StitchCrew_Income_Statement_Template

	A	C	D	E	G	H	I	K	L	M	O	P	Q	S
1	Income Statement	Jan	Feb	Mar	Apr	May	Jun	Jul	Aug	Sep	Oct	Nov	Dec	Total

2
3	Revenue	24,785	24,785	24,785	24,785	24,785	24,785	24,785	24,785	24,785	24,785	24,785	24,785	297,420
4	Credit Cards	23,250	23,250	23,250	23,250	23,250	23,250	23,250	23,250	23,250	23,250	23,250	23,250	279,000
5	Checks	1,485	1,485	1,485	1,485	1,485	1,485	1,485	1,485	1,485	1,485	1,485	1,485	17,820
6	Other	50	50	50	50	50	50	50	50	50	50	50	50	600
7
8	COGS	6,050	6,050	6,050	6,050	6,050	6,050	6,050	6,050	6,050	6,050	6,050	6,050	72,600
9
10	Marketing	1,120	1,120	1,120	1,120	1,120	1,120	1,120	1,120	1,120	1,120	1,120	1,120	13,440
11	Online Channels	1,000	1,000	1,000	1,000	1,000	1,000	1,000	1,000	1,000	1,000	1,000	1,000	12,000
12	Offline Channels	110	110	110	110	110	110	110	110	110	110	110	110	1,320
13	Other	10	10	10	10	10	10	10	10	10	10	10	10	120
14
15	Payroll & Staffing	16,050	16,050	16,050	16,050	16,050	16,050	16,050	16,050	16,050	16,050	16,050	16,050	192,600
16	W2 Staff	13,000	13,000	13,000	13,000	13,000	13,000	13,000	13,000	13,000	13,000	13,000	13,000	156,000
17	1099 Staff	1,000	1,000	1,000	1,000	1,000	1,000	1,000	1,000	1,000	1,000	1,000	1,000	12,000
18	Payroll Taxes	1,300	1,300	1,300	1,300	1,300	1,300	1,300	1,300	1,300	1,300	1,300	1,300	15,600
19	Benefits	750	750	750	750	750	750	750	750	750	750	750	750	9,000
20
21	Office Operations	769	769	769	769	769	769	769	769	769	769	769	769	9,228
22	Office Services	650	650	650	650	650	650	650	650	650	650	650	650	7,800
23	Subscription Services	59	59	59	59	59	59	59	59	59	59	59	59	708
24	Meals and Entertainment
25	Miscellaneous	60	60	60	60	60	60	60	60	60	60	60	60	720
26
27	Total Operating Expenses	23,989	23,989	23,989	23,989	23,989	23,989	23,989	23,989	23,989	23,989	23,989	23,989	287,868
28
29	Net Operating Income	796	796	796	796	796	796	796	796	796	796	796	796	9,552
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