Name of Business

Projected Income Statement

For the years ended December 31,2017-2021

Notes 2017 2018 2019 2020

Sales 1 Php 0.00 0.00 0.00 0.00
Less: Cost of Goods Sold 2 0.00 0.00 0.00 0.00
Gross Income 0.00 0.00 0.00 0.00
Less: Operating Expenses
Salaries Expense 3 0.00 0.00 0.00 0.00
Employee Benefit Expense 4 0.00 0.00 0.00 0.00
Depreciation Expense 5 0.00 0.00 0.00 0.00
Utilities Expense 6 0.00 0.00 0.00 0.00
Rent Expense 7 0.00 0.00 0.00 0.00
Supplies Expense 8 0.00 0.00 0.00 0.00
Legal Expense 9 0.00 0.00 0.00 0.00
Miscellaneous Expense 10 0.00 0.00 0.00 0.00
Net income before tax 0.00 0.00 0.00 0.00
Less: Tax due (30%) 11 0.00 0.00 0.00 0.00
Net income 0.00 0.00 0.00 0.00
2020 2021
0.00 0.00
0.00 0.00
0.00 0.00

0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
 Name of
Projected Cash
For the years ended D

Net income
Add: Depreciation Expense
Increase in Working Capital
Add(Less): Decrease (Increase) in Inventory
Decrease (Increase) in Equipment
Increase (Decrease) in Employee Benefits Payable
Increase (Decrease) in Income Tax Payable
Less: Name of Business, Withdrawal
Add: Cash Balance,Beginning
Cash Balance,Ending
 Name of Business
Projected Cash Flow Statement
For the years ended December 31,2017-2021

2017 2018 2019 2020

Php 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
fits Payable 0.00 0.00 0.00 0.00
able 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
Php 0.00 0.00 0.00 0.00
2020 2021
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
 Name of Business
Projected Statement of Changes in
For the years ended December 3

Notes
(Name of Business) Equity,Beginning 16 Php
Add/Less: Net Income(Loss)
Add: Additional Investments
Total
Less:(Name of Business) Withdrawal
(Name of Business) Equity,Ending
 Name of Business
ement of Changes in Owners Equity
ars ended December 31,2017-2021

2017 2018 2019 2020 2021

0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
 Name of Busine
Projected Statement of Fina
As of December 31,20

Notes
ASSETS
Current Assets
Cash CFS
Inventory 12
Supplies 13
Total Current Assets

Non-Current Assets
 Name of Business
cted Statement of Financial Position
As of December 31,2017-2021

2017 2018 2019 2020 2021

₱ - ₱ - ₱ - ₱ - ₱ -
- - - - -
- - - - -
₱ - ₱ - ₱ - ₱ - ₱ -
 2021

₱ -
-
-
₱ -