Professional Documents
Culture Documents
Profit or Loss Final
Profit or Loss Final
Profit or Loss Final
$264,967
Gross Profit
Total Operation
Expenses
Sales
Revenue
Sales
Sales Returns (Reduction)
Sales Discounts (Reduction)
Other Revenue 1
Net Sales
Cost of Goods Sold
Gross Profit
Operation Expenses
Salaries & Wages
Depreciation
JAN
$82,000
0
(5,000)
FEB
$63,098
(500)
(5,250)
MAR
$55,125
0
(5,513)
APR
$52,345
0
(5,788)
MAY
$60,775
(234)
(6,078)
JUN
$63,814
JUL
$72,000
(5,324)
(6,700)
AUG
$89,000
SEP
$71,000
(300)
(938)
(400)
(231)
OCT
$52,345
0
(770)
NOV
$63,009
0
(5,324)
DEC
$76,000
0
(300)
YTD
$800,511
(1,972)
(46,678)
2,000
233
5,000
7,233
77,000
57,348
49,612
46,557
54,463
58,490
65,300
90,300
70,064
51,575
57,685
80,700
759,094
20,000
21,000
22,050
23,153
24,310
25,526
26,802
48,654
24,464
24,676
27,986
32,007
$57,000
$36,348
$27,562
$23,405
$30,153
$32,964
$38,498
$41,646
$45,600
$26,899
$29,699
$48,693
JAN
$7,500
FEB
$7,875
MAR
$8,269
APR
$5,675
MAY
$9,116
JUN
$9,572
JUL
$10,051
AUG
$7,853
SEP
$7,666
OCT
$5,675
NOV
$9,116
DEC
$6,765
320,627
$438,467
YTD
$95,133
500
525
551
579
608
638
670
567
656
579
608
556
7,037
1,500
1,575
1,654
1,736
1,823
1,914
2,010
1,679
1,335
1,654
1,823
1,679
20,383
Office Supplies
475
499
524
550
577
606
637
688
644
524
577
577
6,878
Utilities
123
123
123
123
123
123
123
100
133
123
123
123
1,463
Telephone
68
68
68
68
68
68
68
68
68
68
68
68
816
Insurance
125
125
125
125
125
125
125
125
125
125
125
125
1,500
Maintenance
100
105
110
116
122
128
134
123
133
116
100
134
1,420
Advertising
200
210
221
232
243
255
268
246
275
232
200
256
2,837
$10,591
$11,105
$11,644
$9,203
$12,805
$13,430
$14,085
$11,449
$11,035
$9,095
$12,741
$10,283
$137,467
46,409
25,243
15,918
14,201
17,348
19,535
24,413
30,197
34,565
17,804
16,958
38,410
301,001
Rent
Travel
(100)
46,309
(105)
25,138
(110)
15,808
(116)
14,085
(122)
17,226
(128)
19,407
(134)
24,279
(121)
30,076
(131)
34,434
(128)
17,677
(110)
16,848
(130)
38,280
(1,434)
299,567
2,400
2,500
2,600
2,700
2,900
3,000
3,200
3,000
3,500
3,200
2,200
3,400
34,600
$43,909
$22,638
$13,208
$11,385
$14,326
$16,407
$21,079
$27,076
$30,934
$14,477
$14,648
$34,880
$264,967
Net Income
Page 1 of 1