Average

							Fun with Frisbees                                          Report Date/Time:
Condensed Income Statements                                     Prepared by:


                                  Jan       Feb        Mar         Apr         May       Jun      Jul
Sales                            10,000      8,000     9,000        7,000       10,500    8,800   8,800
  less Cost of Goods Sold          6,000     4,600     5,500        4,400        6,200    5,100   4,900
Gross Profit
  less Commissions
  less Other Expenses               990        780        950       1,925        1,050     825     970
Net Income (Loss)

Note: Commissions are calculated as a constant percentage of Sales.
                        10% <-- Enter Current Year's Commission Rate (%) in cell A16

Sales Analysis:
  Average Monthly Sales
  Highest Monthly Sales
  Lowest Monthly Sales
Aug      Sep      Oct     Nov      Dec      Annual
10,500    9,700   8,300    6,500    7,900
 6,700    5,950   4,575    4,240    4,890


 1,015     880    1,175   1,710    1,870