profit 1 by  daddyshreck  daddyshreck 
  Log In  |  Create a FREE Account  |  Everyone's Spreadsheets  |  Tags  |  Help  
 Saving... 
  login to save   undo redo  |  bold italic font text underline more font formatting  |  align left align center align right  |  text color background text color  |  sum hide/show tools
  fx
Four Year Profit Projection
Wendy's of Western Virginia
2006
2006
%2007
2007
%2008
2008
%2009
2009
%
Sales1,5000001
100.00%
01
100.00%
01
100.00%
01
100.00%
Cost/ Goods Sold (COGS)750,000#VALUE!0#VALUE!0#VALUE!0#VALUE!
Gross Profit750000#VALUE!#VALUE!#VALUE!#VALUE!
Operating Expenses
Salary (Office & Overhead)42000#VALUE!0#VALUE!0#VALUE!0#VALUE!
Payroll (taxes etc.)333000#VALUE!0-0-0-
Outside Services5000-0-0-0-
Supplies (off and operation)15000-0-0-0-
Repairs/ Maintenance5000-0-0-0-
Advertising10000-0-0-0-
Car, Delivery and Travel5000-0-0-0-
Accounting and Legal1000-0-0-0-
Rent 52000-0-0-0-
Telephone6000-0-0-0-
Utilities6000-0-0-0-
Insurance2500-0-0-0-
Taxes (real estate etc.)10000-0-0-0-
Interest8000-0-0-0-
Depreciation10000-0-0-0-
Other expense (specify)2500-0-0-0-
Other expense (specify)1000-0-0-0-
Total Expenses514000----
Net Profit Before Tax236000
Income Taxes75000000
Net Profit After Tax161000
Owner Draw/ Dividends0000
Adj. to Retained Earnings161000
 
Average Rating:  Not rated (Not yet rated)
 
Name:  profit 1 by  daddyshreck daddyshreck 
Description:  four year plan
Tags:  four year profit projection business startup venture  
[ default color ]
 
 recent: