FIVE SISTERS BAKERY BUSINESS PLAN PREPARED BY: GROUP 9
Fundamental Of Global Business Management Page 17
9.2. Projected Profit and Loss
As the Profit and Loss table shows, FSB expects to continue its steady growth in profitability
over the next three years of operations.
Pro Forma Profit and Loss
Year 1 Year 2 Year 3
Sales $350,000 $500,000 $700,000
Direct Cost of Sales $90,000 $150,000 $180,000
Other $0 $0 $0
Total Cost of Sales $90,000 $150,000 $180,000
Gross Margin $260,000 $350,000 $520,000
Gross Margin % 74.28% 70% 74.28%
Expenses
Payroll $192,000 $228,000 $264,000
Sales and Marketing (Advertise) $10,000 $13,000 $15,000
Rent $24,000 $24,000 $24,000
Utilities $1,300 $1,500 $1,800
Other $3,000 $3,000 $3,000
Total Operating Expenses $230,300 $243,500 $307,800
Net Profit $29,700 $106,500 $212,200
Net Profit/Sales 8.4% 21.3% 30.31%