P&L_FROM SCRATCH.xlsx

	A	B	C	D	E	F	G	H	I	J	K	L	M	N
1
2		January	February	March	April	May	June	July	August	September	October	November	December	Total
3	Income/Sales
4	Product 1	$500.00	$500.00	$500.00	$500.00	$500.00	$500.00	$500.00	$500.00	$500.00	$500.00	$500.00	$500.00	$6,000.00
5	Product 2	$500.00	$500.00	$500.00	$500.00	$500.00	$500.00	$500.00	$500.00	$500.00	$500.00	$500.00	$500.00	$6,000.00
6	Product 3	$500.00	$500.00	$500.00	$500.00	$500.00	$500.00	$500.00	$500.00	$500.00	$500.00	$500.00	$500.00	$6,000.00
7
8
9
10	Gross Revenue	$1,500.00	$1,500.00	$1,500.00	$1,500.00	$1,500.00	$1,500.00	$1,500.00	$1,500.00	$1,500.00	$1,500.00	$1,500.00	$1,500.00	$18,000.00
11
12	Cost of Goods Sold
13	Packaging	$100.00	$100.00	$100.00	$100.00	$100.00	$100.00	$100.00	$100.00	$100.00	$100.00	$100.00	$100.00	$1,200.00
14	Shipping	$50.00	$50.00	$50.00	$50.00	$50.00	$50.00	$50.00	$50.00	$50.00	$50.00	$50.00	$50.00	$600.00
15
16
17	Total COGS	$150.00	$150.00	$150.00	$150.00	$150.00	$150.00	$150.00	$150.00	$150.00	$150.00	$150.00	$150.00	$1,800.00
18
19	Gross Profit	$1,350.00	$1,350.00	$1,350.00	$1,350.00	$1,350.00	$1,350.00	$1,350.00	$1,350.00	$1,350.00	$1,350.00	$1,350.00	$1,350.00	$16,200.00
20
21	Operating Expenses
22	Employee Salary	$60.00	$60.00	$60.00	$60.00	$1,500.00	$60.00	$60.00	$60.00	$60.00	$60.00	$60.00	$60.00	$2,160.00
23	Office Equipment	$40.00	$40.00	$40.00	$40.00	$600.00	$40.00	$40.00	$40.00	$40.00	$40.00	$40.00	$40.00	$1,040.00
24
25
26	Total Expenses	$100.00	$100.00	$100.00	$100.00	$2,100.00	$100.00	$100.00	$100.00	$100.00	$100.00	$100.00	$100.00	$3,200.00
27
28	Net Profit.Loss	$1,250.00	$1,250.00	$1,250.00	$1,250.00	-$750.00	$1,250.00	$1,250.00	$1,250.00	$1,250.00	$1,250.00	$1,250.00	$1,250.00	$3,200.00
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100