Successfully reported this slideshow.
We use your LinkedIn profile and activity data to personalize ads and to show you more relevant ads. You can change your ad preferences anytime.
1st Quater   2nd Quater           3rd Quarter   4th Quarter     Sale Forecast for the First Year302315 8 0                ...
Pro-Forma Income Statement                                                        Mamma’s Pizzeria                        ...
Upcoming SlideShare
Loading in …5
×

Sales p.p

239 views

Published on

Published in: Business, News & Politics
  • Login to see the comments

  • Be the first to like this

Sales p.p

  1. 1. 1st Quater 2nd Quater 3rd Quarter 4th Quarter Sale Forecast for the First Year302315 8 0 Sales
  2. 2. Pro-Forma Income Statement Mamma’s Pizzeria For 2011 through 2014REVENUE 2012 2013 2014Gross sales $80,000 $100,000 $110,000 Less sales returns and allowances 2,000 1,500 2,000Net Sales $78,000 $98,500 $108,000COST OF SALESBeginning inventory $10,000 $12,000 $12,000 Plus goods purchased / manufactured 2,000 2,000 2,000Total Goods Available $12,000 $14,000 $14,000 Less ending inventory 1,000 2,000 1,000Total Cost of Goods Sold $11,000 $12,000 $13,000Gross Profit (Loss) $67,000 $86,500 $95,000OPERATING EXPENSESSelling Salary $6,000 $8,000 $8,000 Advertising 2,000 3,000 3,000 Other 1,000 0 0Total Selling Expenses $9,000 $11,000 $11,000General/Administrative Insurance 12,000 12,000 12,000 Rent 24,000 24,000 24,000 Utilities 20,000 20,000 20,000 Interest 0 0 0 Furniture & equipment 1,000 1,500 1,000Total General/Administrative Expenses $57,000 $57,500 $57,000Total Operating Expenses $66,000 $68,500 $68,000Net Income Before Taxes $1,000 $18,000 $27,000 Taxes on income 22 32 26Net Income After Taxes $978 $17,968 $26,974Extraordinary gain or loss $0 $0 $43Income tax on extraordinary gain 0 0 12NET INCOME (LOSS) $978 $17,968 $27,005

×