| |
A-4 XYZ Company, Inc. Income Statement
XYZ Company, Inc. Income Statement for the year ended December 31, 2003
| Income |
|
| |
|
| Sales |
$ 2,102,358 |
| |
|
| Cost of Sales |
|
| Beginning Inventory |
$ 331,764 |
| Purchases |
1,469,825 |
| Other Costs |
136,003 |
| Goods Available for Sale |
$1,937,592 |
| Less: Ending Inventory |
(501,575) |
| Cost of Sales |
$1,436,017 |
| |
|
| Gross Profit |
$ 666,341 |
| |
|
| Operating Expenses |
|
| Advertising |
$ 4,341 |
| Auto & Truck |
8,264 |
| Bad Debts |
807 |
| Bank Charges |
110 |
| Casual Labor |
3,586 |
| Commissions |
41,298 |
| Contributions |
1,194 |
| Depreciation |
16,658 |
| Dues & Subscriptions |
1,925 |
| Entertainment |
10,181 |
| Equipment Rent |
6,601 |
| Fuel |
13,133 |
| Insurance |
50,788 |
| Janitorial Service |
4,299 |
| Leasing |
11,688 |
| Legal & Accounting |
1,911 |
| Miscellaneous |
41,124 |
| Office Supplies |
12,711 |
| Rent |
19,246 |
| Repairs & Maintenance |
4,533 |
| Salaries |
238,674 |
| Shop Supplies |
10,097 |
| Taxes - General |
3,643 |
| Taxes - Payroll |
19,269 |
| Telephone |
14,119 |
| Travel |
8,981 |
| Utilities |
8,165 |
| Total Operating Expenses |
$ 557,356 |
| |
|
| Net Operating Income |
$ 108,985
|
| |
|
| Other Income (Expense) |
|
| Discounts Earned |
$ 2,915 |
| Discounts Allowed |
(3,385) |
| Interest Expense |
(43,759) |
| Total Other Income (Expense) |
$ 44,529 |
| |
|
| Net Income |
$ 64,456 |
|