Net Profit (Loss)

$730

June

$1,213

May

$314

April

Net Profit (Loss)

MONTHS
$511

March

$409

Febuary

$1,493

January

$0

$200

$400

$600

$800
MONEY

$1,000

$1,200

$1,400

$1,600

Total Revenue From All Sources

$6,000

$5,000

$4,000

MONEY

$3,000

$2,000

$1,000

$0
January

Febuary

March

April
MONTHS

Sales

Services

Dividends

May

June

Total Expenses
$4,420
$4,410
$4,411
$4,400

$4,411
$4,404
$4,395

$4,390
$4,380
$4,370

$4,371

MONEY
$4,360

$4,356

$4,350
$4,340
$4,330
$4,320

MONTHS
Total Expenses

Total Revenue Breakdown

Sales; $9,484

Dividends; $10,138

Services; $11,396

Sales

Services

Dividends

Balance Sheet

Petes Computer Sales and Service

Six-Month Revenue and Expense Report

Revenue
Sales
Services
Dividends

Total Revenue
Expenses
Utilities
Rent
Salaries
Promotion

$2,244
$2,295
$1,365

Monthy
% of Total
Average
$1,730 $1,249 $1,252 $1,644 $1,365 $9,484
$1,581
30.58%
$1,857 $2,124 $2,037 $1,597 $1,486 $11,396
$1,899
36.74%
$1,233 $1,542 $1,396 $2,367 $2,235 $10,138
$1,690
32.68%

$5,904

$4,820 $4,915 $4,685 $5,608 $5,086 $31,018

January Febuary March

January Febuary March

April

April

May

May

June

June

Total

Total

$1,200
$1,200
$850
$1,161

$1,206 $1,136 $1,184 $1,213 $1,171

$1,200 $1,200 $1,200 $1,200 $1,200
$850 $850 $850 $850 $850
$1,155 $1,218 $1,137 $1,132 $1,135

Total Expenses

$4,411

$4,411 $4,404 $4,371 $4,395 $4,356 $26,348

Net Profit
(Loss)

$1,493

Jonathan Banks
Spreadsheet #2

$409

$511

$314 $1,213

$730

$7,110
$7,200
$5,100
$6,938

$4,670

$5,170

100.00%

Monthy
% of Total
Average
$1,185
26.98%
$1,200
27.33%
$850
19.36%
$1,156
26.33%
$4,391

100.00%

$778

Period 8

303-20
2/13/2015