Net Income Projections: Jan Feb Mar Apr May Revenue Expenses Net Income

You might also like

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

Net Income Projections Jan Feb Mar Apr May

Revenue $5,000 $5,250.0 $5,512.5 $5,788.1 $6,077.5


Expenses $3,250.0 $3,412.5 $3,583.1 $3,762.3 $3,950.4
Net Income $1,750.0 $1,837.5 $1,929.4 $2,025.8 $2,127.1

Assumptions Formula Inputs


Start Revenue for Jan $5,000 Net Income Projections
Revenue % increase 105.0%
Expenses as a % of Revenue 65.0%
$2,127.1
$2,025.8
$1,929.4
$1,837.5
$1,750.0

Jan Feb Mar Apr May


Total
$27,628
$17,958.3
$9,669.9

ections

$2,127.1
$2,025.8

Apr May

You might also like