AutoSave u U File Home Insert Draw Page Layout Formu Calibri Calibri BIU -1-AA == - A- Paste Clipboard F B17 January February Income 3 Sales $ 120,000.00 $ 123,000.00 $ $ 120,000.00 $ 123,000.00 $ $ $ 5 Total Income 6 Cost of Goods Sold 7 Purchases 8 Commissions 10 Total Cost of Goods Sold 11 Gross Profit 12 Operating Expenses 13 Payroll 14 Utilities 15 Other 17 Total Operating Expenses 18 Net Income (60,900.00 $ (62,400.00) $ (12,000.00 $ (12,300.00 $ (72,900.00) $ (74,700.00) $ 47,100.00 $ 48,300.00 $ S $ - 16000 - 7000 -19500 -16000 -7000 -19500 19 Inputs Supporting schedules Operating Bud