PROJECTED INCOME STATEMENT - MONTH OF JANAURY

	Large (60%)	Small (40%)	Total
Number of milk shakes expected to be sold	75,000	50,000
Sales price per milk shake (less resort fee)	$9.00	$6.30
Cost of goods sold per milk shake	$2.81	$2.18
Sales
Less: cost of goods sold
Gross Profit
Less: Operating expenses
Operating Income
Income tax expense (income tax rate = 35%)
Net Income

Thank you!