7/26/2019 Profit or Loss Final

1/1

Pa e 1 of 1

NET INCOME

2015PROFIT AND LOSS STATEMENT $264,967Googe I!"#

Revenue JAN FEB MAR APR MAY JUN JUL AUG SEP OCT NOV DEC YTD

Sales $82,000 $!",0#8 $,%2 $2,"& $!0,'' $!",8%& $'2,000 $8#,000 $'%,000 $2,"& $!",00# $'!,000 $800,%%

Sae Re%&'! (Re)&"%*o!+ 0 (500+ 0 0 (24+ 0 0 (00+ (9-+ 0 0 0 (1,972+

Sae D*"o&!% (Re)&"%*o!+ (5,000+ (5,250+ (5,51+ (5,7--+ (6,07-+ (5,24+ (6,700+ (400+ (21+ (770+ (5,24+ (00+ (46,67-+

O%.e' Re/e!&e 1 0 0 0 0 0 0 0 2,000 2 0 0 5,000 7,2

Ne( Sales '',000 ',"&8 ,!%2 &!,' &,&!" 8, !,"00 #0,"00 '0,0!& %,' ',!8 80,'00 '#,0#&

Co% of Goo) So) 20,000 21,000 22,050 2,15 24,10 25,526 26,-02 4-,654 24,464 24,676 27,9-6 2,007 20,627

G)*ss P)*+( $',000 $"!,"&8 $2',!2 $2",&0 $"0,%" $"2,#!& $"8, $&%,!&! $&,!00 $2!,8## $2#,!## $&8,!#" $&"8,&!'

Oe)a(-*n E.enses JAN FEB MAR APR MAY JUN JUL AUG SEP OCT NOV DEC YTD

Saa'*e age $7,500 $7,-75 $-,269 $5,675 $9,116 $9,572 $10,051 $7,-5 $7,666 $5,675 $9,116 $6,765 $95,1

De'e"*a%*o! 500 525 551 579 60- 6- 670 567 656 579 60- 556 7,07

Re!% 1,500 1,575 1,654 1,76 1,-2 1,914 2,010 1,679 1,5 1,654 1,-2 1,679 20,-

O3"e S&*e 475 499 524 550 577 606 67 6-- 644 524 577 577 6,-7-

%**%*e 12 12 12 12 12 12 12 100 1 12 12 12 1,46

Tee.o!e 6- 6- 6- 6- 6- 6- 6- 6- 6- 6- 6- 6- -16

I!&'a!"e 125 125 125 125 125 125 125 125 125 125 125 125 1,500

T'a/e

Ma*!%e!a!"e 100 105 110 116 122 12- 14 12 1 116 100 14 1,420

A)/e'%**!g 200 210 221 22 24 255 26- 246 275 22 200 256 2,-7

T*(al Oe)a(-*n E.enses $%0,#% $%%,%0 $%%,!&& $#,20" $%2,80 $%",&"0 $%&,08 $%%,& $%%,0" $#,0# $%2,'&% $%0,28" $%"',&!'

/n*1e F)*1 Oe)a(-*ns &!,&0# 2,2&" %,#%8 %&,20% %',"&8 %#," 2&,&%" "0,%#' "&,! %',80& %!,#8 "8,&%0 "0%,00%

I!%e'e% I!"oe (Ee!e+ (100+ (105+ (110+ (116+ (122+ (12-+ (14+ (121+ (11+ (12-+ (110+ (10+ (1,44+

/n*1e Be*)e /n*1e Ta.es &!,"0# 2,%"8 %,808 %&,08 %',22! %#,&0' 2&,2'# "0,0'! "&,&"& %',!'' %!,8&8 "8,280 2##,!'

I!"oe Ta Ee!e 2,400 2,500 2,600 2,700 2,900 ,000 ,200 ,000 ,500 ,200 2,200 ,400 4,600

Ne( /n*1e $&",#0# $22,!"8 $%",208 $%%,"8 $%&,"2! $%!,&0' $2%,0'# $2',0'! $"0,#"& $%&,&'' $%&,!&8 $"&,880 $2!&,#!'

G'o P'o%

To%a Oe'a%*o!

Ee!e

Sae

Ne% I!"oe