Module 06 Business Plan Project - Final Business Plan/Executive Summary
Twinage12
Rwheeler_Income_statement_balance_sheet_110617.zipRwheeler_Income_statement_110617.xlsx
Sheet1
| Income statement | |||||||
| For the year ended Decemebr 31, 2017 | |||||||
| Revenue | $7280000 | ||||||
| Less: Expenses | |||||||
| contigency cost | $1000000 | ||||||
| Recurrent expenses | $200000 | ||||||
| Internet | $178600 | ||||||
| Utility charges | $100000 | ||||||
| project and subcription fee | $21400 | ||||||
| Rent and licenses | $500000 | ||||||
| Total expenses | ($2000000) | ||||||
| Net earnings | $5280000 |
Sheet2
Rwheeler_Balancesheet_110617.xlsx
Sheet1
| Balance sheet | ||||||||||
| As at December 31, 2017 | ||||||||||
| Fixed assets | Liabilities | |||||||||
| Furniture | $200000 | Creditors | $500000 | |||||||
| Computer | $10000 | |||||||||
| Scanner | $900 | |||||||||
| Pritnters | $1200 | |||||||||
| Fax machine | $500 | |||||||||
| Soft wares | $20000 | |||||||||
| cell phones | $8000 | |||||||||
| total fixed assets | $240600 | |||||||||
| current Assets | ||||||||||
| cash | $20000 | |||||||||
| inventory | $150000 | |||||||||
| Account receivables | $50000 | |||||||||
| other assets | $39400 | |||||||||
| Total assets | $500,000 | Total liabiliites | $500,000 |
