Liz and Luke have recently decided to open a pastry shop in Baltimore. They have a cousin who is willing to invest $420k into their business. Although Liz and Luke are amazing general managers and...

Liz and Luke have recently decided to open a pastry shop in Baltimore. They have a cousin who is willing to invest $420k into their business. Although Liz and Luke are amazing general managers and have found an incredible Pastry Chef, they need assistance in managing the overall finances of the Company. Using the following to create 5 years of projected financial statements (I/S, Cash flow, and Bal. Sht) assuming the investor would like to be considered an owner in the company. ● Possible initial investment: $420,000 cash ● Monthly rent in Baltimore: $4,850 and increases 5% a year ● Estimated start up costs to set up the bakery (Decor, kitchen supplies, etc): $175,000 (90,000 of these are depreciable over 6 years) the rest is immediately expensed ● Furniture costs to ready the space for customers (in addition to start up): $45,000 (assume estimated useful life for GAAP is 5 years) ● Year 2 and year 3: There is a plan to upgrade kitchen appliances/bakery motif each year with a budget of $34,500 a year (estimated useful lives of 10 years). Leasing options may be available ● Estimated annual revenues from sales are $415,000 the first year, $680,000 the second year and anticipated growth 2.5% each year following. ● Annual salary and benefit expense (not including a salary for Liz and Luke’s invested time) estimated at $150,000 a year ● Annual cost for food, supplies, utilities is $350,000 in year one but expected to lower to $280,000 in subsequent years ● Amounts above are before interest, depreciation, and taxes (Liz and Luke need help estimating) ● Tax Rate is 21% (not including baltimore city taxes) ● Market interest rate for a small business owner is 6%.create 5 years of income statement, balance sheet, and cash flow statements