Lembar Kerja Financial Projections

SCORE Financial Projection Model
Please read this entire page before you do anything else

This spreadsheet walks you through the process of developing an integrated set of financial projections.
To use this model, simply complete any information asked for found in the color yellow.
Example: Fill in boxes that look like this -
A number found in the color green is optional information that you can complete.
Example: Check these assumptions -
Otherwise, any information found in black type is automatically calculated for you.
Although the cells that are calculated are locked (or protected), you can turn off this protection to modify the sheets.
To do this, select "Tools" from the menu bar at the top of the screen. Then select, "Protection."
Finally, select "Unprotect Sheet" and you will be able to edit any labels or formulas.
Before you begin, we need some information about your business to best customize your financial statements.
Please enter the name of your business in the box below:
Enter Your Business Name Here
The first six worksheets in this workbook are steps you will need to complete. They are titled:
1. Required Start-Up Funds
2. Salaries and Wages
3. Fixed Operating Expenses
4. & 5. Projected Sales Forecast (2 sheets)
6. Cash Receipts and Disbursements
Begin by clicking on the tabs below

Required Start-Up Funds for a New Business or
Opening Balance Sheet for an Existing Business
Required Start-Up Funds Amount Totals Depreciation Notes

Fixed Assets
Real Estate-Land $ -
Buildings - 20.00 years
Leasehold Improvements - 7.00 years
Equipment - 7.00 years
Furniture and Fixtures - 5.00 years
Vehicles - 5.00 years
Other Fixed Assets - 5.00 years
Total Fixed Assets -
Operating Capital
Pre-Opening Salaries and Wages -
Prepaid Insurance Premiums -
Inventory -
Legal and Accounting Fees -
Rent Deposits -
Utility Deposits -
Supplies -
Advertising and Promotions -
Licenses -
Other Initial Start-Up Costs -
Working Capital (Cash On Hand) - For existing businesses = Cash+Ppd Exp+A/R-A/P-Accrd Exp See Note below#
Total Operating Capital -
Total Required Funds $ -
Sources of Funding Amount Totals Loan Rate Term in Months Monthly Payments
Owner's Equity 0.00% -
Outside Investors 0.00% -
Additional Loans or Debt
Commercial Loan 0.00% - 7.00% 84.00 $0.00
Commercial Mortgage 0.00% - 8.00% 240.00 $0.00
Credit Card Debt 0.00% - 7.00% 60.00 $0.00
Vehicle Loans 0.00% - 6.00% 48.00 $0.00
Other Bank Debt 0.00% - 5.00% 36.00 $0.00
Total Sources of Funding 0.00% $ - $0.00
Note#: For existing businesses, this should be the "bucket" of cash plus recievables that will
be turned into cash or payables paid out in cash in the near term (i.e. in the first month of the plan)
Salaries and Wages
Salaries and Related Expenses # Assumptions Wage Base Monthly Year One Year Two Year Three
Percent Change 3.00% 3.00%
Salaries and Wages

Owner's Compensation 0 $ - - - -
Salaries 0 - - - -
Wages
Full-Time Employees 0 - - - -
Estimated Hours Per Week 40.00
Estimated Rate Per Hour $ 9.00
Part-Time Employees 0 - - - -
Estimated Hours Per Week 20.00
Estimated Rate Per Hour $ 9.00
Independent Contractors - - - -
Total Salaries and Wages 0 - - - -
Payroll Taxes and Benefits

Social Security 6.20% $ 102,000 - - - -
Medicare 1.45% - - - -
Federal Unemployment Tax (FUTA) 0.80% $ 7,000 - - - -
State Unemployment Tax (SUTA) 2.70% $ 7,000 - - - -
Employee Pension Programs 0.00% - - - -
Worker's Compensation 0.00% - - - -
Employee Health Insurance 0.00% - - - -
Other Employee Benefit Programs 4.00% - - - -
Total Payroll Taxes and Benefits - - - -
Total Salaries and Related Expenses - - - -

Fixed Operating Expenses
Fixed Operating Expenses Monthly Year One Year Two Year Three Notes
Percent Change 3.00% 3.00%
Expenses
Advertising $ - - - -
Car and Truck Expenses - - - -
Bank & Merchant Fees - - - -
Contract Labor - - - -
Conferences & Seminars - - - -
Customer Discounts and Refunds - - - -
Dues and Subscriptions - - - -
Miscellaneous - - - -
Insurance (Liability and Property) - - - -
Licenses/Fees/Permits - - - -
Legal and Professional Fees - - - -
Office Expenses & Supplies - - - -
Postage and Delivery - - - -
Rent (on business property) - - - -
Rent of Vehicles and Equipment - - - -
Sales & Marketing - - - -
Taxes-Other - - - -
Telephone and Communications - - - -
Travel - - - -
Utilities - - - -
Total Expenses - - - -
Other Expenses
Depreciation - - - -
Interest
Commercial Loan - - - -
Commercial Mortgage - - - -
Line of Credit - - - -
Credit Card Debt - - - -
Vehicle Loans - - - -
Other Bank Debt - - - -
Total Other Expenses - - - -
Total Fixed Operating Expenses - - - -

Projected Sales Forecast
Products and Services Assumptions % Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec Totals
Product/Service A
Price Per Unit $ - 100.00%
Variable Cost Per Unit $ - 0.00%
Gross Margin Per Unit $ - 0.00%
Projected Unit Sales
Seasonality Factor 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Year One - - - - - - - - - - - - -
Year Two Growth 25.00% - - - - - - - - - - - - -
Year Three Growth 25.00% - - - - - - - - - - - - -
Overhead Exp Allocation 50.00%
Projected Revenue $ -
Variable Costs -
Gross Margin -
Overhead Expenses -
Profit - 0.00%
Breakeven Sales Revenu $ -

Breakeven Sales Units -
Product/Service B
Year One - - - - - - - - - - - - -
Year Two Growth 10.00% - - - - - - - - - - - - -
Variable Costs -
Gross Margin -
Overhead Expenses -
Profit - 0.00%

Projected Sales Forecast - Page 2
Products and Services Assumptions % Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec Totals
Product/Service C
Year One - - - - - - - - - - - - -
Year Two Growth 10.00% - - - - - - - - - - - - -
Variable Costs -
Gross Margin -
Overhead Expenses -
Profit - 0.00%

Product/Service D
Year One - - - - - - - - - - - - -
Year Two Growth 10.00% - - - - - - - - - - - - -
Variable Costs -
Gross Margin -
Overhead Expenses -
Profit - 0.00%

Cash Receipts and Disbursements
Accounts Receivable Collections

Percent of Collections
0 to 30 days 100.00%
31 to 60 days 0.00%
More than 60 days 0.00%
Total Collections Percentage 100.00%
Accounts Payable Disbursements

Number of Days to Pay Suppliers
0 to 30 days 100.00%
31 to 60 days 0.00%
More than 60 days 0.00%
Total Disbursements Percentage 100.00%
Line of Credit Assumptions

Desired Minimum Cash Balance $ -
Line of Credit Interest Rate 8.00%
Income Tax Assumptions

Effective Income Tax Rate 20.00%
- -
Amortization of Start-Up Expenses - -
Amortization Period in Years 3.00 -
Projected Income Statement - Year One
Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec Totals
Income
Product/Service A - - - - - - - - - - - - -
Product/Service B - - - - - - - - - - - - -
-
-
Total Income - - - - - - - - - - - - -
Cost of Sales
-
-
Total Cost of Sales - - - - - - - - - - - - -
Gross Margin - - - - - - - - - - - - -
Total Salary and Wages - - - - - - - - - - - - -
Fixed Business Expenses

Advertising - - - - - - - - - - - - -
Car and Truck Expenses - - - - - - - - - - - - -
Bank & Merchant Fees - - - - - - - - - - - - -
Contract Labor - - - - - - - - - - - - -
Conferences & Seminars - - - - - - - - - - - - -
Customer Discounts and Refund - - - - - - - - - - - - -
Dues and Subscriptions - - - - - - - - - - - - -
Miscellaneous - - - - - - - - - - - - -
Insurance (Liability and Property - - - - - - - - - - - - -
Licenses/Fees/Permits - - - - - - - - - - - - -
Legal and Professional Fees - - - - - - - - - - - - -
Office Expenses & Supplies - - - - - - - - - - - - -
Postage and Delivery - - - - - - - - - - - - -
Rent (on business property) - - - - - - - - - - - - -
Rent of Vehicles and Equipment - - - - - - - - - - - - -
Sales & Marketing - - - - - - - - - - - - -
Taxes-Other - - - - - - - - - - - - -
Telephone and Communications - - - - - - - - - - - - -
Travel - - - - - - - - - - - - -
Utilities - - - - - - - - - - - - -
Total Fixed Business Expenses - - - - - - - - - - - - -
Other Expenses
Amortized Start-up Expenses - - - - - - - - - - - - -
Projected Income Statement - Year One
Depreciation - - - - - - - - - - - - -
Interest
Commercial Loan - - - - - - - - - - - - -
Commercial Mortgage - - - - - - - - - - - - -
Line of Credit - - - - - - - - - - - - -
Credit Card Debt - - - - - - - - - - - - -
Vehicle Loans - - - - - - - - - - - - -
Other Bank Debt - - - - - - - - - - - - -
Taxes - - - - - - - - - - - - -
Total Other Expenses - - - - - - - - - - - - -
Net Income - - - - - - - - - - - - -
Projected Cash Flow Statement - Year One
Beginning Cash Balance - - - - - - - - - - - -
Cash Inflows
Income from Sales - - - - - - - - - - - - -
Accounts Receivable - - - - - - - - - - - - -
Total Cash Inflows - - - - - - - - - - - - -
Cash Outflows
Investing Activities
New Fixed Assets Purchases - - - - - - - - - - - - -
Inventory Addition to Bal.She - - - - - - - - - - - - -
Cost of Sales - - - - - - - - - - - - -
Operating Activities
Salaries and Wages - - - - - - - - - - - - -
Fixed Business Expenses - - - - - - - - - - - - -
Taxes - - - - - - - - - - - - -
Financing Activities -
Loan Payments - - - - - - - - - - - - -
Line of Credit Interest - - - - - - - - - - - - -
Line of Credit Repayments - - - - - - - - - - - - -
Dividends Paid - - - - - - - - - - - - -
Total Cash Outflows - - - - - - - - - - - - -
Cash Flow - - - - - - - - - - - - -
Operating Cash Balance - - - - - - - - - - - -
Line of Credit Drawdowns - - - - - - - - - - - - -
Ending Cash Balance - - - - - - - - - - - -
Line of Credit Balance - - - - - - - - - - - -

Balance Sheet - Year One
Base Period End of Year One
Assets
Current Assets
Cash - -
Accounts Receivable - -
Inventory - -
Prepaid Expenses - -
Other Current - -
Total Current Assets - -
Fixed Assets
Real Estate-Land - -
Buildings - -
Leasehold Improvements - -
Equipment - -
Furniture and Fixtures - -
Vehicles - -
Other Fixed Assets - -
Total Fixed Assets - -
Less: Accumulated Depreciation - -
Total Assets - -
Liabilities and Owner's Equity

Liabilities
Accounts Payable - -
Loan Payable - -
Mortgage Payable - -
Credit Card Debt - -
Vehicle Loans - -
Other Bank Debt - -
Line of Credit Balance - -
Total Liabilities - -
Owner's Equity
Common Stock - -
Retained Earnings - -
Dividends Dispersed - -
Total Owner's Equity - -
Balance Sheet - Year One
Base Period End of Year One

Total Liabilities and Owner's Equity - -
Statement Balances Statement Balances

Year End Summary
Year One % Year Two % Year Three %
Income
Product/Service A - - -
Product/Service B - - -
- - -
- - -
Total Income - 100.00% - 100.00% - 100.00%
Cost of Sales
Product/Service A - - -
Product/Service B - - -
- - -
- - -
Total Cost of Sales - 0.00% - 0.00% - 0.00%
Gross Margin - 0.00% - 0.00% - 0.00%
Total Salary and Wages - 0.00% - 0.00% - 0.00%

Advertising - - -
Car and Truck Expenses - - -
Bank & Merchant Fees - - -
Contract Labor - - -
Conferences & Seminars - - -
Customer Discounts and Refunds - - -
Dues and Subscriptions - - -
Miscellaneous - - -
Insurance (Liability and Property) - - -
Licenses/Fees/Permits - - -
Legal and Professional Fees - - -
Office Expenses & Supplies - - -
Postage and Delivery - - -
Rent (on business property) - - -
Rent of Vehicles and Equipment - - -
Sales & Marketing - - -
Taxes-Other - - -
Telephone and Communications - - -
Travel - - -
Utilities - - -
Total Fixed Business Expenses - 0.00% - 0.00% - 0.00%
Operating Income (before Other Expenses) - 0.00% - 0.00% - 0.00%

[EBITDA]
Year End Summary
Year One % Year Two % Year Three %
Other Expenses
Amortized Start-up Expenses - - -
Depreciation - - -
Interest
Commercial Loan - - -
Commercial Mortgage - - -
Line of Credit - - - -
Credit Card Debt - - -
Vehicle Loans - - -
Other Bank Debt - - -
Taxes - - -
Total Other Expenses - 0.00% - 0.00% - 0.00%
Net Income - 0.00% - 0.00% - 0.00%

Projected Income Statement - Year Two
Income
-
-
Total Income - - - - - - - - - - - - -
Cost of Sales
-
-
Gross Margin - - - - - - - - - - - - -

Advertising - - - - - - - - - - - - -
Contract Labor - - - - - - - - - - - - -
Miscellaneous - - - - - - - - - - - - -
Sales & Marketing - - - - - - - - - - - - -
Taxes-Other - - - - - - - - - - - - -
Travel - - - - - - - - - - - - -
Utilities - - - - - - - - - - - - -
Other Expenses
Projected Income Statement - Year Two
Depreciation - - - - - - - - - - - - -
Interest
Commercial Loan - - - - - - - - - - - - -
Line of Credit - - - - - - - - - - - - -
Credit Card Debt - - - - - - - - - - - - -
Vehicle Loans - - - - - - - - - - - - -
Other Bank Debt - - - - - - - - - - - - -
Taxes - - - - - - - - - - - - -
Net Income - - - - - - - - - - - - -
Projected Cash Flow Statement - Year Two
Cash Inflows
Cash Outflows
Inventory Addition to Bal. She - - - - - - - - - - - - -
Cost of Sales - - - - - - - - - - - - -
Taxes - - - - - - - - - - - - -
Loan Payments - - - - - - - - - - - - -
Dividends Paid - - - - - - - - - - - - -
Cash Flow - - - - - - - - - - - - -

Balance Sheet - Year Two
End of Year One End of Year Two
Assets
Current Assets
Cash - -
Inventory - -
Other Current - -
Fixed Assets
Buildings - -
Equipment - -
Vehicles - -
Total Assets - -

Liabilities
Notes Payable - -
Vehicle Loans - -
Other Bank Debt - -
Owner's Equity
Common Stock - -
Balance Sheet - Year Two
End of Year One End of Year Two


Projected Income Statement - Year Three
Income
-
-
Total Income - - - - - - - - - - - - -
Cost of Sales
-
-
Gross Margin - - - - - - - - - - - - -

Advertising - - - - - - - - - - - - -
Contract Labor - - - - - - - - - - - - -
Miscellaneous - - - - - - - - - - - - -
Sales & Marketing - - - - - - - - - - - - -
Taxes-Other - - - - - - - - - - - - -
Travel - - - - - - - - - - - - -
Utilities - - - - - - - - - - - - -
Other Expenses
Projected Income Statement - Year Three
Depreciation - - - - - - - - - - - - -
Interest
Commercial Loan - - - - - - - - - - - - -
Line of Credit - - - - - - - - - - - - -
Credit Card Debt - - - - - - - - - - - - -
Vehicle Loans - - - - - - - - - - - - -
Other Bank Debt - - - - - - - - - - - - -
Taxes - - - - - - - - - - - - -
Net Income - - - - - - - - - - - - -
Projected Cash Flow Statement - Year Three
Cash Inflows
Cash Outflows
Inventory Addition to Bal.She - - - - - - - - - - - - -
Cost of Sales - - - - - - - - - - - - -
Taxes - - - - - - - - - - - - -
Loan Payments - - - - - - - - - - - - -
Dividends Paid - - - - - - - - - - - - -
Cash Flow - - - - - - - - - - - - -

Balance Sheet - Year Three
End of Year Two End of Year Three
Assets
Current Assets
Cash - -
Inventory - -
Other Current - -
Fixed Assets
Buildings - -
Equipment - -
Vehicles - -
Total Assets - -

Liabilities
Notes Payable - -
Vehicle Loans - -
Other Bank Debt - -
Owner's Equity
Common Stock - -
Balance Sheet - Year Three
End of Year Two End of Year Three


Financial Ratios
Ratio Year One Year Two Year Three RMA Industry Norms
Liquidity
Current Ratio 0.0 0.0 0.0
Quick Ratio 0.0 0.0 0.0
Safety
Debt to Equity Ratio 0.0 0.0 0.0
Debt to Coverage Ratio 0.0 0.0 0.0
Profitability
Sales Growth 0.0% 0.0% 0.0%
COGS to Sales 0.0% 0.0% 0.0%
Gross Profit Margin 0.0% 0.0% 0.0%
SG&A to Sales 0.0% 0.0% 0.0%
Net Profit Margin 0.0% 0.0% 0.0%
Return on Equity 0.0% 0.0% 0.0%
Return on Assets 0.0% 0.0% 0.0%
Owner's Compensation to Sales 0.0% 0.0% 0.0%
Efficiency
Days in Receivables 0.0 0.0 0.0
Accounts Receivable Turnover 0.0 0.0 0.0
Days in Inventory 0.0 0.0 0.0
Inventory Turnover 0.0 0.0 0.0
Sales to Total Assets 0.0 0.0 0.0
Breakeven Analysis
Breakeven Analysis Dollars Percent

Annual Sales Revenue $ - 100.00%
Cost of Sales - 0.00%
Gross Margin - 0.00%
Salaries and Wages -

Fixed Operating Expenses -
Total Fixed Business Expenses -
Breakeven Sales Calculation -

0.00%
Breakeven Sales in Dollars $ -

Amortization Schedule
Loan Type Assumptions Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec Totals
Commercial Loan
Principal Amount $ -
Interest Rate 7.00%
Loan Term in Months 84.00
Monthly Payment Amou $0.00
Year One
Interest - - - - - - - - - - - - -
Principal - - - - - - - - - - - - -
Loan Balance - - - - - - - - - - - -
Year Two
Interest - - - - - - - - - - - - -
Principal - - - - - - - - - - - - -
Loan Balance - - - - - - - - - - - -
Year Three
Interest - - - - - - - - - - - - -
Principal - - - - - - - - - - - - -
Loan Balance - - - - - - - - - - - -
Commercial Mortgage
Interest Rate 8.00%
Year One
Interest - - - - - - - - - - - - -
Principal - - - - - - - - - - - - -
Loan Balance - - - - - - - - - - - -
Year Two
Interest - - - - - - - - - - - - -
Principal - - - - - - - - - - - - -
Loan Balance - - - - - - - - - - - -
Year Three
Interest - - - - - - - - - - - - -
Principal - - - - - - - - - - - - -
Loan Balance - - - - - - - - - - - -
Credit Card Debt

Interest Rate 7.00%
Year One
Interest - - - - - - - - - - - - -
Principal - - - - - - - - - - - - -
Loan Balance - - - - - - - - - - - -
Year Two
Interest - - - - - - - - - - - - -
Principal - - - - - - - - - - - - -
Loan Balance - - - - - - - - - - - -
Year Three
Interest - - - - - - - - - - - - -
Principal - - - - - - - - - - - - -
Loan Balance - - - - - - - - - - - -
Vehicle Loans
Interest Rate 6.00%
Year One
Interest - - - - - - - - - - - - -
Principal - - - - - - - - - - - - -
Loan Balance - - - - - - - - - - - -
Year Two
Interest - - - - - - - - - - - - -
Principal - - - - - - - - - - - - -
Loan Balance - - - - - - - - - - - -
Year Three
Interest - - - - - - - - - - - - -
Principal - - - - - - - - - - - - -
Loan Balance - - - - - - - - - - - -
Other Bank Debt

Interest Rate 5.00%
Year One
Interest - - - - - - - - - - - - -
Principal - - - - - - - - - - - - -
Loan Balance - - - - - - - - - - - -
Year Two
Interest - - - - - - - - - - - - -
Principal - - - - - - - - - - - - -
Loan Balance - - - - - - - - - - - -
Year Three
Interest - - - - - - - - - - - - -
Principal - - - - - - - - - - - - -
Loan Balance - - - - - - - - - - - -
Financial Diagnostics
This sheet performs a few tests on your numbers to see if they seem within certain reasonable ranges.
Remember, no computer can tell whether your projections are truly well-constructed, only a human can do that.
But these tests can at least look for values that are critically out of range.
Financial Diagnostics Value Findings

General Financing Assumptions
Owner's Cash Injection into the Business 0.0% Owner's injection might be too low in relation to the amount of money needed
Cash Request as percent of Total Required Fund 0.0% Cash request seems reasonable with respect to total request
Loan Assumptions
Commercial Loan Interest rate 7.0% Interest rate seems reasonable
Commercial Loan Term in Months 84 Loan term seems within range for this type of loan
Commercial Mortgage Interest rate 8.0% Interest rate seems reasonable

Commercial Mortgage Term in Months 240 Loan term seems within range for this type of loan
Loan Payments as a Percent of Projected Sales 0.0% Calculated loan payments as a percent of sales seem resonable
Income Statement
Gross Margin as a Percent of Sales 0.0% Gross margin percentage seems very low
Owner's Compensation Lower Limit Check $ - An owner's compensation amount has not been established
Owner's Compensation Upper Limit Check 0.0% Owner's compensation seems reasonable
Advertising Expense Levels as a Percent of Sale 0.0% Advertising as a percent of sales may be too low
Profitability Levels $ - The business is showing a profit
Profitability as a Percent of Sales 0.0% The projection does not seem highly unreasonable
Cash Flow Statement

Desired Operating cash Flow Levels $ - The financial projection provides the desired level of cash flow
Line of Credit Drawdowns $ - The business doesn't seem to require a line of credit
Accounts Receivable Ratio to Sales 0.0% Accounts receivable amount as a percent of sales seems reasonable
Balance Sheet
Does the Base Period Balance Sheet Balance? - The balance sheet does balance
Does the Final Balance Sheet Balance - The balance sheet does balance
Debt to Equity Ratio 0.0% The debt to equity ratio seems reasonable
Breakeven Analysis
Breakeven Levels $ - The sales projection is less than the break-even amount

Lembar Kerja Financial Projections

Încărcat de

Informații document

Drepturi de autor

Formate disponibile

Partajați acest document

Partajați sau inserați document

Opțiuni de partajare

Vi se pare util acest document?

Este necorespunzător acest conținut?

Drepturi de autor:

Formate disponibile

Lembar Kerja Financial Projections

Încărcat de

Drepturi de autor:

Formate disponibile

SCORE Financial Projection Model

Please read this entire page before you do anything else

Enter Your Business Name Here

Begin by clicking on the tabs below

Required Start-Up Funds Amount Totals Depreciation Notes

Total Required Funds $ -

Percent Change 3.00% 3.00%

Salaries and Wages

Payroll Taxes and Benefits

Total Salaries and Related Expenses - - - -

Percent Change 3.00% 3.00%

Total Fixed Operating Expenses - - - -

Breakeven Sales Revenu $ -

Breakeven Sales Revenu $ -

Breakeven Sales Revenu $ -

Breakeven Sales Revenu $ -

Accounts Receivable Collections

Accounts Payable Disbursements

Line of Credit Assumptions

Income Tax Assumptions

Total Salary and Wages - - - - - - - - - - - - -

Fixed Business Expenses

Beginning Cash Balance - - - - - - - - - - - -

Operating Cash Balance - - - - - - - - - - - -

Line of Credit Drawdowns - - - - - - - - - - - - -

Ending Cash Balance - - - - - - - - - - - -

Line of Credit Balance - - - - - - - - - - - -

Base Period End of Year One

Less: Accumulated Depreciation - -

Liabilities and Owner's Equity

Base Period End of Year One

Statement Balances Statement Balances

Year One % Year Two % Year Three %

Gross Margin - 0.00% - 0.00% - 0.00%

Total Salary and Wages - 0.00% - 0.00% - 0.00%

Fixed Business Expenses

Operating Income (before Other Expenses) - 0.00% - 0.00% - 0.00%

Year One % Year Two % Year Three %

Net Income - 0.00% - 0.00% - 0.00%

Total Salary and Wages - - - - - - - - - - - - -

Fixed Business Expenses

Beginning Cash Balance - - - - - - - - - - - -

Operating Cash Balance - - - - - - - - - - - -

Line of Credit Drawdowns - - - - - - - - - - - - -

Ending Cash Balance - - - - - - - - - - - -

Line of Credit Balance - - - - - - - - - - - -

End of Year One End of Year Two

Less: Accumulated Depreciation - -

Liabilities and Owner's Equity

End of Year One End of Year Two

Statement Balances Statement Balances

Total Salary and Wages - - - - - - - - - - - - -

Fixed Business Expenses

Beginning Cash Balance - - - - - - - - - - - -

Operating Cash Balance - - - - - - - - - - - -

Line of Credit Drawdowns - - - - - - - - - - - - -

Ending Cash Balance - - - - - - - - - - - -

Line of Credit Balance - - - - - - - - - - - -

End of Year Two End of Year Three

Less: Accumulated Depreciation - -

Liabilities and Owner's Equity

End of Year Two End of Year Three

Statement Balances Statement Balances

Breakeven Analysis Dollars Percent