Case3_berry_122 - Maxi's Grocery Mart Pro Forma Income...

Info iconThis preview shows pages 1–2. Sign up to view the full content.

View Full Document Right Arrow Icon
Maxi's Grocery Mart Pro Forma Income Statement Prepared On:May 12, 2009 2006 2007 2008 2009 Sales Deli $240,000.00 $257,400.00 $277,348.50 $300,229.75 Dairy $720,000.00 $772,200.00 $832,045.50 $900,689.25 Canned Goods $480,000.00 $514,800.00 $554,697.00 $600,459.50 Frozen Foods $800,000.00 $858,000.00 $924,495.00 $1,000,765.84 Meats $840,000.00 $900,900.00 $970,719.75 $1,050,804.13 Produce $500,000.00 $536,250.00 $577,809.38 $625,478.65 Dry Goods $360,000.00 $386,100.00 $416,022.75 $450,344.63 Video Sales $60,000.00 $64,350.00 $69,337.13 $75,057.44 Total Sales $4,000,000.00 $4,290,000.00 $4,622,475.00 $5,003,829.19 Cost of Goods Sold Deli $120,000.00 $128,700.00 $138,674.25 $150,114.88 Dairy $360,000.00 $386,100.00 $416,022.75 $450,344.63 Canned Goods $360,000.00 $386,100.00 $416,022.75 $450,344.63 Frozen Foods $520,000.00 $557,700.00 $600,921.75 $650,497.79 Meats $420,000.00 $450,450.00 $485,359.88 $525,402.06 Produce $325,000.00 $348,562.50 $375,576.09 $406,561.12 Dry Goods $237,600.00
Background image of page 1

Info iconThis preview has intentionally blurred sections. Sign up to view the full version.

View Full DocumentRight Arrow Icon
Image of page 2
This is the end of the preview. Sign up to access the rest of the document.

Page1 / 4

Case3_berry_122 - Maxi's Grocery Mart Pro Forma Income...

This preview shows document pages 1 - 2. Sign up to view the full document.

View Full Document Right Arrow Icon
Ask a homework question - tutors are online