Description
Purpose of Assignment
The purpose of this assignment is to continue with the Profit and Loss Statement part of the projected financial statements for your Entrepreneurial Venture. The costs involved with Operations will now be added to the Revenue projections from Week 2. One goal is to effectively minimize the cumulative error between the projected values and actual values over the relevant time horizon. Please review the Budget Format Workbook posted to class messages.
Note: The official term Income Statement is also known informally as Profit and Loss Statement.
Assignment Steps
Analyze the revenue items based on information collected and add them to your projected financial statements.
Create a 350-word Profit and Loss Statement following the income statement format.
Conduct an internet search or use the example located in the textbook for the course.

Explanation & Answer

Attached.
Income Statement Forecast
Jan
Feb
Mar
Apr
May
$30.000,00
$36.000,00
$43.200,00
$51.840,00
$62.208,00
$600,00
$720,00
$864,00
$1.036,80
$1.244,16
Net sales revenue
$29.400,00
$35.280,00
$42.336,00
$50.803,20
$60.963,84
Less cost of goods sold
$18.000,00
$21.600,00
$25.920,00
$31.104,00
$33.592,32
Gross profit
$11.400,00
$13.680,00
$16.416,00
$19.699,20
$27.371,52
Advertising
$800,00
$800,00
$800,00
$800,00
$700,00
Freight out: motor vehicle expense
$400,00
$400,00
$500,00
$500,00
$600,00
Stationery
$200,00
$200,00
$200,00
$200,00
$200,00
Rent
$800,00
$800,00
$800,00
$800,00
$800,00
Electricity and gas
$200,00
$200,00
$200,00
$200,00
$200,00
Accounting fees
$500,00
$500,00
$500,00
$500,00
$500,00
Insurance
$200,00
$200,00
$200,00
$200,00
$200,00
$50,00
$50,00
$50,00
$50,00
$50,00
Postage, telephone and fax
$350,00
$350,00
$350,00
$350,00
$350,00
Repairs and maintenance
$400,00
$400,00
$400,00
$400,00
$400,00
Security
$300,00
$300,00
$300,00
$300,00
$300,00
$0,00
$0,00
$0,00
$0,00
$0,00
Sales Revenue
Sales (invoiced)
Less sales returns and allowances
Operating Expenses
Selling Expenses:
Administrative Expenses:
Depreciation
Sundries
Superannuation
Wages
Workers compensation
Operating Income
$0,00
$0,00
$0,00
$0,00
$0,00
$1.500,00
$1.500,00
$1.500,00
$1.500,00
$1.500,00
$800,00
$800,00
$800,00
$800,00
$800,00
$4.900,00
$7.180,00
$9.816,00
$13.099,20
$20.771,52
$1.000,00
$1.000,00
$1.000,00
$1.000,00
$1.000,00
Other income and expenses
Rent Income
Less bank interest
$833,33
$2.000,00
$2.000,00
$2.000,00
$2.000,00
Net other income and expenses
$166,67
-$1.000,00
-$1.000,00
-$1.000,00
-$1.000,00
$13.400,00
$15.680,00
$18.416,00
$21.699,20
$29.371,52
$5.066,67
$6.180,00
$8.816,00
$12.099,20
$19.771,52
Gross profit margin
38%
38%
38%
38%
44%
Net profit margin
17%
17%
20%
23%
32%
Total
Result
Net profit
Jun
Jul
Aug
Sep
Oct
Nov
Dec
$74.649,60
$89.579,52
$107.495,42
$128.994,51
$154.793,41
$185.752,09
$222.902,51
$1.492,99
$1.791,59
$2.149,91
$2.579,89
$3.095,87
$3.715,04
$4.458,05
$73.156,61
$87.787,93
$105.345,52
$126.414,62
$151.697,54
$18...
