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


Click here to return to projected monthly cash flow


Click here to return to financial plan page


Click here to return to business plan outlines page


Click here to return to business plans guide home page