5-YEAR FINANCIAL PLAN

Company Name
FORECASTED REVENUE
Units sold
annually
Average
price per unit
Annual revenue
per product
Product 1 500 300.00 150,000.00
Product 2 500 280.00 140,000.00
Product 3 500 300.00 150,000.00
Product 4 500 300.00 150,000.00
TOTAL OF FORECASTED REVENUE 590,000.00
COST OF GOODS SOLD
Expected
gross margin
Annual cost of
goods sold
Product 1 20% 30,000.00
Product 2 20% 28,000.00
Product 3 20% 30,000.00
Product 4 20% 30,000.00
TOATL COST OF GOODS SOLD 118,000.00
ANNUAL MAINTENANCE, REPAIR AND OVERHAUL
Factor (%) on capital equipment 15%
ASSET DEPRECIATION
Number of Years 5
TAX
Annual Tax Rate 30%
INFLATION
Annual Inflation Rate 4%
PRODUCT PRICE INCREASE
Annual Price Increase 5%
FUNDING
Loan Amount -
Annual interest rate 5.00%
Term of loan (months) 60
Monthly rate 0.41%
Payment -
Total Amount Payable -
PROFIT AND LOSS PROJECTION
PROFIT AND LOSS ASSUMPTION
Year 1 Year 2 Year 3 Year 4 Year 5
Annual cumulative price (revenue) increase 0.00% 5.00% 10.00% 15.00% 20.00%
Annual cumulative inflation (expense) increase 0.00% 4.00% 8.00% 12.00% 16.00%
INCOME
Year 1 Year 2 Year 3 Year 4 Year 5
Revenue
Product 1 150,000.00 157,500.00 173,250.00 199,237.50 239,085.00
Product 2 140,000.00 147,000.00 161,700.00 185,955.00 223,146.00
Product 3 150,000.00 157,500.00 173,250.00 199,237.50 239,085.00
Product 4 150,000.00 157,500.00 173,250.00 199,237.50 239,085.00
Total revenue 590,000.00 619,500.00 681,450.00 783,667.50 940,401.00
Cost of Sales
Product 1 30,000.00 31,200.00 33,696.00 37,739.52 43,777.84
Product 2 28,000.00 29,120.00 31,449.60 35,223.55 40,859.32
Product 3 30,000.00 31,200.00 33,696.00 37,739.52 43,777.84
Product 4 30,000.00 31,200.00 33,696.00 37,739.52 43,777.84
Cost of goods sold 118,000.00 122,720.00 132,537.60 148,442.11 172,192.85
Gross Profit 472,000.00 496,780.00 548,912.40 635,225.39 768,208.15
Non-Operation Income
Rental - - - - -
Interest income - - - - -
Loss (gain) on sale of assets - - - - -
Other income (specify) - - - - -
Toatal Non-Operation Income - - - - -
TOTAL INCOME 472,000.00 496,780.00 548,912.40 635,225.39 768,208.15
EXPENSES
Operating expenses
Sales and marketing 15,000.00 15,600.00 16,848.00 18,869.76 21,888.92
Depreciation 6,000.00 6,240.00 6,480.00 6,720.00 6,960.00
Insurance 7,500.00 7,800.00 8,424.00 9,434.88 10,944.46
Company Name
Payroll and Payroll Tax 21,000.00 21,840.00 23,587.20 26,417.66 30,644.49
Property taxes 2,500.00 2,600.00 2,808.00 3,144.96 3,648.15
Maintenance, repair, and overhaul 1,500.00 1,560.00 1,620.00 1,680.00 1,740.00
Utilities 5,000.00 5,200.00 5,616.00 6,289.92 7,296.31
Administrative fees 300.00 312.00 336.96 377.40 437.78
Interest expense on long-term debt - - - - -
Other 1,000.00 1,040.00 1,123.20 1,257.98 1,459.26
Total operating expenses 59,800.00 62,192.00 66,843.36 74,192.56 85,019.37
Non-Recurring Expenses
Unexpected Expenses - - - -
Other expenses - - - - -
Total Non-Recurring Expenses - - - - -
TOTAL EXPENSES 59,800.00 62,192.00 66,843.36 74,192.56 85,019.37
TAXES
Income Tax 123,660.00 130,376.40 144,620.71 168,309.85 204,956.63
Other Tax (specify) - - - - -
TOTAL TAXES 123,660.00 130,376.40 144,620.71 168,309.85 204,956.63
NET PROFIT 288,540.00 304,211.60 337,448.33 392,722.98 478,232.14
BALANCE SHEET PROJECTION
ASSETS
Current Assets Initial balance Year 1 Year 2 Year 3 Year 4 Year 5
Cash and short-term investments 50,000.00 444,540.00 704,991.60 ########## ########## ##########
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
Total current assets 83,000.00 477,540.00 737,991.60 ########## ########## ##########
Property and Equipment Initial balance Year 1 Year 2 Year 3 Year 4 Year 5
Buildings 20,000.00 20,000.00 20,000.00 20,000.00 20,000.00 20,000.00
Land 10,000.00 10,000.00 10,000.00 10,000.00 10,000.00 10,000.00
Capital improvements - - - - - -
Machinery and equipment 10,000.00 10,000.00 10,000.00 10,000.00 10,000.00 10,000.00
Less Accumulated depreciation expense 6,000.00 12,240.00 18,720.00 25,440.00 32,400.00
Total Property and Equipment 40,000.00 34,000.00 27,760.00 21,280.00 14,560.00 7,600.00
Other Assets Initial balance Year 1 Year 2 Year 3 Year 4 Year 5
Goodwill - - - - - -
Deferred income tax - - - - - -
Long-term investments - - - - - -
Deposits - - - - - -
Other long-term assets - - - - - -
Total Other Assets - - - - - -
TOTAL ASSETS 123,000.00 511,540.00 765,751.60 ########## ########## ##########
LIABILITIES
Current Liabilities Initial balance Year 1 Year 2 Year 3 Year 4 Year 5
Accounts payable 2,000.00 2,000.00 2,000.00 2,000.00 2,000.00 2,000.00
Accrued expenses - - - - - -
Notes payable/short-term debt - - - - - -
Capital leases - - - - - -
Other current liabilities 100.00 100.00 100.00 100.00 100.00 100.00
Total Current Liabilities 2,100.00 2,100.00 2,100.00 2,100.00 2,100.00 2,100.00
Debt Initial balance Year 1 Year 2 Year 3 Year 4 Year 5
Long-term debt/loan - - - - - -
Other long-term debt 100,000.00 200,000.00 150,000.00 175,000.00 225,000.00 150,000.00
Company Name
Total Debt 102,100.00 202,100.00 152,100.00 177,100.00 227,100.00 152,100.00
Other Liabilities Initial balance Year 1 Year 2 Year 3 Year 4 Year 5
Other liabilities (specify) - - - - - -
Other liabilities (specify) - - - - - -
Total Other Liabilities - - - - - -
TOTAL LIABILITIES 2,100.00 2,100.00 2,100.00 2,100.00 2,100.00 2,100.00
EQUITY
Initial balance Year 1 Year 2 Year 3 Year 4 Year 5
Owner's equity (common) 50,000.00 50,000.00 50,000.00 50,000.00 50,000.00 50,000.00
Paid-in capital 250,000.00 250,000.00 250,000.00 250,000.00 250,000.00 250,000.00
Preferred equity - - - - - -
Retained earnings - 288,540.00 592,751.60 930,199.93 ########## ##########
TOTAL EQUITY 300,000.00 588,540.00 892,751.60 ########## ########## ##########
TOTAL LIABILITIES AND EQUITY 302,100.00 590,640.00 894,851.60 ########## ########## ##########
CASH FLOW PROJECTION
Operating activities Year 1 Year 2 Year 3 Year 4 Year 5 Total
Net income 288,540.00 304,211.60 337,448.33 392,722.98 478,232.14 #########
Depreciation 6,000.00 6,240.00 6,480.00 6,720.00 6,960.00 32,400.00
Accounts receivable - - - - - -
Inventories - - - - - -
Accounts payable - - - - - -
Amortization - - - - - -
Other liabilities - - - - - -
Other operating cash flow items - - - - - -
Total operating activities 294,540.00 310,451.60 343,928.33 399,442.98 485,192.14 #########
Investing activities Year 1 Year 2 Year 3 Year 4 Year 5 Total
Capital expenditures - - - - - -
Acquisition of business - - - - -
Sale of fixed assets - - - - - -
Other investing cash flow items - - - - - -
Total investing activities - - - - - -
Financing activities Year 1 Year 2 Year 3 Year 4 Year 5 Total
Long-term debt/financing 100,000.00 50,000.00 - 25,000.00 50,000.00 75,000.00 - 50,000.00
Preferred stock - - - - - -
Total cash dividends paid - - - - - -
Common stock - - - - - -
Other financing cash flow items - - - - - -
Total financing activities 100,000.00 50,000.00 - 25,000.00 50,000.00 75,000.00 - 50,000.00
Cumulative cash flow 394,540.00 260,451.60 368,928.33 449,442.98 410,192.14 #########
Beginning cash balance 50,000.00 444,540.00 704,991.60 ######### #########
Ending cash balance 444,540.00 704,991.60 ######### ######### #########
Company Name
LOAN AMORTIZATION SCHEDULE
NOTE: Loan Amortization calculations are limited for up to 30 years (360 months).
MONTH BALANCE SCHEDULED PAYMENT PRINCIPAL INTEREST
-
1 - - - -
2 - - - -
3 - - - -
4 - - - -
5 - - - -
6 - - - -
7 - - - -
8 - - - -
9 - - - -
10 - - - -
11 - - - -
12 - - - -
13 - - - -
14 - - - -
15 - - - -
16 - - - -
17 - - - -
18 - - - -
19 - - - -
20 - - - -
21 - - - -
22 - - - -
23 - - - -
24 - - - -
25 - - - -
26 - - - -
27 - - - -
28 - - - -
29 - - - -
30 - - - -
31 - - - -
32 - - - -
33 - - - -
34 - - - -
35 - - - -
36 - - - -
37 - - - -
38 - - - -
Company Name
39 - - - -
40 - - - -
41 - - - -
42 - - - -
43 - - - -
44 - - - -
45 - - - -
46 - - - -
47 - - - -
48 - - - -
49 - - - -
50 - - - -
51 - - - -
52 - - - -
53 - - - -
54 - - - -
55 - - - -
56 - - - -
57 - - - -
58 - - - -
59 - - - -
60 - - - -
NOTES AND ASSUMPTIONS
Company Name
[Document key financial planning assumptions here.]
[Use Alt+Enter to start from a new row.]
by Spreadsheet123.com.
or organization.
You may not distribute this TEMPLATE in any stand-alone products that contain only the TEMPLATE, or as part of any other
product. You may not copy or post any TEMPLATE on any network computer or broadcast it in any media without
written permission of SPREADSHEET123.COM.
ANY REFERENCES TO EVENTS, PEOPLE, PLACES, OR ENTITIES IN THE TEMPLATES IS PURELY FICTITIOUS AND NOT INTENDED TO REPRESENT ANY ACTUAL EVENT,
PERSON, PLACE, OR ENTITY. SPREADSHEET123.COM DISCLAIMS ANY LIKENESS OR SIMILARITIES TO ACTUAL EVENTS, PEOPLE, PLACES, OR ENTITIES, AND
ANY SUCH LIKENESS OR SIMILARITIES ARE UNINTENTIONAL AND PURELY COINCIDENTAL.
covers all Microsoft Excel and OpenOffice.org templates or spreadsheets (TEMPLATES) and software ("SOFTWARE") made
By downloading, copying, accessing or otherwise using any TEMPLATES or/and SOFTWARE, you agree to be bound by the
terms of this EULA.
Terms of Use - EULA
2014 Spreadsheet123 LTD. All rights reserved
IMPORTANTREAD CAREFULLY:
This End-User License Agreement (EULA) is a legal agreement between you and Spreadsheet123.com that
This EULA grants you the right to download this TEMPLATE free of charge for personal use or use within your company
You may customize this TEMPLATE with you personal information and use for its intended purpose in personal calculations
documentation or/and communications, but you may not remove or alter any logo, trademark, copyright, hyperlinks,
disclaimers, terms of use or other proprietary notices within this TEMPLATE.
TEMPLATES LICENSE
This TEMPLATE is protected by copyright laws and international copyright treaties, as well as other intellectual
property laws and treaties. Each TEMPLATE is licensed, not sold.
1. GRANT OF LICENSE.
All rights not expressly granted are reserved by Spreadsheet123.com. In particular, this EULA does not grant you any
rights in connection with any trademarks or service marks of Spreadsheet123.com. Use of any Template for any purpose
other than expressly permitted in this EULA is prohibited, and may result in severe civil and criminal penalties.
3. TERMINATION.
You may not sell, resell, license, rent, lease, lend or otherwise transfer for value without written
permission of SPREADSHEET123.COM
2. RESERVATION OF RIGHTS.
All title and copyrights in and to the Template, and any copies of the Template, are owned by Spreadsheet123.com.
ABOUT THE SUITABILITY OF THE TEMPLATES FOR ANY PURPOSE. ALL TEMPLATES ARE PROVIDED
AS IS WITHOUT WARRANTY OF ANY KIND. SPREADSHEET123.COM HEREBY DISCLAIM ALL
WARRANTIES AND CONDITIONS WITH REGARD TO THE TEMPLATES, INCLUDING ALL IMPLIED
WARRANTIES AND CONDITIONS OF MERCHANTABILITY, FITNESS FOR A PARTICULAR PURPOSE, TITLE
Without prejudice to any other rights, Spreadsheet123.com may terminate this EULA if you fail to comply with the
terms and conditions of this EULA. In such event, you must destroy all copies of any TEMPLATE.
4. NOTICE SPECIFIC TO TEMPLATES.
SPREADSHEET123.COM MAKE NO REPRESENTATIONS
AND NON-INFRINGEMENT. IN NO EVENT SHALL SPREADSHEET123.COM BE LIABLE FOR ANY SPECIAL,
INDIRECT OR CONSEQUENTIAL DAMAGES OR ANY DAMAGES WHATSOEVER RESULTING FROM LOSS
OF USE, DATA OR PROFITS, WHETHER IN AN ACTION OF CONTRACT, NEGLIGENCE OR OTHER TORTIOUS
5. MISCELLANEOUS.
damages, so the above limitation may not apply to you.
Some states do not allow the limitation or exclusion of liability for incidental or consequential
2014 Spreadsheet123 LTD. All rights reserved
You may not distribute this TEMPLATE in any stand-alone products that contain only the TEMPLATE, or as part of any other
product. You may not copy or post any TEMPLATE on any network computer or broadcast it in any media without
ANY REFERENCES TO EVENTS, PEOPLE, PLACES, OR ENTITIES IN THE TEMPLATES IS PURELY FICTITIOUS AND NOT INTENDED TO REPRESENT ANY ACTUAL EVENT,
PERSON, PLACE, OR ENTITY. SPREADSHEET123.COM DISCLAIMS ANY LIKENESS OR SIMILARITIES TO ACTUAL EVENTS, PEOPLE, PLACES, OR ENTITIES, AND
covers all Microsoft Excel and OpenOffice.org templates or spreadsheets (TEMPLATES) and software ("SOFTWARE") made
By downloading, copying, accessing or otherwise using any TEMPLATES or/and SOFTWARE, you agree to be bound by the
terms of this EULA.
Terms of Use - EULA
2014 Spreadsheet123 LTD. All rights reserved
IMPORTANTREAD CAREFULLY:
This End-User License Agreement (EULA) is a legal agreement between you and Spreadsheet123.com that
This EULA grants you the right to download this TEMPLATE free of charge for personal use or use within your company
You may customize this TEMPLATE with you personal information and use for its intended purpose in personal calculations
documentation or/and communications, but you may not remove or alter any logo, trademark, copyright, hyperlinks,
disclaimers, terms of use or other proprietary notices within this TEMPLATE.
TEMPLATES LICENSE
This TEMPLATE is protected by copyright laws and international copyright treaties, as well as other intellectual
property laws and treaties. Each TEMPLATE is licensed, not sold.
1. GRANT OF LICENSE.
All rights not expressly granted are reserved by Spreadsheet123.com. In particular, this EULA does not grant you any
rights in connection with any trademarks or service marks of Spreadsheet123.com. Use of any Template for any purpose
other than expressly permitted in this EULA is prohibited, and may result in severe civil and criminal penalties.
3. TERMINATION.
You may not sell, resell, license, rent, lease, lend or otherwise transfer for value without written
permission of SPREADSHEET123.COM
2. RESERVATION OF RIGHTS.
All title and copyrights in and to the Template, and any copies of the Template, are owned by Spreadsheet123.com.
ABOUT THE SUITABILITY OF THE TEMPLATES FOR ANY PURPOSE. ALL TEMPLATES ARE PROVIDED
AS IS WITHOUT WARRANTY OF ANY KIND. SPREADSHEET123.COM HEREBY DISCLAIM ALL
WARRANTIES AND CONDITIONS WITH REGARD TO THE TEMPLATES, INCLUDING ALL IMPLIED
WARRANTIES AND CONDITIONS OF MERCHANTABILITY, FITNESS FOR A PARTICULAR PURPOSE, TITLE
Without prejudice to any other rights, Spreadsheet123.com may terminate this EULA if you fail to comply with the
terms and conditions of this EULA. In such event, you must destroy all copies of any TEMPLATE.
4. NOTICE SPECIFIC TO TEMPLATES.
SPREADSHEET123.COM MAKE NO REPRESENTATIONS
AND NON-INFRINGEMENT. IN NO EVENT SHALL SPREADSHEET123.COM BE LIABLE FOR ANY SPECIAL,
INDIRECT OR CONSEQUENTIAL DAMAGES OR ANY DAMAGES WHATSOEVER RESULTING FROM LOSS
OF USE, DATA OR PROFITS, WHETHER IN AN ACTION OF CONTRACT, NEGLIGENCE OR OTHER TORTIOUS
5. MISCELLANEOUS.
Some states do not allow the limitation or exclusion of liability for incidental or consequential
2014 Spreadsheet123 LTD. All rights reserved