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                  
   

PROFITS PLUS, FOUNDER OF...

 

©1998-2025 Profits Plus Solutions, Inc.
Tom Shay
PO Box 128
Dardanelle, AR 72834

(727)823-7205

FEBRUARY 2025
Have the Small Business Advisories and News sent to your inbox. Subscribe HERE

Small Business

AdvisorieS

Hopefully there are few small businesses that are operating with handwritten documents. Whether you have a point of sale (POS) system; Curstomer relationship management (CRM) system; or anything digital that helps you better operate your business, there remains a question.

 

Are you using everything that you bought? That is the focus of the February Small Business Advisory.

Small Business

NewS

Top Story

As small business ownerss we are sure to disagree on many aspects of business management and ownership. However there are two items that I will always insist on.

 

The first item for you as manager and owner of a business, you must inderstand financial information. You cannot leave it to an accountant.

 

The second item is you have to invest in educating your staff regarding their responsibilities within your business.

Article of the Month

Most every small business has inventory. It may be inventory used as a part of your services. It may be inventory for items used in your business. The article of the month shares ideas of how you should control the inventory. This is important because you do not want to run out of the necessary inventory, and you do not want too much of your money sitting in more inventory than you need.


Book of the Month

You cannot beat your competition unless you know what they are doing. The February book of the month is, The Everything Store, written by Brad Stone and Jeff Bezos.

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

Hopefully there are few small businesses that are operating with handwritten documents. Whether you have a point of sale (POS) system; Curstomer relationship management (CRM) system; or anything digital that helps you better operate your business, there remains a question.

 

Are you using everything that you bought? That is the focus of the February Small Business Advisory.

Small Business

News

 

Top Story

As small business ownerss we are sure to disagree on many aspects of business management and ownership. However there are two items that I will always insist on.

 

The first item for you as manager and owner of a business, you must inderstand financial information. You cannot leave it to an accountant. The second item is you have to invest in educating your staff regarding their responsibilities within your business.


Article of the Month

Most every small business has inventory. It may be inventory used as a part of your services. It may be inventory for items used in your business. The article of the month shares ideas of how you should control the inventory. This is important because you do not want to run out of the necessary inventory, and you do not want too much of your money sitting in more inventory than you need.


Book of the Month

You cannot beat your competition unless you know what they are doing. The February book of the month is, The Everything Store, written by Brad Stone and Jeff Bezos.