Giuseppe's Pizzeria Income Statement Worksheet Sales Per Day Months Days Open Per Books & Records Per Bank Deposits $ 5,600.00 January 20 $ 112,000.00 $ 100,800.00 February 20 112,000.00 100,800.00 March 20 112,000.00 100,800.00 April 20 S 112,000.00 100,800.00 May 20 $ 112,000.00 100,800.00 June 20 112,000.00 100,800.00 July 8 44,800.00 100,800.00 August 8 44,800.00 100,800.00 September 20 112,000.00 100,800.00 October 20 112,000.00 100,800.00 November 20 112,000.00 100,800.00 December 20 112,000.00 100,800.00 Total Sales: 1,209,600.00 S 1,209,600.00 Expenses Month Year Salaries $ 5,000.00 $ 60,000.00 Rent S 1,000.00 S 12,000.00 (Hint: whats the max revenue???) Utilities S 1,000.00 12,000.00 Boxes Per Month Price Per Box Ingredients 960.00 11,520.00 500 $ 0.50 Pizza Boxes S 250.00 3,000.00 Total Expenses: S 8,210.00 S 98,520.00 $ 1,209,600.00 Net Income: S 1,111,080.00 S 1,111,080.00Actual Sales: Total Expenses: Actual Net Income: Reported Net Income: Giuseppe's Pizzeria Additional Forensic Financial Analysis Pizza Boxes Large Price $ 15.00 Max Sales Per Month 5 7,500.00 Max Sales Per Year s 90,000.00 $ 98,520.00 (8,520.00 $ 1,111,080.00 W $ 1,209,600.00