Dashboard Template 2 - Complete Strictly Confidential

Table of Contents
#NAME?

Notes
This Excel model is for educational purposes only and should not be used for any other reason.
All content is Copyright material of CFI Education Inc.
https://corporatefinanceinstitute.com/

© 2019 CFI Education Inc.

All rights reserved.  The contents of this publication, including but not limited to all written material, content layout, images, formulas, and code, are protected under international copyright and trademark laws.  
No part of this publication may be modified, manipulated, reproduced, distributed, or transmitted in any form by any means, including photocopying, recording, or other electronic or mechanical methods,
 Business Unit Revenue ($000) Profit Margin ($000)
$140,000 20%
GPS BHD MDE Consolidated
$542,229 Historical Forecast
$516,814 18%
$490,923 $120,000 126070.04030503
126070.04030503
126070.04030503
$463,226 5 5 5 16%
$434,741 $100,000 107712.06055437
$415,488 14%
$393,016
89178.28971978
$86,965 12%
$80,000
$77,615 10%
$70,081
$60,000 $64,068 8%

$40,000 6%
$43,380
$34,177 4%
$20,000 $26,063
2%
$- 0%
Jan Feb Mar April May Jun Jul Aug Sep Oct Nov Dec
Jan Feb Mar April May Jun Jul

2018 Cumulative Revenue ($000) Expenses ($000)

This chart isn't available in your version of Excel. $250,000 Interest Depreciation & Amortization
Rent and Overhead Salaries and Benefits
Editing this shape or saving this workbook into a different file
format will permanently break the chart. $200,000

$150,000

$100,000

$50,000

$-
Jan Feb Mar April May Jun Jul Aug Sep Oct Nov Dec

Five-Year Performance Summary Income Statement FY 2018

5-Yr Average Trend Actual Plan Variance Var%

Revenue $439,479 Revenue $490,923 $475,000 $15,923 3.4%

COGS $220,508 COGS $243,130 $238,000 $5,130 2.2%

Expenses $171,417 Expenses $177,712 $186,000 ($8,288) (4.5%)

Profit Margin $47,554 Profit Margin $70,081 $73,500 ($3,419) (4.7%)

Profit Margin (%) 10.8% Profit Margin (%) 14.3% 15.5% (1.2%) (7.7%)

P&L Summary 2018 Balance Sheet Summary 2018

Revenue $490,923 Assets
COGS $243,130 Current Assets $395,685
Expenses Non-current Assets $589,610
Salaries and Benefits $85,735 Total Assets $985,295
Rent and Overhead $39,236 Liabilities
Depreciation & Amortization $48,241 Current Liabilities $135,374
Interest $4,500 Long-term Liabilities $384,962
Total Expenses $177,712 Shareholders' Equity $464,959
Net Operating Profit $70,081 Total Liabilities & Shareholders' Equity $985,295