WK7Phase3599

Five Year Projections- Johnson & Johnson Corporation

Used this template on what needed for the 5 year projection.

Years: 2024 2025 2026 2027 2028

Income Statement Net sales Cost of goods sold Net Operating Income Operating expenses Net Income

Net Income

Cash Flow Statement

Beginning balance Cash inflow $ Cash outflow

Ending Cash Balance $

Balance Sheet Cash $ Accounts receivable $ Inventory Prepaid expenses $ Total Current Assets $

Fixed assets $

Total Assets $

Accounts payable $

Short-term notes $ Accrued & other liabilities $ Total Current Liabilities $0 Long-term debt $ Other long-term liabilities $

Total Long-term Liabilities $ Shareholders' equity $

Total Liabilities and Equity $

This worksheet estimates the key financial figures for a company over five years. The projections include abbreviated income and