Successfully reported this slideshow.
We use your LinkedIn profile and activity data to personalize ads and to show you more relevant ads. You can change your ad preferences anytime.

Grape Leaf Income Statement 040609 050309

549 views

Published on

  • Be the first to comment

  • Be the first to like this

Grape Leaf Income Statement 040609 050309

  1. 1. Income Statement Grape Leaf 04/06/09-04/19/09 04/20/09-05/03/09 Current Week Year to Date Current Week Year to Date Revenue Amount % of Sales Amount % of Sales Amount % of Sales Amount % of Sales Gross sales $9,000 $9,000 $11,000 $11,500 Less sales returns and allowances Net sales $9,000 100% $9,000 100% $11,000 100% $11,500 100% Current Week Year to Date Current Week Year to Date Cost of Sales Amount % of Sales Amount % of Sales Amount % of Sales Amount % of Sales Beginning inventory $10,000 111% $3,000 33% $15,000 136% $15,000 130% Plus goods purchased/manufactured 2,000 22% 10,000 111% 0 0% 0% Total goods available $12,000 133% $13,000 144% $15,000 136% $15,000 130% Less ending inventory 3000 33% 6000 67% 7000 64% 10,500 91% Total cost of goods sold $9,000 100% $7,000 78% $8,000 73% $4,500 39% Gross profit (loss) $0 0% $2,000 22% $3,000 27% $7,000 61% Current Week Year to Date Current Week Year to Date Operating Expenses Amount % of Sales Amount % of Sales Amount % of Sales Amount % of Sales Selling Salaries and wages $1,500 17% $1,500 17% $1,500 14% $1,500 13% Commissions 0% 0% 0% 0% Advertising $2,000 22% $2,000 22% $2,000 18% $2,000 17% Depreciation $0 0% $0 0% $0 0% $0 0% Total selling expenses $3,500 39% $3,500 39% $3,500 32% $3,500 30% General/Administrative Salaries and wages $0 0% $0 0% $0 0% $0 0% Employee benefits $0 0% $0 0% $0 0% $0 0% Payroll taxes $240 3% $240 3% $240 2% $240 2% Insurance $75 1% $75 1% $75 1% $75 1% Rent $700 8% $700 8% $700 6% $700 6% Utilities $150 2% $150 2% $150 1% $150 1% Depreciation and amortization $90 1% $90 1% $90 1% $90 1% Office supplies $40 0% $40 0% $40 0% $40 0% Travel and entertainment 0% 0% 0% 0% Postage 0% 0% 0% 0% Equipment maintenance and rental 0% 0% 0% 0% Interest 0% 0% 0% 0% Furniture and equipment $250 3% $250 3% $250 2% $250 2% Total General/Administrative expenses$1,545 17% $1,545 17% $1,545 14% $1,545 13% Total operating expenses $5,045 56% $5,045 56% $5,045 46% $5,045 44% Net income before taxes ($5,045) -56% ($3,045) -34% ($2,045) -19% $1,955 17% Taxes on income 0% 0% 0% 0% Net income after taxes ($5,045) -56% ($3,045) -34% ($2,045) -19% $1,955 17% Extraordinary gain or loss 0% 0% 0% 0% Income tax on extraordinary gain 0% 0% 0% 0% Net Income (Loss) ($5,045) -56% ($3,045) -34% ($2,045) -19% $1,955 17%
  2. 2. % of Sales % of Sales % of Sales

×