Total Cost of Goods Sold Salary: Office Salary: Sales Other Benefits Advertising & Promotions Depreciation Miscellaneous Total General & Admin. Expenses Total Operating Costs Interest on Loans Pre-tax Income Tax Profit SHEET 2: Parameters Description Sales 10,000 Starts at 10,000 and grows by a percentage Materials 17% 17% of Sales Wages 14% 14% of Sales 5 104