BOOK US

With over 25 years of frontline experience Tom Shay is America's leading small business management expert. He's a "Must Have" for your next event.

Financial statement building calculator

This calculator is designed to 'walk you through' a step by step process of creating the profit and loss statement, also known as the income statement, and then through the balance sheet.

This calculator will show you how the information is put into each document as well as how information transfers from the income statement to the balance sheet.

In order for you to use this calculator, you must have JavaScript enabled in your browser. Starting with the "Step 1" button on the right, a popup balloon will appear describing that section of the spreadsheet when you position your mouse pointer over the button. After each click of a "Step" button, the next step button will appear. Continue to position your mouse pointer over each button to display the popup balloon describing that step.
















Financial statement building calculator from Profits Plus
 ABCDEFGHI
1
Income Statement
 
%
 
%
 
%
 
%
2 Cash Sales $87,100.00 64.60 $79,250.00 63.00 $579,430.00 65.20 $565,200.00 64.80
3 Bankcard Sales $26,800.00 19.90 $25,400.00 20.20 $168,300.00 19.00 $163,600.00 18.80
4 In house Sales $20,900.00 15.50 $21,200.00 16.80 $140,300.00 15.80 $142,900.00 16.40
5 Total Sales $134,800.00 100.00 $125,850.00 100.00 $888,030.00 100.00 $861,700.00 100.00
6  
7 Cost of Goods Sold $80,565.00 59.80 $75,945.00 60.30 $517,675.00 58.30 $508,765.00 58.40
8 Gross Profit $54,235.00 40.20 $49,905.00 39.70 $370,355.00 41.70 $362,935.00 41.60
9  
10 Operating Expenses:  
11 Wages-General $14,835.00 11.00 $14,975.00 11.90 $103,845.00 11.70 $102,900.00 11.80
12 Wages-Management $6,800.00 5.00 $6,400.00 5.10 $47,600.00 5.40 $44,800.00 5.10
13 Payroll Taxes $1,730.80 1.30 $1,710.00 1.40 $12,115.60 1.40 $11,816.00 1.40
14 Insurance-Workmen's Compensation $1,081.75 0.80 $1,68.75 0.80 $7,572.25 0.90 $7,385.00 0.80
15 Staff Education $1,600.00 1.20 $1,450.00 1.20 $11,750.00 1.30 $11,200.00 1.30
16 Property Taxes $1,100.00 0.80 $1,050.00 0.80 $7,700.00 0.90 $7,350.00 0.80
17 Rent $6,750.00 5.00 $6,750.00 5.40 $47,250.00 5.30 $47,250.00 5.40
18 Depreciation $1,000.00 0.70 $1,000.00 0.80 $7,000.00 0.80 $7,000.00 0.80
19 Common Area Maintenance $1,000.00 0.70 $950.00 0.80 $7,000.00 0.80 $6,650.00 0.80
20 Telephone $1,425.00 1.10 $1,575.00 1.30 $9,750.00 1.10 $10,125.00 1.20
21 Electric $985.00 0.70 $90.00 0.70 $7,120.00 0.80 $6,850.00 0.80
22 Gas $250.00 0.20 $225.00 0.20 $1,525.00 0.20 $1,510.00 0.20
23 Water/Sanitation $375.00 0.30 $340.00 0.30 $2,510.00 0.30 $2,430.00 0.30
24 Repairs $525.00 0.40 $640.00 0.50 $3,400.00 0.40 $3,700.00 0.40
25 Advertising $3,704.00 2.70 $3,140.00 2.50 $29,650.00 2.30 $21,440.00 2.50
26 Accounting & Legal $370.00 0.30 $395.00 0.30 $2,510.00 0.30 $2,800.00 0.30
27 Automobile $470.00 0.30 $375.00 0.30 $3,290.00 0.40 $2,600.00 0.30
28 Bank Charges $340.00 0.30 $310.00 0.20 $2,150.00 0.20 $2,015.00 0.20
29 Computer Operations $175.00 0.10 $165.00 0.10 $1,225.00 0.10 $1,155.00 0.10
30 Dues & Subscriptions $285.00 0.20 $270.00 0.20 $1,825.00 0.20 $1,750.00 0.20
31 Insurance-General $800.00 0.60 $745.00 0.60 $5,600.00 0.60 $5,215.00 0.60
32 Licenses & Taxes (not sales tax) $100.00 0.10 $120.00 0.10 $800.00 0.10 $850.00 0.10
33 Office & Store Supplies $300.00 0.20 $260.00 0.20 $2,460.00 0.30 $1,985.00 0.20
34 Outside Services $250.00 0.20 $325.00 0.30 $1,680.00 0.20 $2,360.00 0.30
35 Travel $945.00 0.70 $1,210.00 1.00 $8,450.00 1.00 $7,290.00 0.80
36  
37 Total Operating Expenses $47,196.55 35.00 $46,388.75 36.90 $326,777.85 36.80 $320,426.00 36.80
38  
39 Operating Income $7,038.45 5.22 $3,516.25 2.79 $43,577.15 4.91 $42,509.00 4.88
40  
41 Other Income and Expenses:  
42 Miscellaneous Income $400.00 0.30 $450.00 0.36 $2,800.00 0.32 $3,100.00 0.36
43 Interest Income $265.00 0.20 $200.00 0.16 $2,050.00 0.23 $1,950.00 0.22
44 Interest Expense $700.00 0.52 $750.00 0.60 $4,900.00 0.55 $5,250.00 0.60
45  
46 Net Income Before Taxes $7,003.45 5.20 $3,416.25 2.71 $43,527.15 4.90 $42,309.00 4.85
47  
48 Federal Income Tax $0.00 0.00 $9.00 0.00 $6,529.07 0.74 $6,346.35 0.73
49  
50 Net Income (loss) $7,003.45 5.20 $3,416.25 2.71 $36,998.08 4.17 $35,962.65 4.13
51                  
52                  
53                  
54 Balance Sheet                
55                
56 Assets:                
57 Cash on hand $2,500.00   $2,500.00          
58 Cash $17,450.00   $16,980.00          
59 Savings Account $28,386.00   $29,960.00          
60 Accounts Receivable $22,590.00   $21,675.00          
61 Bank Card Receivables $3,050.00   $3,370.00          
62 Inventory $150,650.00   $139,750.00          
63 Total current assets $224,626.00   $214,235.00          
64                  
65 Investments:                
66 Cooperative Stock $24,500.00   $21,575.00          
67 Cooperative Notes $45,200.00   $41,800.00          
68 Total Investments $69,700.00   $63,375.00          
69                  
70 Long term assets:                
71 Fixtures & equipment $120,000.00   $120,000.00          
72                  
73 Total property, fixtures & equipment: $120,000.00   $120,000.00          
74                  
75 Accumulated depreciation $42,000.00   $30,000.00          
76 Total net long term assets $78,000.00   $90,000.00          
77                  
78 Other Assets:                
79 Utility deposits $1,500.00   $1,500.00          
80 Total assets: $373,826.00   $369,110.00          
81                  
82 Liabilities & net worth:                
83                  
84 Current liabilities:                
85 Accounts payable $64,200.00   $65,700.00          
86 Building mortgage - current $0.00   $0.00          
87 Note payable - current $6,750.00   $6,750.00          
88 Total current liabilities: $70,950.00   $72,450.00          
89                  
90 Long term liabilities:                
91 Building mortgage $0.00   $0.00          
92 Note payable $94,500.00   $101,250.00          
93 Current long term liabilities: $94,500.00   $101,250.00          
94 Total liabilities: $165,450.00   $173,700.00          
95                  
96 Stockholder's Equity                
97 Contributed capital $155,000.00   $125,000.00          
98 Current income $36,998.08   $55,962.65          
99 Retained earnings (beginning) $46,377.92   $34,447.35          
100 Total stockholder's equity: $208,376.00   $195,410.00          
101 Total stockholder's equity and liabilities: $373,826.00   $369,110.00          
102                  
103                  
104                  
105                  
106 Ret. Earn. (beg of yr) $46,377.92   $34,447.35          
107 Current income (1/1 - 7/31) $36,998.08   $35,962.65          
108 Current income (8/1 - 12/31) $0.00   $35,967.92          
109 Distributions $0.00   $-60,000.00          
110 Ret. Earn. (end of yr) $83,376.00   $46,377.92          
111                  
112                  
113                  
   

MAY 2024
Have the Small Business Advisories and News sent to your inbox. Subscribe HERE

Small Business

AdvisorieS

The May Small Business Advisory is titled "Planning for a successful accountant" and is appropriate for many with the April 15 tax deadline having passed.

 

Did you work with your accountant? Or, did you just give them a bunch of papers and wait to receive a completed tax return?

 

Successfully working with an accountant requires a partnership. This month's Small Business Advisory gives suggestions of how to make this happen in 2024.

Small Business

News

Top Story

We see that many small business owners have too much of a focus on the "top line" of their income statement.

 

Increasing revenue is great, but it is not a cure all for any challenges your business is facing. And sometimes, incresing revenue can create a challenge.

Article of the Month

Who is your customer? Some small businesses have no focus. Their customer is whoever calls or walks in the door.

 

And some small businesses have determined which customers, in sufficient numbers, they should spend their efforts to attract.

 

The article of the month shares an old Southern rhyming couplet about business; "The bertter you niche, the more you get rich."


Book of the Month

Lean Startup by Eric Reis is our suggested book for May.

 

As the title suggests, the reader of the book would be someone that is starting their business. However, we see more value than just that.

 

Perhaps you have been in business for many years. We think this book could give insight to items, and methods, that a small business owner should think about with their business today.

BOOK US

With over 25 years of frontline experience Tom Shay is America's leading Small Business Management Expert. He's a "Must Have" for your next event.

Small Business

Advisories

The May Small Business Advisory is titled "Planning for a successful accountant" and is appropriate for many with the April 15 tax deadline having passed.

 

Did you work with your accountant? Or, did you just give them a bunch of papers and wait to receive a completed tax return?

 

Successfully working with an accountant requires a partnership. This month's Small Business Advisory gives suggestions of how to make this happen in 2024.

Small Business

News

 

Top Story

We see that many small business owners have too much of a focus on the "top line" of their income statement.

 

Increasing revenue is great, but it is not a cure all for any challenges your business is facing. And sometimes, incresing revenue can create a challenge.


Article of the Month

Who is your customer? Some small businesses have no focus. Their customer is whoever calls or walks in the door.

 

And some small businesses have determined which customers, in sufficient numbers, they should spend their efforts to attract.

 

The article of the month shares an old Southern rhyming couplet about business; "The bertter you niche, the more you get rich."


Book of the Month

Lean Startup by Eric Reis is our suggested book for May.

 

As the title suggests, the reader of the book would be someone that is starting their business. However, we see more value than just that.

 

Perhaps you have been in business for many years. We think this book could give insight to items, and methods, that a small business owner should think about with their business today.