Build a twelve-month income forecast
See this course’s project requirements
A fictional twelve-month accrual income forecast with demand/capacity drivers, cost behavior, seasonality, sensitivity and revision log.
Keep your working files in your own notebook or software. Save a private description, checklist, and work link in My Proof.
What to include
- A feasible-unit and earned-revenue driver ledger.
- A twelve-month seasonal sales and capacity reconciliation.
- A cost-behavior and monthly profit bridge.
- A checked twelve-month income statement with annual bridge.
- A linked price/demand/cost sensitivity with twelve changed rows.
- An actual-versus-static/flexible profit bridge and revision log.
Review and revise
Use these criteria to check your work and choose what to improve.
- Drivers: demand/capacity/price/cost assumptions are explicit.
- Aggregation: all 12 monthly rows reconcile annual profit.
- Scenarios: linked changes update rounding/capacity consistently.
- Evidence: actual/flexible/static bridges and historical revisions remain separate.
Want more background?
The idea in everyday life
Original fictional practice. All money is USD. No account, payment, personal record or outside participation is required. Original fictional service firm: monthly demand Jan.. Dec=80,90,100,110,120,130,140,150,160,170,180,190. Capacity 150 units/month; units=min(demand, capacity), no inventory/backlog. Each delivered unit earns 40 revenue and 22 variable cost; fixed operating expense 1,800/month and noncash depreciation 100/month. No interest, tax or owner withdrawal modeled. Revenue is earned on delivery, not payment arrival. January actual:90 units, price 38, variable cost 23/unit, fixed 1,800, depreciation 100. Linked price scenario: price 44, demand falls 10% rounded down to whole units, capacity 150; other costs initially fixed.
Annual performance must reconcile to all twelve component periods.
Build a twelve-month income forecast — complete worked case
Annual performance must reconcile to all twelve component periods.
Original fictional service firm: monthly demand Jan.. Dec=80,90,100,110,120,130,140,150,160,170,180,190. Capacity 150 units/month; units=min(demand, capacity), no inventory/backlog. Each delivered unit earns 40 revenue and 22 variable cost; fixed operating expense 1,800/month and noncash depreciation 100/month. No interest, tax or owner withdrawal modeled. Revenue is earned on delivery, not payment arrival. January actual:90 units, price 38, variable cost 23/unit, fixed 1,800, depreciation 100. Linked price scenario: price 44, demand falls 10% rounded down to whole units, capacity 150; other costs initially fixed.
Complete monthly drivers
Paste at A1.
| AMonth | BDemand | CCapacity | DUnits | ERevenue | FVariable cost | GFixed+depreciation | HProfit |
|---|---|---|---|---|---|---|---|
| 1 | 80 | 150 | 80 | 3200 | 1760 | 1900 | -460 |
| 2 | 90 | 150 | 90 | 3600 | 1980 | 1900 | -280 |
| 3 | 100 | 150 | 100 | 4000 | 2200 | 1900 | -100 |
| 4 | 110 | 150 | 110 | 4400 | 2420 | 1900 | 80 |
| 5 | 120 | 150 | 120 | 4800 | 2640 | 1900 | 260 |
| 6 | 130 | 150 | 130 | 5200 | 2860 | 1900 | 440 |
| 7 | 140 | 150 | 140 | 5600 | 3080 | 1900 | 620 |
| 8 | 150 | 150 | 150 | 6000 | 3300 | 1900 | 800 |
| 9 | 160 | 150 | 150 | 6000 | 3300 | 1900 | 800 |
| 10 | 170 | 150 | 150 | 6000 | 3300 | 1900 | 800 |
| 11 | 180 | 150 | 150 | 6000 | 3300 | 1900 | 800 |
| 12 | 190 | 150 | 150 | 6000 | 3300 | 1900 | 800 |
Copy as plain text
1. 4.1 Build
Complete each monthly unit/revenue/cost/profit row using the provided drivers.
You should see: No hidden annual plug.
2. 4.2 Build
Sum annual units, revenue, variable, fixed and depreciation.
You should see: 1,520/60,800/33,440/21,600/1,200.
3. 4.3 Build
Compute annual profit and independently use total contribution less annual monthly pool.
You should see: Both checks 4,560.
4. 4.4 Build
Change all monthly fixed expense to 1,900 while depreciation 100 stays; calculate annual profit 3,360.
You should see: Extra 1,200 annual cost lowers profit 1,200.
What to finish
A checked twelve-month income statement with annual bridge.
Watch for this
Replacing monthly data with a target annual profit or hiding losing months.
How can I tell I understand it?
Verify that your completed checked twelve-month income statement with annual bridge meets the three lesson-specific checks and retains the supporting original records.
Quick knowledge check
Answer all 3 questions. Get at least 2 right and the lesson completes automatically.
You’ll get an explanation for each answer. Signed in? Your results save to your account.
Pass the check. We’ll save the progress.
Answer all 3 questions above and get at least 2 right. You can review the explanations and try again.
Go to the knowledge checkTools, templates, and lesson sources
Tools and templates
Tools open in a new tab so you can keep your place here.
Sources and further reading
Explore the references behind this lesson.
Source & access notes · checked 2026-10-01
Read revenue/activity and variable/fixed operating budgets, noncash expense and income-statement assembly; all monthly driver values are original.
Access: Public primary page body opened and relevant sections read through the web reader on 2026-10-01; no account required for reading.
Reuse: Original Life Starter cases, datasets and questions; no source exercise or worked dataset reproduced. Links support further reading.
Report a problem with this lesson
Tell us what went wrong. Please leave out personal information and private project contents.