Scribd
Upload
124 views4 pages

Projected Income Statement, NURSERY: Year 1 Year 2 Year 3 Gross Sales

The document projects the income statement and cash flow for a nursery business over three years. It estimates sales to increase from $200,000 in year 1 to $330,000 in year 2 and $363,000 in year 3. Cost of goods sold and operating expenses also rise each year. The net profit is projected to be $56,803 in year 1, $125,979 in year 2, and $138,819 in year 3. The cash flow statement estimates a positive cash balance each year, growing from an opening balance of $69,085 to $130,915 in year 1 and $189,335 in year 2.

Uploaded by

Rhap Sody
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
124 views4 pages

Projected Income Statement, NURSERY: Year 1 Year 2 Year 3 Gross Sales

The document projects the income statement and cash flow for a nursery business over three years. It estimates sales to increase from $200,000 in year 1 to $330,000 in year 2 and $363,000 in year 3. Cost of goods sold and operating expenses also rise each year. The net profit is projected to be $56,803 in year 1, $125,979 in year 2, and $138,819 in year 3. The cash flow statement estimates a positive cash balance each year, growing from an opening balance of $69,085 to $130,915 in year 1 and $189,335 in year 2.

Uploaded by

Rhap Sody
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
You are on page 1/ 4

Projected Income Statement, NURSERY

Year 1 Year 2 Year 3


GROSS SALES 200,000.00 330,000.00 363,000.00
Less:
Sales Discounts - - -
Sales Return and Allowances - - -
Total 0.00 0.00 0.00
NET SALES 200,000.00 330,000.00 363,000.00

Less: Cost of Goods Sold


Direct Material Used
Raw Materials Inventory, Beg. - - -
Add: Purchases 84,120.00 142,106.25 156,316.88
Total RM Available for Use 84,120.00 142,106.25 156,316.88
Less: RM Inventory, End - - -
Raw Materials Used 84,120.00 142,106.25 156,316.88
Direct Labor 37,200.00 40,920.00 45,012.00
2.3 Production Overhead 15,376.67 17,694.67 19,221.47
Total Production Costs 136,696.67 200,720.92 220,550.35
Add: Work-in-Process beg. - - -
Less: Work-in-Process end - - -
Total Costs of Seedlings Produced 136,696.67 200,720.92 220,550.35
Add: Inventory of Seedlings, beg. - - -
Total Seedlings Available for Sale 136,696.67 200,720.92 220,550.34
Less: Seedlings Inventory end - - -
COST OF GOODS SOLD 136,696.67 200,720.92 220,550.34

GROSS PROFIT 63,303.33 129,279.08 142,449.66


LESS: OPERATING EXPENSES
4.1 Marketing Expenses 1,000.00 1,100.00 1,210.00
4.2 Gen. and Admin. Expenses 2,000.00 2,200.00 2,420.00
Total Operating Expenses 3,000.00 3,300.00 3,630.00

NET OPERATING PROFIT


60,303.33 125,979.08 138,819.66
Add: Other Income - -
Total Income 60,303.33 125,979.08 138,819.66
Less: Other Expenses
Pre-Operating Expenses 3,500.00
Interest/Other Unforeseen Exps.
NET PROFIT BEFORE TAX 56,803.33 125,979.08 138,819.66
Less: Taxes
NET PROFIT AFTER TAX 56,803.33 125,979.08 138,819.66
Projected Cash Flow Statement, NURSERY

Pre -Op Year 1 Year 2


OPENING BALANCE 69,085.00 130,915.00

CASH INFLOW
Cash Sales 200,000.00 330,000.00
Collections of Receivables
Cash Equity 138,285.00
Short-Term Borrowings
Long-Term Borrowings
Total Cash Inflow 138,285.00 200,000.00 330,000.00

CASH OUTFLOW
Payments for Raw Materials 84,120.00 142,106.25
Payments for Labor 37,200.00 40,920.00
Production Overhead 13,850.00 16,168.00
Marketing Expenses 1,000.00 1,100.00
Gen. & Admin. Expenses 2,000.00 2,200.00
Payment of Fixed Assets 65,700.00 - -
Payments for Interest
Payments for Loan
Payments for Taxes - - -
Pre-Operating Expenses 3,500.00 - -
Total Cash Outflow 69,200.00 138,170.00 202,494.25

NET CASH FLOW 69,085.00 61,830.00 127,505.75


add: beginning cah flow 69,085.00 61,830.00
CASH ENDING BALANCE 69,085.00 130,915.00 189,335.75
Year 3
258,420.75

363,000.00
-

363,000.00

156,316.88
45,012.00
17,694.80
1,210.00
2,420.00

-
222,653.68

140,346.32
127,505.75
267,852.07

You might also like