1

Click here to load reader

Financial Plan

Embed Size (px)

DESCRIPTION

Financial Plan

Citation preview

Financial Plan:Projected financial statement of company listed below:

Pro Forma Income Statement (MYR 000s)201120122013

Sales85001200016000

Less: cost of sale(2800)(4500)(5100)

Gross Profit5700750010900

Operating Expenses:

Rent120012001200

Salaries 170021003300

Marketing Expenses5507001300

Office Expenses200340570

Utilities200370660

Tax460550710

Depreciation909090

Total operating Expenses(4400)(5350)(7830)

Net Profit130022303070