Hair and Beauty Salon Business Plan Projected Balance Sheet

Welcome to the Hair and Beauty Salon Sample Business Plan Projected Balance Sheet

Table Of Contents
FINANCIAL PLAN   BREAK-EVEN ANALYSIS   PROJECTED PROFIT AND LOSS   PROJECTED CASH FLOW   PROJECTED BALANCE SHEET   BUSINESS RATIOS

Hair and Beauty Salon expects a healthy growth in net worth, from approximately $1,491 in year one to $43,448 by the end of year three.

Pro Forma Balance Sheet
Assets
Current Assets	FY 2006	FY 2007	FY 2008
Cash	$4,953	$19,750	$41,420
Other Current Assets	$600	$600	$600
Total Current Assets	$5,553	$20,350	$42,020
Long-term Assets
Long-term Assets	$59,500	$59,500	$59,500
Accumulated Depreciation	$8,146	$16,292	$24,438
Total Long-term Assets	$51,354	$43,208	$35,062
Total Assets	$56,907	$63,558	$77,082
Liabilities and Capital
Current Liabilities	FY 2006	FY 2007	FY 2008
Accounts Payable	$5,512	$7,082	$7,788
Current Borrowing	$0	$0	$0
Other Current Liabilities	$0	$0	$0
Subtotal Current Liabilities	$5,512	$7,082	$7,788
Long-term Liabilities	$49,917	$37,917	$25,917
Total Liabilities	$55,429	$44,999	$33,705
Paid-in Capital	$0	$0	$0
Retained Earnings	($1,817)	$1,477	$18,559
Earnings	$3,294	$17,081	$24,819
Total Capital	$1,477	$18,559	$43,377
Total Liabilities and Capital	$56,907	$63,558	$77,082
Net Worth	$1,477	$18,559	$43,377