pro Forma profit and loss
pro forma profit and loss
2013
$
2014
$
2015
$
Sales
5,760,000
6,912,000
8,294,400
Less Cost of Sales
1,027,800
1,130,580
1,221,026
Gross Profit
4,732,200
5,781,420
7,073,374
Less Operating Expenses
Salary
3,204,000
3,524,400
3,876,840
Commission
273,600
386,800
425,480
Electricity
14,400
15,840
17,424
Office rent
144,000
144,000
144,000
Telephone
48,000
52,800
58,080
Water
2,400
2,640
2,904
Training
40,000
44,000
48,400
Maintenance and repairs
15,000
16,500
18,150
Insurance expenses
50,000
55,000
60,500
Advocate/Lawyer
25,000
27,500
30,250
Postal services
1,500
1,500
1,500
Bank Charges
6,000
6,600
7,260
Depreciation
74,065
74,065
74,065
Business advisory
15,000
16,500
18,150
Total Operating Expenses
3,912,965
4,368,145
4,783,003
Net Profit Before Interest and Tax
819,235
1,413,275
2,290,371
Less Interest Expense
91,000
91,000
91,000
Net Profit Before Tax
728,235
1,322,275
2,199,371
Less 18% TAX on Sales
921,600
1,105,920
1,327,104
Net Profit After Interest and Tax
(193,365)
216,355
872,267
Projected Cashflow
Like in any other business, the cash flow will be carefully be monitored....
7 Pages
(1750 words)