XYZ Income Statement for Period Ending xx,xx,xxxx
   
Sales $100,000
Less:
Sales Discounts      1,000
Sales Return & Allowances      1,000
   
Net Sales     98,000
   
Cost Of Goods Sold  
Beginning Inventory  25,000
Purchases  90,000
Inventory Available For Sale 115,000
Less:Ending Inventory  30,000
   
Cost Of Goods Sold    85,000
   
Gross Profit    13,000
   
Operating Expenses
Salaries 10,000
Supplies  3,000
Utilities  5,000
Advertising  2,000
Maintenance & Repairs  2,000
   
Total Operating Expenses    22,000
   
Net Loss $ -9,000
   
XYZ Capital Statement  
Beginning Owner's Capital $147,000
Less: Loss      9,000
Less: Owner's Draws     20,000
   
Ending Owner's Capital $118,000