Profit & Loss Account ( Income Statement) Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec Totals Sales Cash Sales ₹ 5,00,000 ₹ 7,50,000 ₹ 10,00,000 ₹ 14,00,000 ₹ 19,00,000 ₹ 25,00,000 ₹ 32,00,000 ₹ 40,00,000 ₹ 47,00,000 ₹ 55,00,000 ₹ 62,50,000 ₹ 70,00,000 ₹ 3,87,00,000 No. of Units Sold 50 75 100 140 190 250 320 400 470 550 625 700 3870 Price Per Unit ₹ 10,000 ₹ 10,000 ₹ 10,000 ₹ 10,000 ₹ 10,000 ₹ 10,000 ₹ 10,000 ₹ 10,000 ₹ 10,000 ₹ 10,000 ₹ 10,000 ₹ 10,000 ₹ 10,000 Other Cash Receipts Total Sales ₹ 5,00,000 ₹ 7,50,000 ₹ 10,00,000 ₹ 14,00,000 ₹ 19,00,000 ₹ 25,00,000 ₹ 32,00,000 ₹ 40,00,000 ₹ 47,00,000 ₹ 55,00,000 ₹ 62,50,000 ₹ 70,00,000 ₹ 3,87,00,000 COGS Cost of Services ₹ 3,50,000 ₹ 5,25,000 ₹ 7,00,000 ₹ 9,80,000 ₹ 13,30,000 ₹ 17,50,000 ₹ 22,40,000 ₹ 28,00,000 ₹ 32,90,000 ₹ 38,50,000 ₹ 43,75,000 ₹ 49,00,000 ₹ 2,70,90,000 Cost Per Unit ₹ 7,000 ₹ 7,000 ₹ 7,000 ₹ 7,000 ₹ 7,000 ₹ 7,000 ₹ 7,000 ₹ 7,000 ₹ 7,000 ₹ 7,000 ₹ 7,000 ₹ 7,000 ₹ 7,000 Gross profit ₹ 1,50,000 ₹ 2,25,000 ₹ 3,00,000 ₹ 4,20,000 ₹ 5,70,000 ₹ 7,50,000 ₹ 9,60,000 ₹ 12,00,000 ₹ 14,10,000 ₹ 16,50,000 ₹ 18,75,000 ₹ 21,00,000 ₹ 1,16,10,000 Fixed Expenses Salaries ₹ 60,000 ₹ 60,000 ₹ 60,000 ₹ 60,000 ₹ 85,000 ₹ 85,000 ₹ 1,05,000 ₹ 1,05,000 ₹ 1,35,000 ₹ 1,35,000 ₹ 1,50,000 ₹ 1,50,000 ₹ 11,90,000 Marketing and Promotion ₹ 42,000 ₹ 42,000 ₹ 42,000 ₹ 42,000 ₹ 42,000 ₹ 42,000 ₹ 42,000 ₹ 42,000 ₹ 42,000 ₹ 42,000 ₹ 42,000 ₹ 42,000 ₹ 5,04,000 Digital Marketing & Cust Services ₹ 80,000 ₹ 80,000 ₹ 80,000 ₹ 80,000 ₹ 80,000 ₹ 80,000 ₹ 80,000 ₹ 80,000 ₹ 80,000 ₹ 80,000 ₹ 80,000 ₹ 80,000 ₹ 9,60,000 Utilities (Electricity etc.) ₹ 15,000 ₹ 15,000 ₹ 15,000 ₹ 15,000 ₹ 15,000 ₹ 15,000 ₹ 15,000 ₹ 15,000 ₹ 15,000 ₹ 15,000 ₹ 15,000 ₹ 15,000 ₹ 1,80,000 Office Supplies & Misc ₹ 10,000 ₹ 10,000 ₹ 10,000 ₹ 10,000 ₹ 10,000 ₹ 10,000 ₹ 10,000 ₹ 10,000 ₹ 10,000 ₹ 10,000 ₹ 10,000 ₹ 10,000 ₹ 1,20,000 Rent ₹ 35,000 ₹ 35,000 ₹ 35,000 ₹ 35,000 ₹ 35,000 ₹ 35,000 ₹ 35,000 ₹ 35,000 ₹ 35,000 ₹ 35,000 ₹ 35,000 ₹ 35,000 ₹ 4,20,000 Total Expenses ₹ 2,42,000 ₹ 2,42,000 ₹ 2,42,000 ₹ 2,42,000 ₹ 2,67,000 ₹ 2,67,000 ₹ 2,87,000 ₹ 2,87,000 ₹ 3,17,000 ₹ 3,17,000 ₹ 3,32,000 ₹ 3,32,000 ₹ 33,74,000 Result Net Profit/Loss ₹ -92,000 ₹ -17,000 ₹ 58,000 ₹ 1,78,000 ₹ 3,03,000 ₹ 4,83,000 ₹ 6,73,000 ₹ 9,13,000 ₹ 10,93,000 ₹ 13,33,000 ₹ 15,43,000 ₹ 17,68,000 ₹ 82,36,000 Gross Profit Margin 30% 30% 30% 30% 30% 30% 30% 30% 30% 30% 30% 30% 30% Net Profit Margin -18% -2% 6% 13% 16% 19% 21% 23% 23% 24% 25% 25% 21% FORECAST P&L