Docstoc

financial dashboard

Document Sample
financial dashboard Powered By Docstoc
					Period Starting: Sales Sales by Product Line 1 Budget Over / (Under Budget) Sales by Product Line 2 Budget Over / (Under Budget) Sales by Product Line 3 Budget Over / (Under Budget) Sales by Product Line 4 Budget Over / (Under Budget) Sales by Product Line 5 Budget Over / (Under Budget) Sales by Product Line 6 Budget Over / (Under Budget) Total Sales Total Sales Budget Total Over / (Under Budget) Less Cost of Goods Sold Materials Budget Over / (Under Budget) Labor Budget Over / (Under Budget) Overhead Budget Over / (Under Budget) Other Budget Over / (Under Budget) Total Cost of Goods Sold Total COG Budget Total Over / (Under Budget)

Jan

Feb

Mar

Apr

May

Jun

Jul

Aug

Sep

Oct

Nov

Dec

Totals

1,600 595 1,005 2,600 1,595 1,005 1,600 1,895 (295) 1,600 2,895 (1,295) 1,600 595 1,005 16,000 1,595 14,405 25,000 9,170 15,830

3,350 1,678 1,672 3,350 1,678 1,672 3,350 3,678 (328) 3,350 4,678 (1,328) 3,350 1,678 1,672 13,350 1,678 11,672 30,100 15,068 15,032

5,100 4,754 346 4,100 2,754 1,346 5,100 5,754 (654) 5,100 7,754 (2,654) 5,100 4,754 346 15,100 4,754 10,346 39,600 30,524 9,076

6,850 6,501 349 4,850 3,168 1,682 6,850 7,501 (651) 6,850 6,501 349 6,850 6,501 349 16,850 6,501 10,349 49,100 36,673 12,427

8,600 7,744 856 5,600 3,748 1,853 8,600 9,431 (831) 12,600 9,431 3,169 8,600 7,744 856 16,400 8,081 8,320 60,400 46,177 14,223

10,350 9,845 505 6,350 4,327 2,023 10,350 11,320 (970) 10,350 11,320 (970) 10,350 9,845 505 16,830 9,860 6,970 64,580 56,517 8,063

12,100 10,976 1,124 7,100 4,907 2,194 12,100 13,209 (1,109) 15,100 13,209 1,891 12,100 10,976 1,124 17,260 11,639 5,621 75,760 64,916 10,844

13,850 11,232 2,618 7,850 5,486 2,364 13,850 15,099 (1,249) 15,183 15,099 85 13,850 11,232 2,618 17,690 13,419 4,271 82,273 71,566 10,707

15,600 14,323 1,277 8,600 6,066 2,535 15,600 16,988 (1,388) 16,433 16,988 (555) 15,600 14,323 1,277 15,600 14,323 1,277 87,433 83,011 4,423

17,350 15,434 1,916 9,350 6,645 2,705 17,350 18,878 (1,528) 17,683 18,878 (1,194) 17,350 15,434 1,916 17,350 15,434 1,916 96,433 90,702 5,731

19,100 16,543 2,557 10,100 7,225 2,876 19,100 20,767 (1,667) 18,933 20,767 (1,834) 19,100 16,543 2,557 19,100 16,543 2,557 105,433 98,387 7,046

20,850 17,896 2,954 10,850 7,804 3,046 20,850 22,656 (1,806) 20,183 22,656 (2,473) 20,850 17,896 2,954 20,850 17,896 2,954 114,433 106,805 7,629

134,700 117,521 (17,179) 80,700 55,401 25,299 134,700 147,175 (12,475) 143,367 150,175 (6,809) 134,700 117,521 17,179 202,380 121,722 80,658 830,547 709,516 121,031

1,600 595 1,005 1,600 595 1,005 1,600 595 1,005 1,600 595 1,005 6,400 2,380 4,020

3,350 1,678 1,672 3,350 1,678 1,672 3,350 1,678 1,672 3,350 1,678 1,672 13,400 6,712 6,688

5,100 4,754 346 5,100 4,754 346 5,100 4,754 346 5,100 4,754 346 20,400 19,016 1,384

6,850 6,501 349 6,850 6,501 349 6,850 6,501 349 6,850 6,501 349 27,400 26,004 1,396

8,600 7,744 856 8,600 7,744 856 8,600 7,744 856 8,600 7,744 856 34,400 30,976 3,424

10,350 9,845 505 10,350 9,845 505 10,350 9,845 505 10,350 9,845 505 41,400 39,380 2,020

12,100 10,976 1,124 12,100 10,976 1,124 12,100 10,976 1,124 12,100 10,976 1,124 48,400 43,904 4,496

13,850 11,232 2,618 13,850 11,232 2,618 13,850 11,232 2,618 13,850 11,232 2,618 55,400 44,928 10,472

15,600 14,323 1,277 15,600 14,323 1,277 15,600 14,323 1,277 15,600 14,323 1,277 62,400 57,292 5,108

17,350 15,434 1,916 17,350 15,434 1,916 17,350 15,434 1,916 17,350 15,434 1,916 69,400 61,736 7,664

19,100 16,543 2,557 19,100 16,543 2,557 19,100 16,543 2,557 19,100 16,543 2,557 76,400 66,172 10,228

20,850 17,896 2,954 20,850 17,896 2,954 20,850 17,896 2,954 20,850 17,896 2,954 83,400 71,584 11,816

134,700 117,521 17,179 134,700 117,521 17,179 134,700 117,521 17,179 134,700 117,521 17,179 538,800 470,084 68,716

Operating Expenses G&A Expenses Operating Expenses Budget Over / (Under Budget) Payroll Salaries Budget Over / (Under Budget) Total G&A Expenses Total G&A Budget Total Over / (Under Budget)

1,600 595 1,005 1,600 595 1,005 3,200 1,190 2,010

3,350 1,678 1,672 3,350 1,678 1,672 6,700 3,356 3,344

5,100 4,754 346 5,100 4,754 346 10,200 9,508 692

6,850 6,501 349 6,850 6,501 349 13,700 13,002 698

8,600 7,744 856 8,600 7,744 856 17,200 15,488 1,712

10,350 9,845 505 10,350 9,845 505 20,700 19,690 1,010

12,100 10,976 1,124 12,100 10,976 1,124 24,200 21,952 2,248

13,850 11,232 2,618 13,850 11,232 2,618 27,700 22,464 5,236

15,600 14,323 1,277 15,600 14,323 1,277 31,200 28,646 2,554

17,350 15,434 1,916 17,350 15,434 1,916 34,700 30,868 3,832

19,100 16,543 2,557 19,100 16,543 2,557 38,200 33,086 5,114

20,850 17,896 2,954 20,850 17,896 2,954 41,700 35,792 5,908

134,700 117,521 252,221 134,700 117,521 252,221 269,400 235,042 34,358

Sales Expenses Operating Expenses Budget Over / (Under Budget) Payroll Salaries Budget Over / (Under Budget) Total Sales Expenses Total Sales Expense Budget Total Over / (Under Budget)

1,600 595 1,005 1,600 595 1,005 3,200 1,190 2,010

3,350 1,678 1,672 3,350 1,678 1,672 6,700 3,356 3,344

5,100 4,754 346 5,100 4,754 346 10,200 9,508 692

6,850 6,501 349 6,850 6,501 349 13,700 13,002 698

8,600 7,744 856 8,600 7,744 856 17,200 15,488 1,712

10,350 9,845 505 10,350 9,845 505 20,700 19,690 1,010

12,100 10,976 1,124 12,100 10,976 1,124 24,200 21,952 2,248

13,850 11,232 2,618 13,850 11,232 2,618 27,700 22,464 5,236

15,600 14,323 1,277 15,600 14,323 1,277 31,200 28,646 2,554

17,350 15,434 1,916 17,350 15,434 1,916 34,700 30,868 3,832

19,100 16,543 2,557 19,100 16,543 2,557 38,200 33,086 5,114

20,850 17,896 2,954 20,850 17,896 2,954 41,700 35,792 5,908

134,700 117,521 252,221 134,700 117,521 252,221 269,400 235,042 34,358

Marketing Expenses Operating Expenses Budget Over / (Under Budget) Payroll Salaries Budget Over / (Under Budget) Total Marketing Expenses Total Maeketing Expense Budget Total Over / (Under Budget)

1,600 595 1,005 1,600 595 1,005 3,200 1,190 2,010

3,350 1,678 1,672 3,350 1,678 1,672 6,700 3,356 3,344

5,100 4,754 346 5,100 4,754 346 10,200 9,508 692

6,850 6,501 349 6,850 6,501 349 13,700 13,002 698

8,600 7,744 856 8,600 7,744 856 17,200 15,488 1,712

10,350 9,845 505 10,350 9,845 505 20,700 19,690 1,010

12,100 10,976 1,124 12,100 10,976 1,124 24,200 21,952 2,248

13,850 11,232 2,618 13,850 11,232 2,618 27,700 22,464 5,236

15,600 14,323 1,277 15,600 14,323 1,277 31,200 28,646 2,554

17,350 15,434 1,916 17,350 15,434 1,916 34,700 30,868 3,832

19,100 16,543 2,557 19,100 16,543 2,557 38,200 33,086 5,114

20,850 17,896 2,954 20,850 17,896 2,954 41,700 35,792 5,908

134,700 117,521 252,221 134,700 117,521 252,221 269,400 235,042 34,358

Research & Development Expenses Operating Expenses Budget Over / (Under Budget) Payroll Salaries Budget Over / (Under Budget) Total Research & Development Expenses Total R&D Expenses Budget Total Over / (Under Budget)

1,600 595 1,005 1,600 595 1,005 3,200 1,190 2,010

3,350 1,678 1,672 3,350 1,678 1,672 6,700 3,356 3,344

5,100 4,754 346 5,100 4,754 346 10,200 9,508 692

6,850 6,501 349 6,850 6,501 349 13,700 13,002 698

8,600 7,744 856 8,600 7,744 856 17,200 15,488 1,712

10,350 9,845 505 10,350 9,845 505 20,700 19,690 1,010

12,100 10,976 1,124 12,100 10,976 1,124 24,200 21,952 2,248

13,850 11,232 2,618 13,850 11,232 2,618 27,700 22,464 5,236

15,600 14,323 1,277 15,600 14,323 1,277 31,200 28,646 2,554

17,350 15,434 1,916 17,350 15,434 1,916 34,700 30,868 3,832

19,100 16,543 2,557 19,100 16,543 2,557 38,200 33,086 5,114

20,850 17,896 2,954 20,850 17,896 2,954 41,700 35,792 5,908

134,700 117,521 252,221 134,700 117,521 252,221 269,400 235,042 34,358

Total Operating Expenses Total Payroll Salaries Total All Operating Expenses EBIT Interest income (expense) Other income (expense) Total Nonoperating Income (expense)

12,800 6,400 19,200 5,800 10,000 20,000 30,000

26,800 13,400 40,200 (10,100) 10,300 20,600 30,900

40,800 20,400 61,200 (21,600) 10,609 21,218 31,827

54,800 27,400 82,200 (33,100) 10,912 21,824 32,736

68,800 34,400 103,200 (42,800) 11,217 22,433 33,650

82,800 41,400 124,200 (59,620) 11,521 23,042 34,563

96,800 48,400 145,200 (69,440) 11,826 23,651 35,477

110,800 55,400 166,200 (83,927) 12,130 24,260 36,390

124,800 62,400 187,200 (99,767) 12,435 24,869 37,304

138,800 69,400 208,200 (111,767) 12,739 25,478 38,217

152,800 76,400 229,200 (123,767) 13,044 26,087 39,131

166,800 83,400 250,200 (135,767) 13,348 26,696 40,044

1,077,600 538,800 1,616,400 (785,853) 140,079 280,158 420,237

© Copyright, 2006, Jaxworks, All Rights Reserved.

Financial Summary
Financial Summary
300,000 250,000
200,000

150,000
100,000 50,000

(50,000)
J F M A M J J A S O N D

(100,000) (150,000)
(200,000)

Total Sales

Total All Operating Expenses

EBIT

© Copyright, 2006, Jaxworks, All Rights Reserved.

Financial Summary
300,000 250,000 200,000 150,000 100,000

50,000
(50,000) (100,000) (150,000)
J F M A M J J A S O N D

(200,000)

Total Sales

Total All Operating Expenses

EBIT

© Copyright, 2007, Jaxworks, All Rights Reserved.

© Copyright, 2006, Jaxworks, All Rights Reserved.

Total Sales vs. Total Budget
140,000 120,000 100,000
80,000 60,000 40,000 20,000 J F M A M J J A S O N D

Total Sales

Total Sales Budget

Total Over / (Under Budget)

© Copyright, 2006, Jaxworks, All Rights Reserved.

Sales Product 1
25,000 20,000 15,000 10,000 5,000 J F M A M J J A S O N D

Sales by Product Line 1

Budget

Over / (Under Budget)

© Copyright, 2006, Jaxworks, All Rights Reserved.

Sales Product 2
12,000 10,000 8,000 6,000 4,000 2,000 J F M A M J J A S O N D

Sales by Product Line 2

Budget

Over / (Under Budget)

© Copyright, 2006, Jaxworks, All Rights Reserved.

Sales Product 3
25,000

20,000 15,000 10,000 5,000 J F M A M J J A S O N D

(5,000)

Sales by Product Line 3

Budget

Over / (Under Budget)

© Copyright, 2006, Jaxworks, All Rights Reserved.

Sales Product 4
25,000 20,000 15,000 10,000 5,000 J F M A M J J A S O N D

(5,000)

Sales by Product Line 4

Budget

Over / (Under Budget)

© Copyright, 2006, Jaxworks, All Rights Reserved.

Sales Product 5
25,000 20,000 15,000

10,000 5,000
J F M A M J J A S O N D

Sales by Product Line 5

Budget

Over / (Under Budget)

© Copyright, 2006, Jaxworks, All Rights Reserved.

Sales Product 6
25,000 20,000 15,000

10,000 5,000
J F M A M J J A S O N D

Sales by Product Line 6

Budget

Over / (Under Budget)

© Copyright, 2006, Jaxworks, All Rights Reserved.

Total COG vs. Total COG Budget
90,000
80,000 70,000 60,000 50,000

40,000
30,000 20,000 10,000 J F M A M J J A S O N D

Total Cost of Goods Sold

Total COG Budget

Total Over / (Under Budget)

© Copyright, 2006, Jaxworks, All Rights Reserved.

Materials
25,000 20,000 15,000

10,000 5,000
J F M A M J J A S O N D

Materials

Budget

Over / (Under Budget)

© Copyright, 2006, Jaxworks, All Rights Reserved.

Labor
25,000
20,000

15,000
10,000

5,000
J F M A M J J A S O N D

Labor

Budget

Over / (Under Budget)

© Copyright, 2006, Jaxworks, All Rights Reserved.

Overhead
25,000 20,000 15,000

10,000 5,000
J F M A M J J A S O N D

Overhead

Budget

Over / (Under Budget)

© Copyright, 2006, Jaxworks, All Rights Reserved.

Total G&A vs. Total G&A Budget
45,000

40,000 35,000
30,000 25,000 20,000 15,000 10,000 5,000 J F M A M J J A S O N D

Total G&A Expenses

Total G&A Budget

Total Over / (Under Budget)

© Copyright, 2006, Jaxworks, All Rights Reserved.

Operating Expenses
25,000 20,000 15,000

10,000 5,000
J F M A M J J A S O N D

Operating Expenses

Budget

Over / (Under Budget)

© Copyright, 2006, Jaxworks, All Rights Reserved.

Payroll Expenses
25,000 20,000 15,000

10,000 5,000
J F M A M J J A S O N D

Payroll Salaries

Budget

Over / (Under Budget)

© Copyright, 2006, Jaxworks, All Rights Reserved.

Total Sales vs. Total Budget
45,000 40,000

35,000 30,000 25,000
20,000 15,000 10,000 5,000 0
J J J J J J J J J J J J

Total Sales Expenses

Total Sales Expense Budget

Total Over / (Under Budget)

© Copyright, 2006, Jaxworks, All Rights Reserved.

Operating Expenses
25,000 20,000 15,000

10,000 5,000
J F M A M J J A S O N D

Operating Expenses

Budget

Over / (Under Budget)

© Copyright, 2006, Jaxworks, All Rights Reserved.

Payroll Expenses
25,000 20,000 15,000

10,000 5,000
J F M A M J J A S O N D

Payroll Salaries

Budget

Over / (Under Budget)

© Copyright, 2006, Jaxworks, All Rights Reserved.

Total Marketing Expenses vs. Total Marketing Expense Budget
45,000 40,000 35,000

30,000
25,000 20,000 15,000 10,000

5,000
0
J F M A M J J A S O N D

Total Marketing Expenses

Total Maeketing Expense Budget

Total Over / (Under Budget)

© Copyright, 2006, Jaxworks, All Rights Reserved.

Operating Expenses
25,000 20,000 15,000

10,000 5,000
J F M A M J J A S O N D

Operating Expenses

Budget

Over / (Under Budget)

© Copyright, 2006, Jaxworks, All Rights Reserved.

Payroll Expenses
25,000 20,000 15,000

10,000 5,000
J F M A M J J A S O N D

Payroll Salaries

Budget

Over / (Under Budget)

© Copyright, 2006, Jaxworks, All Rights Reserved.

© Copyright, 2007, Jaxworks, All Rights Reserved.

Total R&D Expenses vs. Total R&D Expenses Budget
45,000 40,000

35,000
30,000 25,000 20,000 15,000

10,000
5,000 J F M A M J J A S O N D

Total Research & Development Expenses

Total R&D Expenses Budget

Total Over / (Under Budget)

© Copyright, 2006, Jaxworks, All Rights Reserved.

Operating Expenses
25,000 20,000 15,000

10,000 5,000
J F M A M J J A S O N D

Operating Expenses

Budget

Over / (Under Budget)

© Copyright, 2006, Jaxworks, All Rights Reserved.

Payroll Expenses
25,000 20,000 15,000

10,000 5,000
J F M A M J J A S O N D

Payroll Salaries

Budget

Over / (Under Budget)

© Copyright, 2006, Jaxworks, All Rights Reserved.

Since 1996, JaxWorks has offered a suite of Free Excel workbooks and spreadsheets, and ass documents, that cover a number of financial, accounting and sales functions. These are invalua Also included Free are: - business plan tools, including spreadsheets and excellent instructions - Excel functions glossary and guide; - free training courses for most Microsoft Office applications. These guides are in PDF format and rival commercial books! - comprehensive list of acronyms, ratios and formulas in customer financial analysis, and financial terms; - suite of online calculators, including, breakeven analysis, productivity analysis, business evaluation; - Altman Z-Score (covering publicly and privately held firms, and small businesses); - and payroll analysis.

If you are involved in financial analysis at any level, or want to learn more about MS Excel and o suite this site is invaluable.

JaxWorks Small Business Spreadsheet Factory

preadsheets, and associated MS Word, PDF and HTML ons. These are invaluable small business tools.

ides are in

analysis,

about MS Excel and other applications in the Office

sheet Factory


				
DOCUMENT INFO
Shared By:
Stats:
views:94
posted:4/25/2008
language:English
pages:28
lara castillo lara castillo
About