Terra Engineering: Projected Sources and Uses of Funds

 

Year 1

Year 2

Year 3

Net Profit

$4,454

$5,100

$12,141

Add: Depreciation

$3,600

$3,600

$3,600

Cash From Operations

$8,054

$8,700

$15,741

Financing Activities

 

 

 

Government Sources

$40,800

Owners Equity Injection

$10,200

Term Debt

$17,000

Less: Repayment of Debt

$3,638

$4,019

$4,439

Total Financing

$64,462

($4,019)

($4,439)

Capitalization Activities

 

 

 

Capitalization Activities

$48,000

Total Capitalization Activities

$48,000

Net Cash From Operations

$24,516

$4,681

$11,301

Beginning Cash

$24,516

$29,197

Ending Cash

$24,516

$29,197

$40,498

You might like these

This section of the business planning workbook will examine the importance of business costs. We will examine equpment, livestock and other business costs.

This section of the business planning workbook examines business costs. This includes all aspects of your business including land & buildings and equipment.

This section of the business planning workbook examines the importance of properly assessing your market. This is a vital component in evaluating your market.

Leave a Comment