SC-VIP2026-US or SC-DEMO48H-US to test instant VIP unlocking!
Perfect for weekend tax prep, 1099-NEC / GST / VAT filing, or a 500-label warehouse shipment.
Full quarterly access for Bookkeepers, CFOs, E-Commerce Sellers & Contractors.
All 45 Master Business Excel Ledgers (.xlsx) + 90-Day Unlimited VIP Pass!
Launch directly into this tool from your Desktop or Phone
Printable US Commercial Invoice, B2B Packing Slip, and 30/60/90-Day Accounts Receivable (AR) Aging tracker with automated past-due collection reminders, plus wholesale case-to-unit & recipe margin costing.
| # | A | B | C | D | E | F | G | H |
|---|---|---|---|---|---|---|---|---|
| 1 | 🧾 2026 US COMMERCIAL INVOICE, 30/60/90-DAY AR AGING & PRIME COST MARGIN SYSTEM | |||||||
| 2 | ⚡ Click Here to Generate Printable PDF Invoices, Packing Slips & Service Estimates at SuiteCrate.com → | |||||||
| 4 | TOTAL BILLED AR INVOICES | COLLECTED PAYMENTS ($) | OUTSTANDING AR BALANCE | AR COLLECTION RATE % | ||||
| 5 | $64,850.00 | $45,200.00 | $19,650.00 | 69.7% | ||||
| 7 | 30 / 60 / 90-DAY ACCOUNTS RECEIVABLE (AR) AGING & COMMERCIAL COLLECTION TRACKER | |||||||
| 8 | Invoice # | B2B Client / Account Name | Due Date | Invoice Total ($) | Paid to Date ($) | Balance Due ($) | Days Past Due | Collection Bucket |
| 9 | INV-2026-101 | Sysco Hospitality Group | 2026-03-01 | $14,800.00 | $14,800.00 | $0.00 | 0 | PAID IN FULL |
| 10 | INV-2026-102 | Apex Fleet Services LLC | 2026-03-15 | $9,450.00 | $5,000.00 | $4,450.00 | 18 | 1–30 DAYS CURRENT |
| 11 | INV-2026-103 | Metro Commercial Properties | 2026-02-10 | $18,200.00 | $18,200.00 | $0.00 | 0 | PAID IN FULL |
| 12 | INV-2026-104 | Vanguard Logistics Inc. | 2026-02-01 | $11,600.00 | $3,200.00 | $8,400.00 | 52 | 31–60 DAYS PAST DUE |
| 13 | INV-2026-105 | Summit Retail Holdings | 2026-01-05 | $10,800.00 | $4,000.00 | $6,800.00 | 81 | 61–90 DAYS • SEND NOTICE |
| 14 | AR TOTAL | 5 Commercial Accounts | Net 30 Terms | $64,850.00 | $45,200.00 | $19,650.00 | 30 | $19,650 COLLECTIBLE |
| 16 | 🚀 UPGRADE TO SYS-08 SERVICE & COMMERCIAL INVOICING POS SUITE ($599 ONE-TIME, ZERO MONTHLY FEES) → | |||||||
| # | A | B | C | D | E | F | G |
|---|---|---|---|---|---|---|---|
| 1 | 🍽️ TAB 2: UNIT / RECIPE / SERVICE LINE ITEM MARGIN & PRIME COST MATRIX | ||||||
| 2 | 💡 USER GUIDE: Enter or paste your transactions below. Yellow cells are editable inputs; green cells & totals auto-calculate. | ||||||
| 4 | Item / Service Code | Menu / Service Package Description | Direct Materials ($) | Direct Labor ($) | Total Prime Cost | Menu / Retail Price | Gross Margin % |
| 5 | PKG-101 | Signature Prime Ribeye Plate / Full Service | $11.40 | $6.20 | $17.60 | $42.00 | 58.1% |
| 6 | PKG-102 | Artisan Wood-Fired Pizza / Express | $3.85 | $3.15 | $7.00 | $22.00 | 68.2% |
| 7 | PKG-103 | Commercial Catering Tray (Serves 10) | $38.00 | $19.00 | $57.00 | $165.00 | 65.5% |
| 8 | PKG-104 | Craft Beverage & Pairing Flight | $4.20 | $1.80 | $6.00 | $24.00 | 75.0% |
| 9 | PORTFOLIO AVG | Target Prime Cost <= 60% | $57.45 | $30.15 | $87.60 | $253.00 | 65.4% |
| # | A | B | C | D | E | F | G |
|---|---|---|---|---|---|---|---|
| 1 | 📉 TAB 3: WEEKLY PRIME COST (COGS + LABOR) & CASH DRAWER AUDIT LEDGER | ||||||
| 2 | Industry Benchmark: Total Prime Cost (COGS + All Payroll) should remain under 60% of Gross Sales. | ||||||
| 4 | Week Period | Store / Location | Gross Weekly Sales | Materials / Food COGS | Total Labor & Taxes | Prime Cost ($) | Prime Cost % of Sales |
| 5 | Wk 1 • Apr | Main Flagship Location | $34,500.00 | $9,850.00 | $9,400.00 | $19,250.00 | 55.8% |
| 6 | Wk 2 • Apr | Main Flagship Location | $36,800.00 | $10,200.00 | $9,650.00 | $19,850.00 | 53.9% |
| 7 | Wk 3 • Apr | Main Flagship Location | $32,900.00 | $9,600.00 | $9,500.00 | $19,100.00 | 58.1% |
| 8 | Wk 4 • Apr | Main Flagship Location | $39,200.00 | $10,850.00 | $10,100.00 | $20,950.00 | 53.4% |
| 9 | MONTHLY TOTAL | 4-Week Period Summary | $143,400.00 | $40,500.00 | $38,650.00 | $79,150.00 | 55.2% |
| # | A | B | C | D | E | F | G | H |
|---|---|---|---|---|---|---|---|---|
| 1 | 🛠️ SUITECRATE CUSTOM BUSINESS SYSTEMS — ONE-TIME PAYMENT ($0/MONTH FOREVER) | |||||||
| 2 | ⚡ Click Here to Explore Live Interactive Demos & Request a Free 48-Hour Custom Prototype at SuiteCrate.com → | |||||||
| 4 | WHY 1,400+ US SMALL BUSINESSES UPGRADE FROM FREE SPREADSHEETS TO SUITECRATE OFFICE LAN SOFTWARE | |||||||
| 5 | System ID | Custom Software Suite (Web / Office LAN) | Replaces Monthly Cloud SaaS | 1-Yr SaaS Cost ($) | Starter One-Time | Pro LAN One-Time | Payback Period | Live Demo & Pricing Page |
| 6 | SYS-07 | Nail Salon & Spa POS, 60/40 Payroll & Turn Board | Boulevard / Vagaro / MangoMint | $4,200.00 | $499.00 | $999.00 | 3.2 Months (Rank #1) | 🔗 View Live Screens & Demo → |
| 7 | SYS-06 | Trucking Dispatch, IFTA Fuel Tax & Driver Settlement | Samsara / Axon / McLeod TMS | $5,400.00 | $799.00 | $1,499.00 | 3.5 Months (Rank #2) | 🔗 View Live Screens & Demo → |
| 8 | SYS-02 | Multi-Warehouse Inventory, Barcode & FIFO WMS | Fishbowl / Cin7 / Katana Cloud | $7,200.00 | $699.00 | $1,499.00 | 2.8 Months (Rank #3) | 🔗 View Live Screens & Demo → |
| 9 | ⭐ SYS-08 | Auto Repair Shop RO, DVI Inspection & Parts POS | Tekmetric / Shopmonkey / Mitchell1 | $4,800.00 | $599.00 | $1,199.00 | 3.0 Months (Rank #4) | 🔗 View Live Screens & Demo → |
| 10 | SYS-09 | Rental Property (<50 Doors) Schedule E & CAM Suite | AppFolio ($298/mo min) / Buildium | $3,600.00 | $599.00 | $1,199.00 | 3.8 Months (Rank #5) | 🔗 View Live Screens & Demo → |
| 11 | SYS-03 | Contractor Job Costing, AIA G702/G703 & COI Suite | AccuLynx / Buildertrend / Procore | $6,600.00 | $699.00 | $1,399.00 | 2.9 Months (Rank #6) | 🔗 View Live Screens & Demo → |
| 12 | SYS-04 | Manufacturing Multi-Level BOM, MRP & Shop Floor | Katana MRP / MRPeasy / NetSuite | $8,400.00 | $899.00 | $1,799.00 | 2.6 Months (Rank #7) | 🔗 View Live Screens & Demo → |
| 13 | SYS-05 | Bi-Weekly Time Clock, FLSA Overtime & 1099 Payroll | Gusto / ADP / Deputy Per-Seat | $3,200.00 | $499.00 | $999.00 | 3.6 Months (Rank #8) | 🔗 View Live Screens & Demo → |
| 14 | SYS-01 | Multi-Entity Accounting, Bank OCR & Schedule C Tax | QuickBooks Online Advanced ($235/mo) | $2,820.00 | $599.00 | $1,199.00 | 4.0 Months (Rank #9) | 🔗 View Live Screens & Demo → |
| 15 | SYS-10 | Private Medical / Chiropractic Clinic EHR & Billing | Athenahealth / SimplePractice / Kareo | $6,000.00 | $899.00 | $1,799.00 | 3.4 Months (Rank #10) | 🔗 View Live Screens & Demo → |
| 16 | AVERAGE | Average 1-Year Savings vs. Cloud SaaS Subscriptions | 100% Self-Hosted / LAN Ownership | $5,222.00 | $669.00 | $1,349.00 | ~3.3 Months ROI | 100% Source Code Included |
| 18 | 🚀 WANT THIS EXCEL WORKBOOK TURNED INTO A MULTI-USER OFFICE LAN APP? CLICK HERE FOR YOUR 48-HOUR CUSTOM PROTOTYPE → | |||||||
Most free spreadsheets online are broken, locked behind paywalls, or laden with risky macros. Here is how SuiteCrate models are engineered differently.
Zero VBA code. Guaranteed safe from malicious macros, bypassing corporate IT security blockades and Office Trust Center warnings. 100% compatible with Excel, Google Sheets, and Apple Numbers.
Pale yellow cells (#FEFCE8) signify editable user inputs. Mint green cells (#ECFDF5) protect automated formulas. Locked freeze panes ensure effortless navigation.
Direct line item categorization into IRS Form 1040 Schedule C Lines 8-27, $600 Form 1099-NEC tracking, 24% backup withholding flags, and quarterly 1040-ES estimated tax formulas.
Tab 4 provides a direct migration path to SuiteCrate's offline LAN systems (SYS-01). Share identical database column structures when you outgrow manual spreadsheet entries.
All business deductions categorized in this workbook satisfy the Internal Revenue Code (IRC) § 162 standard of being "ordinary and necessary" expenses paid or incurred in carrying on a trade or business.
For qualifying equipment, machinery, and off-the-shelf software placed in service during FY2026, capital expenditures up to $1,220,000 are eligible for full immediate expensing before the phase-out limit ($3.05M).
All ledgers in Tab 2 and Tab 3 require contemporaneous recording of transaction dates, payee tax identification numbers (EIN/SSN), and business justifications to withstand formal IRS examinations.
Everything you need to know about using, auditing, and upgrading this workbook.
Your genuine OpenXML (.xlsx) file is downloading to your device.
Upgrade your spreadsheet into a multi-user, LAN-synchronized system with full audit trails and zero monthly seat subscriptions.
Explore SuiteCrate's 10 perpetual software suites for Accounting, Inventory, Contractors, Manufacturing, Trucking, Auto Repair, and Salon POS ($0/mo forever).
View 10-Product Showroom →Save once in your browser to auto-populate all Invoices, Lien Waivers, BOLs, and Return Labels.
Pin your most-used operational tools for instant 1-click access.
No saved batches yet. Run any tool or click "Save to Local Vault" to keep an offline copy here.