Budgeted Statement of Income

Hawaii Diving Budgeted Income Statement

for the Month ending August 31, 2004

Sales $264,000 100%

Less cost of sales 59,400 22%

Gross margin $204,600 78%

Other expenses 44,760 17%

Operating income $159,840 61%