Page 40 - 1 World Wide Mobile Business Plan Flip Book
P. 40
1 WORLD-WIDE MOBILE
38
Projected Balance Sheet
Cash
Accounts Receivable Inventory
Other Current Assets Total Current Assets
Long-Term Assets Accumulated Depreciation Total Long-Term Assets
Total Assets
Accounts Payable Income Taxes Payable Sales Taxes Payable Short-Term Debt Prepaid Revenue
Total Current Liabilities Long-Term Debt
Total Liabilities
Paid-in Capital Retained Earnings Earnings
Total Owner's Equity
2017
$728,700 $0
$728,700
$728,700
$0 $145,740 $0
$145,740
$145,740
$582,960
$582,960
2018
$32,558,461 $0
$32,558,461
$32,558,461
$0 $1,880,912 $0
$1,880,912
$1,880,912
$582,960 $30,094,589 $30,677,549
2019
$508,902,849 $0
$508,902,849
$508,902,849
$0 $28,130,900 $0
$28,130,900
$28,130,900
$30,677,549 $450,094,400 $480,771,949
CONFIDENTIAL - DO NOT DISSEMINATE. This business plan contains confidential, trade-secret information and is shared only with the understanding that you will not share its contents or ideas with third parties without the express written consent of the plan author.
