|
Purchases .................................................................................. Â
|
.......................... Â
|
.......................... Â
|
.......................... Â
|
.......................... Â
|
|
Overheads ................................................................................. Â
|
.......................... Â
|
.......................... Â
|
.......................... Â
|
.......................... Â
|
|
Totals ......................................................................................... Â
|
.......................... Â
|
.......................... Â
|
.......................... Â
|
.......................... Â
|
|
Less Ending Inventory ............................................................. Â
|
.......................... Â
|
.......................... Â
|
.......................... Â
|
.......................... Â
|
|
Cost of Goods Sold .................................................................. Â
|
.......................... Â
|
.......................... Â
|
.......................... Â
|
.......................... Â
|
|
Gross Profit ............................................................................... Â
|
$........................
|
_____%
|
$........................
|
_____%
|
|
Expenses
|
|
|
|
|
|
Officer's Salaries ..................................................................... Â
|
.......................... Â
|
.......................... Â
|
.......................... Â
|
.......................... Â
|
|
(if corporation)
|
|
|
|
|
|
Employee wages ....................................................................... Â
|
.......................... Â
|
.......................... Â
|
.......................... Â
|
.......................... Â
|
|
Accounting & Legal fees .......................................................... Â
|
.......................... Â
|
.......................... Â
|
.......................... Â
|
.......................... Â
|
|
Advertising ................................................................................ Â
|
.......................... Â
|
.......................... Â
|
.......................... Â
|
.......................... Â
|
|
Rent ............................................................................................. Â
|
.......................... Â
|
.......................... Â
|
.......................... Â
|
.......................... Â
|
|
Depreciation ............................................................................. Â
|
.......................... Â
|
.......................... Â
|
.......................... Â
|
.......................... Â
|
|
Supplies ..................................................................................... Â
|
.......................... Â
|
.......................... Â
|
.......................... Â
|
.......................... Â
|
|
Electricity .................................................................................. Â
|
.......................... Â
|
.......................... Â
|
.......................... Â
|
.......................... Â
|
|
Telephone .................................................................................. Â
|
.......................... Â
|
.......................... Â
|
.......................... Â
|
.......................... Â
|
|
Interest ....................................................................................... Â
|
.......................... Â
|
.......................... Â
|
.......................... Â
|
.......................... Â
|
|
Repairs ....................................................................................... Â
|
.......................... Â
|
.......................... Â
|
.......................... Â
|
.......................... Â
|
|
Taxes .......................................................................................... Â
|
.......................... Â
|
.......................... Â
|
.......................... Â
|
.......................... Â
|
|
Insurance .................................................................................. Â
|
.......................... Â
|
.......................... Â
|
.......................... Â
|
.......................... Â
|
|
Bad Debts .................................................................................. Â
|
.......................... Â
|
.......................... Â
|
.......................... Â
|
.......................... Â
|
|
 Miscellaneous ......................................................................... Â
|
.......................... Â
|
.......................... Â
|
.......................... Â
|
.......................... Â
|
|
(postage, etc.)
|
|
|
|
|
|
Total Expenses .......................................................................... Â
|
$........................
|
_____%
|
$........................
|
_____%
|
|
Net Profit ................................................................................... Â
|
.......................... Â
|
.......................... Â
|
.......................... Â
|
.......................... Â
|
|
Less: Federal Income Tax ........................................................ Â
|
.......................... Â
|
.......................... Â
|
.......................... Â
|
.......................... Â
|
|
Less: State Income Tax ............................................................ Â
|
.......................... Â
|
.......................... Â
|
.......................... Â
|
.......................... Â
|
|
Net Profit After Taxes .............................................................. Â
|
.......................... Â
|
.......................... Â
|
.......................... Â
|
.......................... Â
|
|
Less: Withdrawals ................................................................... Â
|
.......................... Â
|
.......................... Â
|
.......................... Â
|
.......................... Â
|
|
(proprietorship/partnership)
|
|
|
|
|
|
Net Profit remaining for loan Payments ............................. Â
|
$........................
|
_____%
|
$........................
|
_____%
|