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