Financial Statement

Income Statement: Business A

Name Approval Gross Sales
2020 CFO 900000
Subitems Name Amount
Salaries and Wa 500000
Commissions 12899
Advertising 29000
2021 CFO 800000
2022 CEO 1000000
2023 Manager 999000
4240899

Income Statement: Business B

Name Approval Gross Sales
2020 CFO 800000
2021 CEO 900000
2022 CEO 200000
2023 Manager 600000
2500000
Returns & Allowances NET Sales Cost of Sales
100000 800000 50000

100000 700000 50000

100000 900000 50000
100000 899000 50000
400000 3299000 200000

Returns & Allowances NET Sales Cost of Sales

100000 700000 50000
100000 800000 50000
100000 100000 50000
100000 500000 50000
400000 2100000 200000
Cost of Goods Sold Gross Profit (Loss) Selling Expenses
400 799600 2000

400 699600 2000

400 899600 2000
400 898600 2000
1600 3297400 8000

Cost of Goods Sold Gross Profit (Loss) Selling Expenses

800 699200 1500
800 799200 1500
800 99200 1500
800 499200 1500
3200 2096800 6000
 Subitems Admin Expenses Total Expenses
Salaries and Wages, Commissions, Advertising 500 2500

500 2500
500 2500
500 2500
2000 10000

Subitems Admin Expenses Total Expenses

500 2000
500 2000
500 2000
500 2000
2000 8000
NET Income (pre tax) Tax amount NET Income (post tax) ROI
797100 79710 717390 714890

697100 69710 627390 624890

897100 89710 807390 804890
896100 89610 806490 803990
3287400 328740 2958660 2948660

NET Income (pre tax) Tax amount NET Income (post tax) ROI
697200 69720 627480 625480
797200 79720 717480 715480
97200 9720 87480 85480
497200 49720 447480 445480
2088800 208880 1879920 1871920
 Comments
Add comments

Add comments
Add comments
Add comments

Comments
Add comments
Add comments
Add comments
Add comments