Income Statment by Waqas Calculator
of 27
-
Upload
waqas-akram -
Category
Documents
-
view
227 -
download
0
Transcript of Income Statment by Waqas Calculator
-
8/11/2019 Income Statment by Waqas Calculator
1/27
Months January February
Sales Revenue 10,000.00
Sales Return (less) 10,000.00
other income 10,000.00
Net Sales 10,000.00 0.00
Purchases 10000.00
purchase return 1,000.00
Carriage in 1000
Cost of Sales 10,000.00 0.00
% of Cost of Sales Over Net Sales 100.00% 0.00%
Gross Profit 0.00 0.00
% Of Gross Profit Over Net Sales 0.00% 0.00%Operating ExpensesSales and Marketing
Advertising
Direct Marketing
Other Expenses (specify)
Other Expenses (specify)
Total Sales And Marketing Exp 0.00 0.00
% Of Sales And Marketing Exp Over Net Sales 0.00% 0.00%
General And Adminstrative
Wages And Salaries
mailto:[email protected] -
8/11/2019 Income Statment by Waqas Calculator
2/27
Outside Services
Supplies
Meals And Entertainment
Rent
Telephone
Utilities
Depreciation
Insurance
Repairs And Maintenance
Other Expenses (specify)
Other Expenses (specify)
Total General and Adminstrative Expenses 0.00 0.00
% of General And Adminstrative Exp Over Net Sales 0.00% 0.00%
Total Expences 0.00 0.00
% Of Total Exences Over Net Sales 0.00% 0.00%
Earning Before Taxes (EBT) 0.00 0.00
Tax (20%) 0.00 0.00
Net Income 0.00 0.00
-
8/11/2019 Income Statment by Waqas Calculator
3/27
March April May June July August September
0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
WAQAS AKRAM ABBASI (+345-9589238)[email protected]
INCOME STATEMENT
-
8/11/2019 Income Statment by Waqas Calculator
4/27
0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00
-
8/11/2019 Income Statment by Waqas Calculator
5/27
Octuber November December Average Annual
833.33 10,000.00
833.33 10,000.00
833.33 10,000.00
0.00 0.00 0.00 833.33 10,000.00
833.3333333 10000
83.33333333 1000
83.33333333 1000
0.00 0.00 0.00 833.33 10,000.00
0.00% 0.00% 0.00% 100.00% 100.00%
0.00 0.00 0.00 0.00 0.000.00% 0.00% 0.00% 0% 0%
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00% 0.00% 0.00% 0.00% 0.00%
0.00 0.00
-
8/11/2019 Income Statment by Waqas Calculator
6/27
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00% 0.00% 0.00% 0.00% 0.00%
0.00 0.00 0.00 0.00 0.00
0.00% 0.00% 0.00% 0.00% 0.00%
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.000.00 TRUE
-
8/11/2019 Income Statment by Waqas Calculator
7/27
-
8/11/2019 Income Statment by Waqas Calculator
8/27
-
8/11/2019 Income Statment by Waqas Calculator
9/27
month Net Sales Mean
jan 10,000.00 833.33
feb 0.00 833.33
mar 0.00 833.33apr 0.00 833.33
may 0.00 833.33
jun 0.00 833.33
jul 0.00 833.33
aug 0.00 833.33
sep 0.00 833.33
oct 0.00 833.33
nov 0.00 833.33
dec 0.00 833.33
NET SALES 10,000.00
GROSS PROFIT 10,000.00 net income 0.00
net sales 10,000.00
jan feb mar apr may
Advertising 0.00 0.00 0.00 0.00 0.00
Direct Marketing 0.00 0.00 0.00 0.00 0.00
Other Expenses (specif 0.00 0.00 0.00 0.00 0.00
Other Expenses (specif 0.00 0.00 0.00 0.00 0.00
total 0.00 0.00 0.00 0.00 0.00
Net Profit Ratio
0.00%100.00%
Gross Profit Margin Ratio
0.00
2,000.004,000.00
6,000.00
8,000.00
10,000.00
12,000.00
jan feb mar apr may jun jul aug sep oct nov dec
Mean Net Sales
0.002,000.004,000.006,000.008,000.00
10,000.0012,000.00
jan feb mar apr may jun jul aug sep oct nov dec
Net Sales Mean
NET SALES,10,000.00
GROSSPROFIT,
10,000.00
Gross profit ratio with net salesnet income net sale
0.00
2,000.00
4,000.00
6,000.00
8,000.00
10,000.00
12,000.00
0.00
0.20
0.40
0.60
0.80
1.00
j a n
f e b
m a r
a p r
m a y j u
n j u l
a u g
s e p
o c t
n o v
d e c
AdvertisingAdvertising
0.00
0.20
0.40
0.60
0.80
1.00
jan feb mar apr may jun jul aug sep oct n
Direct MarketingDirect Marketing
-
8/11/2019 Income Statment by Waqas Calculator
10/27
jan feb mar apr may
Wages And Salaries 0.00 0.00 0.00 0.00 0.00
Outside Services 0.00 0.00 0.00 0.00 0.00
Supplies 0.00 0.00 0.00 0.00 0.00
Meals And Entertainm 0.00 0.00 0.00 0.00 0.00
Rent 0.00 0.00 0.00 0.00 0.00
Telephone 0.00 0.00 0.00 0.00 0.00
Utilities 0.00 0.00 0.00 0.00 0.00
Depreciation 0.00 0.00 0.00 0.00 0.00
Insurance 0.00 0.00 0.00 0.00 0.00
Repairs And Maintena 0.00 0.00 0.00 0.00 0.00
Other Expenses (specif 0.00 0.00 0.00 0.00 0.00
Other Expenses (specif 0.00 0.00 0.00 0.00 0.00
total 0.00 0.00 0.00 0.00 0.00
0.000.100.200.300.400.500.600.700.800.901.00
j a n
f e b
m a r
a p r
m a y j u
n j u l
a u g
s e p
o c t
n o v
d e c
Wages And SalariesWages And Salaries
0.00
0.10
0.20
0.30
0.40
0.500.60
0.70
0.80
0.90
1.00
j a n
f e b
m a r
a p r
m a y j u
n j u l
a u g
s e p
o c t
Outside ServicesOutside Services
0.00
0.10
0.20
0.30
0.40
0.50
0.60
0.70
0.80
0.90
1.00
j a n
f e b
m a r
a p r
m a y j u
n j u l
a u g
s e p
o c t
n o v
d e c
TelephoneTelephone
0.00
0.10
0.20
0.30
0.40
0.50
0.60
0.70
0.80
0.90
1.00
j a n
f e b
m a r
a p r
m a y j u
n j u l
a u g
s e p
o c t
UtilitiesUtilities
0.00
0.20
0.40
0.60
0.80
1.00
j a n
f e b
m a r
a p r
m a y j u
n j u l
a u g
s e p
o c t
n o v
d e c
Repairs And
MaintenanceRepairs And Maintenance
0.000.100.200.300.400.50
0.600.700.800.901.00
j a n
f e b
m a r
a p r
m a y j u
n j u l
a u g
s e p
o c t
n o v
d e c
Other ExpensesOther Expenses(specify)
0.00
0.50
1.00
Expences Incur
-
8/11/2019 Income Statment by Waqas Calculator
11/27
-
8/11/2019 Income Statment by Waqas Calculator
12/27
months total expences Net Sales
jan 0.00 10,000.00
feb 0.00 0.00
mar 0.00 0.00
apr 0.00 0.00may 0.00 0.00
jun 0.00 0.00
jul 0.00 0.00
aug 0.00 0.00
sep 0.00 0.00
oct 0.00 0.00
nov 0.00 0.00
dec 0.00 0.00
month
jan
feb
mar
apr
may
jun
jul
augsep
oct
nov
dec
jun jul aug sep oct nov dec
0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 TRUE
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
GENERAL AND ADMINISTRATIVE EXPENCE
total sales and marketing expSales and Madrketing Expences
s
0.000.100.200.300.400.500.600.700.800.901.00
jan feb mar apr may jun jul aug sep oct nov dec
total expencestotal expences
jan feb mar apr may jun jul aug sep oct nov dec
total expences Net Sales
0.
2,000.
4,000.
6,000.
8,000.
10,000.
12,000.
v dec0.00
0.20
0.40
0.60
0.80
1.00
jan feb mar apr may jun jul aug sep oct nov dec
Other ExpensesOther Expenses
0.00
0.20
0.40
0.60
0.80
1.00
jan feb mar apr may ju
Other ExOther Expenses (s
0.00
2,000.00
4,000.00
6,000.00
8,000.00
10,000.00
12,000.00
-
8/11/2019 Income Statment by Waqas Calculator
13/27
jun jul aug sep oct nov dec
0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00TR
n o v
d e c
0.000.100.200.300.400.500.600.700.800.901.00
j a n
f e b
m a r
a p r
m a y j u
n j u l
a u g
s e p
o c t
n o v
d e c
SuppliesSupplies
0.000.100.200.300.400.500.600.70
0.800.901.00
jan feb mar apr may jun
Meals And EntMeals And Ent
n o v
d e c 0.00
0.100.200.30
0.400.50
0.600.700.80
0.901.00
j a n
f e b
m a r
a p r
m a y j u
n j u l
a u g
s e p
o c t
n o v
d e c
DepreciationDepreciation
0.00
0.10
0.20
0.30
0.40
0.50
0.60
0.70
0.80
0.90
1.00
jan feb mar apr may j
InsuraInsurance
0.00
0.20
0.40
0.60
0.80
1.00
jan feb mar
d Throughout The Year Series1
-
8/11/2019 Income Statment by Waqas Calculator
14/27
-
8/11/2019 Income Statment by Waqas Calculator
15/27
months Cost of Sales Net Sales Total Expences Net Income
jan 10,000.00 10,000.00 0.00 0.00
feb 0.00 0.00 0.00 0.00
mar 0.00 0.00 0.00 0.00
apr 0.00 0.00 0.00 0.00may 0.00 0.00 0.00 0.00
jun 0.00 0.00 0.00 0.00
jul 0.00 0.00 0.00 0.00
aug 0.00 0.00 0.00 0.00
sep 0.00 0.00 0.00 0.00
oct 0.00 0.00 0.00 0.00
nov 0.00 0.00 0.00 0.00
dec 0.00 0.00 0.00 0.00
10,000.00
sales and marketing exp total general and administrative exp
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.000.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00
0.00
0.00
0.00
0.00
00
00
00
00
00
00
00
jan feb mar apr may jun jul aug sep oct nov
Net Income Net Sales Total Expences
n jul aug sep oct nov dec
ensespecify)
0.00
0.20
0.40
0.60
0.80
1.00
jan feb mar apr may jun jul aug sep oct no
TOTAL SALES AND MARKETING EXPENCES
total
Net Sales Cost of Sales Total Expences Net Income
-
8/11/2019 Income Statment by Waqas Calculator
16/27
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00UE
jul aug sep oct nov dec
ertainmentrtainment
0.000.100.200.300.400.500.600.70
0.800.901.00
jan feb mar apr may jun jul aug sep
RentRent
n jul aug sep oct nov dec
nce
0.000.100.200.300.400.500.600.700.800.901.00
jan feb mar apr may jun jul aug sep oct
Other ExpensesOther Expenses (specify)
apr may jun jul aug sep oct nov dec
MonthlyBase
Expences
total
-
8/11/2019 Income Statment by Waqas Calculator
17/27
-
8/11/2019 Income Statment by Waqas Calculator
18/27
dec
0.00
0.20
0.40
0.60
0.80
1.00
jan feb mar apr may jun jul aug sep octno
total general and administrative exp sales
v dec
0.00
2,000.00
4,000.00
6,000.00
8,000.00
10,000.00
12,000.00
jan feb mar apr may jun jul aug sep oct nov
0.00
0.10
0.20
0.30
0.40
0.50
0.60
0.70
0.80
0.90
1.00
-
8/11/2019 Income Statment by Waqas Calculator
19/27
Net Sales gross profit Net Income
jan 10,000.00 0 0.00
feb 0.00 0 0.00
mar 0.00 0 0.00
apr 0.00 0.00 0.00
may 0.00 0 0.00
jun 0.00 0 0.00
jul 0.00 0 0.00
aug 0.00 0 0.00
sep 0.00 0 0.00
oct 0.00 0 0.00
nov 0.00 0 0.00
dec 0.00 0 0.00
10,000.00 0 0.00
oct nov dec
nov dec
0.00
1,000.00
2,000.00
3,000.00
4,000.00
5,000.00
6,000.00
7,000.00
8,000.00
9,000.00
10,000.00
jan feb mar apr may jun jul aug sep
Sales=CGS+Exp+Net incomeNet Income Total Expences Cost of Sales
. jan feb mar apr may jun jul aug sep oct nov
0.00
2,000.00
4,000.00
6,000.00
8,000.00
10,000.00
12,000.00
jan feb mar apr may jun jul aug sep
Net Sales gross profit Net I
-
8/11/2019 Income Statment by Waqas Calculator
20/27
-
8/11/2019 Income Statment by Waqas Calculator
21/27
month jan feb mar apr may jun jul aug
purchases 10000 0 0 0 0 0 0 0
purchase ret 1000 0 0 0 0 0 0 0carriage in 1000 0 0 0 0 0 0 0
average p 833.33 833.33 833 833 833 833 833 833
v dec
and marketing exp
dec
Net Income
Net Sales
Total Expences
Net Income
Total Expences
010000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
feb
mar
apr
may
jun
jul
aug
sep
oct
nov
dec
Chart Titlpurchases purchase retur
0
2000
4000
6000
8000
10000
12000
jan feb mar apr may jun jul aug
-
8/11/2019 Income Statment by Waqas Calculator
22/27
oct nov dec
dec
oct nov dec
ncome
-
8/11/2019 Income Statment by Waqas Calculator
23/27
-
8/11/2019 Income Statment by Waqas Calculator
24/27
sep oct nov dec verag total
0 0 0 0 833 10000
0 0 0 0 83.3 10000 0 0 0 83.3 1000
833 833 833 833.3
en carriage in
sep oct nov dec
purchases
average purchase
-
8/11/2019 Income Statment by Waqas Calculator
25/27
-
8/11/2019 Income Statment by Waqas Calculator
26/27
commission applied on SLAB Commission Rate sales
0 100,000 0.00% 0500,000 1.00% 0
1,000,000 1.50% 02,000,000 3.00% 0
Above 5.00% 0
SLAB SLAB Tax Rate
400,000 0.00%
400,001 750,000 5.00%
750,001 1,400,000 10.00%
1,400,001 1,500,000 12.50%
1,500,001 1,800,000 15.00%
1,800,001 2,500,000 17.50%
2,500,001 3,000,000 20.00%
3,000,001 3,500,000 22.50%
3,500,001 4,000,000 25.00%
4,000,001 7,000,000 27.50%
7,000,001 Above 35.00%
Total
-
Tax Calculator
commission calculator
Taxable amount
Commission calculated for the amount
Net Commissiontotal 0
-
8/11/2019 Income Statment by Waqas Calculator
27/27
Commission
00000
0
TAX per Annum
-
-
-
-
-
-
-
-
-
-
-
-
0
