Budget 2027-2029Projection
Share Export
Dashboard Statements balanced
Sales, year 1842 600 $+18 %
Gross margin, year 1556 100 $66 %
Net income, year 161 300 $7,3 %
Lowest cash31 200 $July 2027
Month-end cash24 months
140 k105 k70 k35 k0
Jul 2027 · 31,000 $
JFMAMJJASONDJFMAMJJASOND
20272028
Sales by product, year 1
Income statement, summaryASPE
| Year 1 | Year 2 | Year 3 | |
|---|---|---|---|
| Sales | 842 600 $ | 993 400 $ | 1 087 200 $ |
| Gross margin | 556 100 $ | 665 600 $ | 731 900 $ |
| Net income | 61 300 $ | 118 700 $ | 142 900 $ |
| Year-end cash | 50 000 $ | 131 000 $ | 186 400 $ |
