Page 12 - PR001 PROJECT IMPLEMENTATION PROCEDURE
P. 12

Profit and Loss
                                            BOS Storage Systems Pty Ltd
                                    BQ-2874 - Tigers Int'l Solutions (Project TBA)
                                       For the month ended 30 September 2020

                                                                                   Total


                        Income
                        Freight Revenue                                                $10,520.00
                        Hire Equipment Revenue                                          $7,410.00
                        Labour - Racking (Internal & External) Revenue                 $79,320.00
                        New Racking Revenue                                            $63,018.00
                        Printing & Laminating of Load Signs Revenue                       $669.00
                        Used Racking Revenue                                          $166,063.00
                        Total Income                                                  $327,000.00

                        Less Cost of Sales
                        Consumables, Supplies & Consumables Tools COGS                  $5,508.00
                        Equipment Hire COGS                                             $1,600.00
                        Freight COGS                                                   $26,744.60
                        Labour - Racking (Internal & External) COGS                    $50,762.75
                        New Racking COGS                                               $41,339.15
                        Printing & Laminating of Load Signs COGS                          $576.93
                        Used Racking COGS                                             $159,671.30
                        Total Cost of Sales                                           $286,202.73

                        Gross Profit                                                   $40,797.27



               All Variations greater than 5% are to be reviewed.
   7   8   9   10   11   12