Prepare a One Year Income Statement (Profit and Loss) for your proposed Business Plan.

Cost per unit is $10

Cash Flow Statement Cash flow from operations Cash receipts from customers Cash paid for inventory 100,000 (7,000) Cash paid for wages (30,000) Net Cash Flow from Operations 63,000 Cash Flow from Investing Trade fair 500 Cash paid for purchase of equipment 900 Net cash flow from Investing 1400 Cash Flow from Financing Cash paid for loan repayment 5000 Net Cash Flow from Investing 5000 Net Increase in Cash 56,600 Sales and cost of goods are based on sales of 10,000 units and this is what we consider to be the best case scenario Cash Flow Statement Cash flow from operations Cash receipts from customers Cash paid for inventory 100,000 (7,000) Cash paid for wages (30,000) Net Cash Flow from Operations 63,000 Cash Flow from Investing Trade fair 500 Cash paid for purchase of equipment 900 Net cash flow from Investing 1400 Cash Flow from Financing Cash paid for loan repayment 5000 Net Cash Flow from Investing 5000 Net Increase in Cash 56,600 Sales and cost of goods are based on sales of 10,000 units and this is what we consider to be the best case scenario