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

January
Febuary March
April
May
June
Total
Sales
$2,244
$1,730
$1,249
$1,252
$1,644
$1,365
$9,484
Services
$2,295
$1,857
$2,124
$2,037
$1,597
$1,486
$11,396
Dividends
$1,365
$1,233
$1,542
$1,396
$2,367
$2,235
$10,138
Total Revenue
$5,904
$4,820
$4,915
$4,685
$5,608
$5,086
$31,018

Expenses
January
Febuary March
April
May
June
Total
Utilities
$1,200
$1,206
$1,136
$1,184
$1,213
$1,171
$7,110
Rent
$1,200
$1,200
$1,200
$1,200
$1,200
$1,200
$7,200
Salaries
$850
$850
$850
$850
$850
$850
$5,100
Promotion
$1,161
$1,155
$1,218
$1,137
$1,132
$1,135
$6,938
Total Expenses
$4,411
$4,411
$4,404
$4,371
$4,395
$4,356
$26,348

Net Profit (Loss)

Symone Speech
Spreadsheet #2

$1,493

$409

$511

$314

$1,213

Period 1

$730

Monthy Average

% of Total
$1,581 30.58%
$1,899 36.74%
$1,690 32.68%
$5,170

Monthy Average
$1,185
$1,200
$850
$1,156
$4,391

% of Total
27%
27%
19%
26%

$4,670

Station 29
2/17/15