Gadgets and Widgets INC
   Income Statement
	Revenues
250000
200000
240000
280000
400000
  Cost of Goods Sold
120000
100000
135000
140000
200000
Gross Profit
130000
100000
105000
140000
200000
 ----------
  Rent
11000
12000
12000
  Depreciation
12000
14000
13000
12000
15000
  Utilities
10000
11000
  General Expenses
10000
19000
30000
20000
21000
  Advertising
18000
10000
20000
20000
30000
 ----------
  Total Costs
56000
61000
83500
74000
89000
Operating Profit
74000
39000
21500
66000
111000
 ----------
  Interest Expense
15000
18000
25000
25000
18000
Taxable Profit
59000
21000
-3500
41000
93000
 ----------
  Income Tax
14000
19000
After Tax Profit
45000
17000
-3500
36000
74000
  Dividends
 ----------
Retained Earnings
45000
17000
-3500
36000
74000