Forecasted Income Statement - Example of the Internet Co

THE INTERNET COMPANY
FORECASTED INCOME STATEMENT
FOR YEARS ENDING DECEMBER 31 ...
Dec. 31, 200X Dec. 31, 200Y Dec. 31,  200Z
REVENUE:
Sales from Sponsors N/A $138,000 $175,000
OPERATING EXPENSES:
Marketing & Promotions $ 0 $15,784 $19,662
Telephone Expense $ 825 $ 1,800 $ 3,600
Office Supplies Expense $ 416 $ 1,200 $ 2,400
Rent Expense $1,926 $ 5,500 $12,000
Bank Charges $ 348 $ 360 $ 600
Travel & Maintenance Expense $2,079 $ 960 $ 1,920
Insurance Expenses $1,152 $ 2,352 $ 2,364
Management Salary Expense $3,040 $15,600 $20,800
Internet Salaries Expense $ 0 $19,200 $26,000
Admin. Salaries Expense $4,320 $19,200 $26,000
Employer Costs (11%) $ 0 $ 3,828 $ 5,148
Conferencing $ 294 $ 2,000 $ 3,500
Incorporation $ 0 $ 800 $ 0
Internet Accounts $ 306 $ 306 $ 659
Leasing expense $4,212 $ 4,224 $ 4,224
Investors Interest Expense $ 0 $ 3,000 $ 0
Depreciation Expense $1,000 $ 4,713 $ 4,713
Bad Debt Expense (4%) $ 0 $ 5,520 $ 7,000
Entrepre'ship loan Interest (6%) $ 0 $ 821 $ 664
Professional Fees $ 0 $ 1,200 $ 1,500
TOTAL OPERATING EXPENSES $19,918 $108,367 $142,754
NET INCOME (before tax) $(19,918) $29,633 $32,246
Taxes (25%) $ 0 $ 7,408 $ 8,062
NET INCOME (after tax)
$(19,918)
$22,225
$24,185

* Numbers are rounded to the nearest dollar.