'byrne during the Spring '09 term at San Diego State.

Ask a homework question - tutors are online