Income statement.xls - JaxWorks Small Business Spreadsheet Factory\u2122 Since 1996 JaxWorks has offered a suite of Free Excel workbooks and spreadsheets

Income statement.xls - JaxWorks Small Business Spreadsheet...

This preview shows page 1 - 2 out of 2 pages.

Also included Free are: - Business plan tools, including spreadsheets and excellent instructions - Excel functions glossary and guide; - Free training courses for most Microsoft Office applications. These guides are in PDF format and rival commercial books. - Comprehensive list of acronyms, ratios and formulas in customer financial analysis, and financial terms; - Suite of online calculators, including, breakeven analysis, productivity analysis, business evaluation; - and payroll analysis. JaxWorks Small Business Spreadsheet Factory Since 1996, JaxWorks has offered a suite of Free Excel workbooks and spreadsheets, and associated MS Word, PDF and HTML documents, that cover a number of financial, accounting and sales functions. These are invaluable small business tools. - Altman Z-Score (covering publicly and privately held firms, and small businesses); If you are involved in financial analysis at any level, or want to learn more about MS Excel and other applications in the Office suite this site is invaluable.
Image of page 1
Image of page 2

You've reached the end of your free preview.

Want to read both pages?

Unformatted text preview: © Copyright, 2014, Jaxworks, All Rights Reserved. © Copyright, 2006, Jaxworks, All Rights Reserved. Pro-Forma Income Statement SmartMouth For 2019 through 2022 (all numbers in $000) REVENUE 2019 2020 2021 2022 Gross sales $0 $106,664 $206,664 $306,664 Less sales returns and allowances 0 3,000 6,000 9,000 Net Sales $103,664 $200,664 $297,664 COST OF SALES Beginning inventory $0 $2,000 $750 $600 Plus goods purchased / manufactured 0 75,000 100,000 125,000 Total Goods Available $0 $77,000 $100,000 $125,600 Less ending inventory 0 420 435 440 Total Cost of Goods Sold $0 $76,580 $99,565 $125,160 Gross Profit (Loss) $0 $27,084 $101,099 $172,504 OPERATING EXPENSES Selling Salaries and wages $0 $0 $0 $0 Commissions 0 0 0 0 Advertising 0 100,000 100,000 150,000 Depreciation 0 0 0 0 Other 0 0 0 0 Total Selling Expenses $100,000 $100,000 $150,000 Total Operating Expenses $100,000 $100,000 $150,000 Net Income $3,664 $100,664 $147,664 © Copyright, 2014, Jaxworks, All Rights Reserved....
View Full Document

  • Fall '17
  • daniel grossman

What students are saying

  • Left Quote Icon

    As a current student on this bumpy collegiate pathway, I stumbled upon Course Hero, where I can find study resources for nearly all my courses, get online help from tutors 24/7, and even share my old projects, papers, and lecture notes with other students.

    Student Picture

    Kiran Temple University Fox School of Business ‘17, Course Hero Intern

  • Left Quote Icon

    I cannot even describe how much Course Hero helped me this summer. It’s truly become something I can always rely on and help me. In the end, I was not only able to survive summer classes, but I was able to thrive thanks to Course Hero.

    Student Picture

    Dana University of Pennsylvania ‘17, Course Hero Intern

  • Left Quote Icon

    The ability to access any university’s resources through Course Hero proved invaluable in my case. I was behind on Tulane coursework and actually used UCLA’s materials to help me move forward and get everything together on time.

    Student Picture

    Jill Tulane University ‘16, Course Hero Intern

Stuck? We have tutors online 24/7 who can help you get unstuck.
A+ icon
Ask Expert Tutors You can ask You can ask You can ask (will expire )
Answers in as fast as 15 minutes
A+ icon
Ask Expert Tutors