Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 2

Projected Income Statement

Triple A K Enterprises
For Period Ending ?

Amount REVENUE Gross Sales Less sales returns and allowances Net Sales COST OF SALES Beginning inventory Plus goods purchased / manufactured Total Goods Available Less ending inventory Total Cost of Goods Sold Gross Profit OPERATING EXPENSES Selling Advertising Total Selling Expenses General Table Total General Expenses Total Operating Expenses Net Income Before Taxes Taxes on income Net Income After Taxes NET INCOME $400 0 $400

% of Sales

100%

$0 185.60 $185.60 0 $185.60 $214.40

0% 46% 46% 0% 46% 54%

10 $10 0 $0 $10 $204.40 20.44 $183.96 $183.96

3% 3% 0% 0% 3% 51% 5% 46% 46%

Projected Income Statement


Triple A K Enterprises
For Period Ending ?

Amount REVENUE Gross Sales $400 Less sales returns and allowances 0 Net Sales $400 COST OF SALES Beginning inventory $0 Plus goods purchased / manufactured 185.60 Total Goods Available $185.60 Less ending inventory 0 Total Cost of Goods Sold $185.60 Gross Profit $214.40 OPERATING EXPENSES Selling Advertising Total Selling Expenses General Table Total General Expenses Total Operating Expenses Net Income Before Taxes Taxes on income Net Income After Taxes NET INCOME

% of Sales

100%

10 $10 0 $0 $10 $204.40 20.44 $183.96 $183.96

You might also like