Scribd
Upload
17 views3 pages

Profit and Loss Statement

The profit and loss statement for the company shows a net income of Rp.72,450 for the year, with total operation expenses amounting to Rp.87,907. Revenue from sales totaled $472,698, with net sales of $433,611 after accounting for returns and discounts. The gross profit for the year was Rp.222,117, indicating the company's financial performance across various months.

Uploaded by

changrezz
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
17 views3 pages

Profit and Loss Statement

The profit and loss statement for the company shows a net income of Rp.72,450 for the year, with total operation expenses amounting to Rp.87,907. Revenue from sales totaled $472,698, with net sales of $433,611 after accounting for returns and discounts. The gross profit for the year was Rp.222,117, indicating the company's financial performance across various months.

Uploaded by

changrezz
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
You are on page 1/ 3

PROFIT AND LOSS STATEMENT NET INCOME

YEAR COMPANY NAME


Rp.72,450
Line chart showing Gross Profit and Total Operation Expenses is in this cell. Enter data in table below. Gross Profit

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

Income From Operations Rp.14,159 Rp.24,981 Rp.15,642 ($17,560) Rp.17,044 Rp.19,216 Rp.19,082 Rp.134,210

Interest Income (Expense) ($100) ($105) ($110) ($116) ($122) ($128) ($134) ($814)

Income Before Income Taxes Rp.14,059 Rp.24,876 Rp.15,532 ($17,675) Rp.16,922 Rp.19,088 Rp.18,948 Rp.91,750

Income Tax Expense Rp.2,400 Rp.2,500 Rp.2,600 Rp.2,700 Rp.2,900 Rp.3,000 Rp.3,200 Rp.19,300

Net Income Rp.11,659 Rp.22,376 Rp.12,932 ($20,375) Rp.14,022 Rp.16,088 Rp.15,748 Rp.72,450
PROFIT AND LOSS STATEMENT - REVENUE

YEAR COMPANY NAME

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

Sales $50,000 $63,098 $55,125 $23,881 $60,775 $63,814 $67,005 $89,000 $472,698

Sales Returns (Reduction) $0 ($500) $0 $0 ($234) $0 $0 ($300) ($1,034)

Sales Discounts (Reduction) ($5,000) ($5,250) ($5,513) ($5,788) ($6,078) ($5,324) ($6,700) ($400) ($40,053)

Other Revenue 1 $0 $0 $0 $0 $0 $0 $0 $2,000 $2,000

Other Revenue 2 $0 $0 $0 $0 $0 $0 $0 $0

Other Revenue 3 $0 $0 $0 $0 $0 $0 $0 $0

Net Sales $45,000 $57,348 $49,612 $18,093 $54,463 $58,490 $60,305 $90,300 $433,611

Cost of Goods Sold $20,000 $21,000 $22,050 $23,153 $24,310 $25,526 $26,802 $48,654 $211,494

Gross Profit $25,000 $36,348 $27,562 ($5,060) $30,153 $32,964 $33,503 $41,646 $222,117

Page 2 of 3
PROFIT AND LOSS STATEMENT - OPERATION EXPENSES

YEAR COMPANY NAME

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

Salaries & Wages $7,500 $7,875 $8,269 $8,682 $9,116 $9,572 $10,051 $61,065

Depreciation $500 $525 $551 $579 $608 $638 $670 $4,071

Rent $1,500 $1,575 $1,654 $1,736 $1,823 $1,914 $2,010 $12,213

Office Supplies $475 $499 $524 $550 $577 $606 $637 $3,867

Utilities $123 $123 $123 $123 $123 $123 $123 $861

Telephone $68 $68 $68 $68 $68 $68 $68 $476

Insurance $125 $125 $125 $125 $125 $125 $125 $875

Travel $250 $263 $276 $289 $304 $319 $335 $2,036

Maintenance $100 $105 $110 $116 $122 $128 $134 $814

Advertising $200 $210 $221 $232 $243 $255 $268 $1,628

Other 1 $0 $0 $0 $0 $0 $0 $0 $0

Other 2 $0 $0 $0 $0 $0 $0 $0 $0

Other 3 $0 $0 $0 $0 $0 $0 $0 $0

Total Operation Expenses $10,841 $11,367 $11,920 $12,500 $13,109 $13,749 $14,421 $87,907

Page 3 of 3

You might also like