You are on page 1of 1

PROFIT AND LOSS FORECAST - YEAR 1

Year1 Year2
INCOME 5567
Revenue 143254 257264

TOTAL INCOME

DIRECT COSTS
Direct Labour 38400 57600
Materials 42976 64464

TOTAL DIRECT COSTS 81376 122064

GROSS PROFIT 61878 135200

INDIRECT COSTS
Insurance 660
Waste Management 2865
Technology 1800
NI 12000
Misclenous 4800
Advertising 21600
Stationery 6480
Maintenance 4800

TOTAL INDIRECT COSTS 55005

NET PROFIT BEFORE TAX 6873

Tax 1306

NET PROFIT 5567

You might also like