FINANCE - MASTERS - HELP ME

ACTUAL %%% ACTUAL %%% REVENUE: Gross Sales: 2,685$                 101.63% 33,291$                101.68% Coupons & Discounts: (43) ‐1.63% (549) ‐1.68% TOTAL NET REVENUE: 2,642$                100.0%32,742 $               100.0% DIRECT COSTS & COGS:

Cost of Good Sold: 758 28.69% 10,276 31.38% Freight ‐ Out: 88 3.33% 1,380 4.21% TOTAL DIRECT COSTS & COGS: 846 32.02% 11,656 35.6% GROSS PROFIT: 1,796 67.98% 21,086 64.4% GENERAL & ADMINISTRATIVE EXPENSES:

Salaries & Wages: 0 0.0% 0 0.0% Advertising Fees; 200 7.57% 2,000 6.11% Bank Charges: 10 0.38% 120 0.37% Office Supplies: 62 2.35% 785 2.4% Telephone / Internet: 100 3.79% 1,200 3.67% Utilities: 75 2.84% 900 2.75% TOTAL G&A EXPENSES: 447 16.92% 5,005 15.29% OPERATING INCOME(LOSS): 1,349 51.06% 16,081 49.11% OTHER INCOME: 0 0.0% 0 0.0% OTHER EXPENSE (Interest):

30 1.14% 345 1.05% PROVISION FOR TAXES:

351 13.28% 4,181 12.77% NET INCOME: 968 36.65% 11,555 35.29%BOBBLE IN STYLE INCOME STATEMENT AS OF DECEMBER 31, 2016 DECEMBER 2016 YTD DECEMBER 2016 Page 1 of 3    CURRENT ASSETS:   LIABILITIES:

      CASH & SECURITIES:      CURRENT LIABILITIES:

         Cash on Hand: ‐ $                              Accounts Payable (Trade): 200 $                         Cash in Bank: 21,120                      Marketable Securities: ‐                            TOTAL CURRENT LIABILITIES: 200                        TOTAL CASH & SECURITIES: 21,120                  LONG TERM LIABILITIES:

      ACCOUNTS RECEIVABLE:        Notes Payable: ‐                                 General Accounts Receivable: 496                         Security Deposits Held: ‐                                 Allowance for Doubtful Accts: ‐                                CP L/T Debt (Contra): ‐                              TOTAL ACCOUNTS RECEIVABLE: 496                       TOTAL LONG TERM LIABILITIES: ‐                              INVENTORY: 10,507               TOTAL LIABILITIES: 200                     TOTAL CURRENT ASSETS: 32,123               EQUITY:

       Paid In Capital: 5,000                  FIXED ASSETS:       Common Stock: ‐                                 Machinery: 1,800                       Retained Earnings: 28,168                      Accum Depreciation: (1,000)                      Distributions: (12,000)                    Net Income: 11,555                TOTAL FIXED ASSETS: 800                    TOTAL EQUITY: 32,723             TOTAL ASSETS: 32,923             TOTAL LIABILITIES  & EQUITY: 32,923             BOBBLE IN STYLE BALANCE SHEET AS OF DECEMBER 31, 2016 ASSETS LIABILITIES & EQUITY Page 2 of 3 DEC 2016 YTD 2016 NET INCOME: 968$                        11,555$                  Adjustments to reconcile Net Income to net cash provided by operations:

(Increase) Decrease In Receivables:(1,680)                     8,492                     Increase (Decrease) In Payables:(2,836)                     1,836                     Increase (Decrease) In Accrued Expenses:‐                                ‐                               Increase (Decrease) In Other Liabilities:(4,225)                     1,789                     Increase (Decrease) In Current Portion:‐                                ‐                               Net cash provided by Operating Activities (7,773)                    23,672                   INVESTING ACTIVITIES (Increase) Decrease in Fixed Assets:‐                                3,000                     CAPEX Spending:‐                                (1,600)                    Increase (Decrease) in Accum Depreciation:67                            800                          Net cash provided by Investing Activities 67                           2,200                     FINANCING ACTIVITIES Increase (Decrease) in Notes Payable:(420)                         (5,000)                    Paid‐In Capital:‐                                ‐                               Capital and Common Stock:‐                                ‐                               Distributions:(500)                         (6,000)                    Net cash provided by Financing Activities (920)                        (11,000)                 NET CASH INCREASE (DECREASE) FOR PERIOD: (8,626)                      14,872                    CASH, BEGINNING OF PERIOD: 29,746                     6,248                      CASH, DECEMBER 31, 2016: 21,120                     21,120                    BOBBLE IN STYLE STATEMENT OF CASH FLOWS AS OF DECEMBER 31, 2016 Page 3 of 3