Mid-N Auto Repairers INCOME STATEMENT Month7 Month8 Month9 Month10 Month11 Month12 Total Revenue 75,000 80,000 80,000 90,000 95,000 100,000 Less Cost Of Revenue 10,000 10,000 10,000 12,000 15,000 12,000 Gross Profit 65,000 70,000 70,000 78,000 80,000 88,000 Operating Expenses Rent 10,000 10,000 10,000 10,000 10,000 10,000 Salaries 25,000 30,000 30,000 30,000 30,000 30,000 Supplies 7000 8000 8000 10,000 10,000 12,000 Advertising 2000 1500 1000 1000 1000 1000 Utility Bills 9000 10,000 10,000 10,000 10,000 10,000 Total Operating Expenses 53,000 59,500 59,000 61,000 61,000 63,000 Income Or Loss 12,000 10,500 11,000 17,000 19,000 25,000