Copy of Pro-Forma Income Statement

Copy of Pro-Forma Income Statement - Pro-Forma Income...

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

View Full Document Right Arrow Icon
© Copyright, 2006, Jaxworks, All Rights Reserved. Pro-Forma Income Statement Immaculate Mobile Auto Detailing 2008 REVENUE 1st Quarter 2nd Quarter 3rd Quarter 4th Quarter Gross sales $15,000 $20,000 $22,000 $14,000 Net Sales $15,000 $20,000 $22,000 $14,000 COST OF SALES $350 $360 $420 $435 BegPlus goods purchased / manufactured 120 165 185 190 $470 $525 $605 $625 TotaLess ending inventory 360 420 435 440 $110 $105 $170 $185 Total Cost of Goods Sold 0 Gross Profit ($110) ($105) ($170) ($185) OPERATING EXPENSES Selling Salaries and wages $35 $41 $46 $52 Commissions 12 14 16 18 Advertising 10 12 14 20 Depreciation 14 15 16 16 TotaOther 5 6 6 7 $76 $88 $98 $113 General/Administrative Salaries and wages $12 $14 $16 $18 Employee benefits 4 5 5 6 Payroll taxes 2 3 3 4 Insurance 6 6 7 7 Rent 8 8 9 9 Utilities 2 2 2 3 3 4 4 5 Office supplies 1 1 1 1 3 3 3 4 Postage 1 1 1 2 0 0 1 1 Interest 0 1 1 2 Total General/Administrative Expenses
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.

This note was uploaded on 12/07/2009 for the course ACCT 5521 taught by Professor Englese during the Spring '08 term at Fairleigh Dickinson.

Page1 / 3

Copy of Pro-Forma Income Statement - 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