5-Year Projected Financial Statements
5-Year Projected Financial Statements
5-Year Projected Financial Statements
Company Name
FORECASTED REVENUE
Units sold Average Annual revenue
annually price per unit per product
Product 1 250 125.00 31,250.00
Product 2 430 100.00 43,000.00
Product 3 210 65.00 13,650.00
Product 4 540 25.00 13,500.00
ASSET DEPRECIATION
Number of Years 5
TAX
INFLATION
FUNDING
INCOME
Year 1 Year 2 Year 3 Year 4 Year 5
Revenue
Cost of Sales
Non-Operation Income
Rental - - - - -
Interest income - - - - -
Loss (gain) on sale of assets - - 1,000.00 - -
Other income (specify) - - - - -
EXPENSES
Operating expenses
Non-Recurring Expenses
Unexpected Expenses - - - -
Other expenses - - - - -
TAXES
ASSETS
Cash and short-term investments 50,000.00 155,189.56 110,559.57 141,116.45 197,797.15 130,690.35
Accounts receivable 3,000.00 3,000.00 3,000.00 3,000.00 3,000.00 3,000.00
Total inventory 25,000.00 25,000.00 25,000.00 25,000.00 25,000.00 25,000.00
Prepaid expenses - - - - - -
Deferred income tax - - - - - -
Other current assets 5,000.00 5,000.00 5,000.00 5,000.00 5,000.00 5,000.00
Property and Equipment Initial balance Year 1 Year 2 Year 3 Year 4 Year 5
Total Property and Equipment 40,000.00 34,000.00 27,880.00 21,640.00 15,280.00 8,800.00
Goodwill - - - - - -
Deferred income tax - - - - - -
Long-term investments - - - - - -
Deposits - - - - - -
Other long-term assets - - - - - -
LIABILITIES
EQUITY
TOTAL LIABILITIES AND EQUITY 352,100.00 351,289.56 350,539.57 350,856.45 351,177.15 352,590.35
CASH FLOW PROJECTION
Company Name
Capital expenditures - - - - - -
Acquisition of business - - - - -
Sale of fixed assets - - - 1,000.00 - - - 1,000.00
Other investing cash flow items - - - - - -