Estimated Cost ($)
Startup Expenses
Pre-Opening Marketing	200
Stationary	40
Monthly Recurring Costs
Utilities	99
Website Online Store	39
Annual Recurring Costs
License (SSM Sole Proprietor)	60
Domain	60
Startup Assets
Cash on Hand	1,000
Starting Inventory (40pcs)	600
Packaging (40 bottles)	120
Jewelry Display Card Printing (40pcs)	40
Mirrorless Camera	1,998
Materials for Photography	100
Mini Photo Studio Box	45
Total Estimated Cost	4,401

Using the above information, create pro-forma income statement, pro-forma statement of cash flows, and a pro-forma balance sheet. For each of these, project out for 3 years (all 3 years can be listed on one statement). All these figures can be based on your own estimations.