Help with financial plan. These are my costs. Feel free to use imagination but keep in mind this is a startup

Projected Startup Costs
Assets
Inventory - $30,000
Cash - $100,000
FF&E- $24,000
Insurance- $2,353
$ 156,353 Expenses
Permits/Licenses- $2,500
Lease Deposits- 5,000
Marketing- $25,000
Legal/Consulting- $4,000
Miscellaneous- $11,500
$48,000
Financing
Owner Investment- $25,000
External Investment-$70,000
Bank Loan- No current loan
Line of Credit- None
$95,000
Total Costs: $300,000

FINANCIAL PLAN (5 years of pro forma statements)

a) Highlights of the Financial Statements

b) Months too Breakeven and too Positive Cash Flow

c) Key Cost Controls

e) Pro Forma Income Statements

f) Pro Forma Balance Sheets

g) Pro Forma Cash Flow Analysis