Rose Petal - Sample Florist Business Plan

© BUSINESSPLANEXPERTS.COM Rose Petals – Sample Florist Business Plan 14 Pro Forma Balance Sheet Assets Year 1 Year 2 Year 3 Current Assets Cash $17,020 $10,647 $16,697 Other Current Assets $0 $0 $0 Total Current Assets $17,020 $10,647 $16,697 Long ‐ term Assets Long ‐ term Assets $0 $0 $0 Accumulated Depreciation $0 $0 $0 Total Long ‐ term Assets $0 $0 $0 Total Assets $17,020 $10,647 $16,697 Liabilities and Capital Year 1 Year 2 Year 3 Current Liabilities Current Borrowing $0 $0 $0 Other Current Liabilities $0 $0 $0 Subtotal Current Liabilities $0 $0 $0 Long ‐ term Liabilities $0 $0 $0 Total Liabilities $0 $0 $0 Paid ‐ in Capital $43,100 $43,100 $43,100 Retained Earnings ($22,500) ($26,080) ($32,453) Earnings ($3,580) ($6,373) $6,050 Total Capital $17,020 $10,647 $16,697 Total Liabilities and Capital $17,020 $10,647 $16,697 Net Worth $17,020 $10,647 $16,697