DAYS January February March April May June

1 0 0 0 0 0 0
2 0 0 0 0 0 0
3 0 0 0 0 0 0
4 0 0 0 0 0 0
5 0 0 0 0 0 0
6 0 0 0 0 0 0
7 0 0 0 0 0 0
8 0 0 0 0 0 0
9 0 0 0 0 0 0
10 0 0 0 0 0 0
11 0 0 0 0 0 0
12 0 0 0 0 0 0
13 0 0 0 0 0 0
14 0 0 0 0 0 0
15 0 0 0 0 0 0
16 0 0 0 0 0 0
17 0 0 0 0 0 0
18 0 0 0 0 0 0
19 0 0 0 0 0 0
20 0 0 0 0 0 0
21 0 0 0 0 0 0
22 0 0 0 0 0 0
23 0 0 0 0 0 0
24 0 0 0 0 0 0
25 0 0 0 0 0 0
26 0 0 0 0 0 0
27 0 0 0 0 0 0
28 0 0 0 0 0 0
29 0 0 0 0 0 0
30 0 0 0 0 0 0
31 0 0 0 0 0 0
Total : 0 0 0 0 0 0
Current balance: 161000 161000 161000 161000 161000 161000

DAYS January February March April May June

1 Revenue $0 $0 $0 $0 $0 $0
1 Google ads $0 $0 $0 $0 $0 $0
1 Microsoft ads $0 $0 $0 $0 $0 $0
1 Profit $0 $0 $0 $0 $0 $0
2 Revenue $0 $0 $0 $0 $0 $0
2 Google ads $0 $0 $0 $0 $0 $0
2 Microsoft ads $0 $0 $0 $0 $0 $0
2 Profit $0 $0 $0 $0 $0 $0
3 Revenue $0 $0 $0 $0 $0 $0
3 Google ads $0 $0 $0 $0 $0 $0
3 Microsoft ads $0 $0 $0 $0 $0 $0
3 Profit $0 $0 $0 $0 $0 $0
4 Revenue $0 $0 $0 $0 $0 $0
4 Google ads $0 $0 $0 $0 $0 $0
4 Microsoft ads $0 $0 $0 $0 $0 $0
4 Profit $0 $0 $0 $0 $0 $0
5 Revenue $0 $0 $0 $0 $0 $0
5 Google ads $0 $0 $0 $0 $0 $0
5 Microsoft ads $0 $0 $0 $0 $0 $0
5 Profit $0 $0 $0 $0 $0 $0
6 Revenue $0 $0 $0 $0 $0 $0
6 Google ads $0 $0 $0 $0 $0 $0
6 Microsoft ads $0 $0 $0 $0 $0 $0
6 Profit $0 $0 $0 $0 $0 $0
7 Revenue $0 $0 $0 $0 $0 $0
7 Google ads $0 $0 $0 $0 $0 $0
7 Microsoft ads $0 $0 $0 $0 $0 $0
7 Profit $0 $0 $0 $0 $0 $0
8 Revenue $0 $0 $0 $0 $0 $0
8 Google ads $0 $0 $0 $0 $0 $0
8 Microsoft ads $0 $0 $0 $0 $0 $0
8 Profit $0 $0 $0 $0 $0 $0
9 Revenue $0 $0 $0 $0 $0 $0
9 Google ads $0 $0 $0 $0 $0 $0
9 Microsoft ads $0 $0 $0 $0 $0 $0
9 Profit $0 $0 $0 $0 $0 $0
10 Revenue $0 $0 $0 $0 $0 $0
10 Google ads $0 $0 $0 $0 $0 $0
10 Microsoft ads $0 $0 $0 $0 $0 $0
10 Profit $0 $0 $0 $0 $0 $0
11 Revenue $0 $0 $0 $0 $0 $0
11 Google ads $0 $0 $0 $0 $0 $0
11 Microsoft ads $0 $0 $0 $0 $0 $0
11 Profit $0 $0 $0 $0 $0 $0
12 Revenue $0 $0 $0 $0 $0 $0
12 Google ads $0 $0 $0 $0 $0 $0
12 Microsoft ads $0 $0 $0 $0 $0 $0
12 Profit $0 $0 $0 $0 $0 $0
13 Revenue $0 $0 $0 $0 $0 $0
13 Google ads $0 $0 $0 $0 $0 $0
13 Microsoft ads $0 $0 $0 $0 $0 $0
13 Profit $0 $0 $0 $0 $0 $0
14 Revenue $0 $0 $0 $0 $0 $0
14 Google ads $0 $0 $0 $0 $0 $0
14 Microsoft ads $0 $0 $0 $0 $0 $0
14 Profit $0 $0 $0 $0 $0 $0
15 Revenue $0 $0 $0 $0 $0 $0
15 Google ads $0 $0 $0 $0 $0 $0
15 Microsoft ads $0 $0 $0 $0 $0 $0
15 Profit $0 $0 $0 $0 $0 $0
16 Revenue $0 $0 $0 $0 $0 $0
16 Google ads $0 $0 $0 $0 $0 $0
16 Microsoft ads $0 $0 $0 $0 $0 $0
16 Profit $0 $0 $0 $0 $0 $0
17 Revenue $0 $0 $0 $0 $0 $0
17 Google ads $0 $0 $0 $0 $0 $0
17 Microsoft ads $0 $0 $0 $0 $0 $0
17 Profit $0 $0 $0 $0 $0 $0
18 Revenue $0 $0 $0 $0 $0 $0
18 Google ads $0 $0 $0 $0 $0 $0
18 Microsoft ads $0 $0 $0 $0 $0 $0
18 Profit $0 $0 $0 $0 $0 $0
19 Revenue $0 $0 $0 $0 $0 $0
19 Google ads $0 $0 $0 $0 $0 $0
19 Microsoft ads $0 $0 $0 $0 $0 $0
19 Profit $0 $0 $0 $0 $0 $0
20 Revenue $0 $0 $0 $0 $0 $0
20 Google ads $0 $0 $0 $0 $0 $0
20 Microsoft ads $0 $0 $0 $0 $0 $0
20 Profit $0 $0 $0 $0 $0 $0
21 Revenue $0 $0 $0 $0 $0 $0
21 Google ads $0 $0 $0 $0 $0 $0
21 Microsoft ads $0 $0 $0 $0 $0 $0
21 Profit $0 $0 $0 $0 $0 $0
22 Revenue $0 $0 $0 $0 $0 $0
22 Google ads $0 $0 $0 $0 $0 $0
22 Microsoft ads $0 $0 $0 $0 $0 $0
22 Profit $0 $0 $0 $0 $0 $0
23 Revenue $0 $0 $0 $0 $0 $0
23 Google ads $0 $0 $0 $0 $0 $0
23 Microsoft ads $0 $0 $0 $0 $0 $0
23 Profit $0 $0 $0 $0 $0 $0
24 Revenue $0 $0 $0 $0 $0 $0
24 Google ads $0 $0 $0 $0 $0 $0
24 Microsoft ads $0 $0 $0 $0 $0 $0
24 Profit $0 $0 $0 $0 $0 $0
25 Revenue $0 $0 $0 $0 $0 $0
25 Google ads $0 $0 $0 $0 $0 $0
25 Microsoft ads $0 $0 $0 $0 $0 $0
25 Profit $0 $0 $0 $0 $0 $0
26 Revenue $0 $0 $0 $0 $0 $0
26 Google ads $0 $0 $0 $0 $0 $0
26 Microsoft ads $0 $0 $0 $0 $0 $0
26 Profit $0 $0 $0 $0 $0 $0
27 Revenue $0 $0 $0 $0 $0 $0
27 Google ads $0 $0 $0 $0 $0 $0
27 Microsoft ads $0 $0 $0 $0 $0 $0
27 Profit $0 $0 $0 $0 $0 $0
28 Revenue $0 $0 $0 $0 $0 $0
28 Google ads $0 $0 $0 $0 $0 $0
28 Microsoft ads $0 $0 $0 $0 $0 $0
28 Profit $0 $0 $0 $0 $0 $0
29 Revenue $0 $0 $0 $0 $0 $0
29 Google ads $0 $0 $0 $0 $0 $0
29 Microsoft ads $0 $0 $0 $0 $0 $0
29 Profit $0 $0 $0 $0 $0 $0
30 Revenue $0 $0 $0 $0 $0 $0
30 Google ads $0 $0 $0 $0 $0 $0
30 Microsoft ads $0 $0 $0 $0 $0 $0
30 Profit $0 $0 $0 $0 $0 $0
31 Revenue $0 $0 $0 $0 $0 $0
31 Google ads $0 $0 $0 $0 $0 $0
31 Microsoft ads $0 $0 $0 $0 $0 $0
31 Profit $0 $0 $0 $0 $0 $0
week 01 revenue =
Google ads
Microsoft ads
Profit
week 02 revenue
Google ads
Microsoft ads
Profit
week 03 revenue
Google ads
Microsoft ads
Profit
week 04 revenue
Google ads
Microsoft ads
Profit
Total Revenue $0 $0 $0 $0 $0 $0
Google ads $0 $0 $0 $0 $0 $0
Microsoft ads $0 $0 $0 $0 $0 $0
total profit $0 $0 $0 $0 $0 $0
July August September October November December
0
0
0
0
0
0
0
0
0
0
0
0
2000
2000
1000
5000

10000 0 0 0 0 0
151000 151000 151000 151000 151000 151000

July August September October November December December December3

$0 $0 $0 $0 $600 $298
$0 $0 $0 $0 $138 $85
$0 $0 $0 $0 $0 $126
$0 $0 $0 $0 $462 $87
$0 $0 $0 $0 $606 $703
$0 $0 $0 $0 $132 $100
$0 $0 $0 $0 $0 $61
$0 $0 $0 $0 $474 $542 $69
$0 $0 $0 $0 $595 $200
 $0 $0 $0 $0 $113 $172
$0 $0 $0 $0 $0 $280
$0 $0 $0 $0 $482 -$252 $160
$0 $0 $0 $0 $478 $596
$0 $0 $0 $0 $178 $154
$0 $0 $0 $0 $0 $61
$0 $0 $0 $0 $300 $381
$0 $0 $0 $0 $239 $320
$0 $0 $0 $0 $165 $120
$0 $0 $0 $0 $0 $15
$0 $0 $0 $0 $74 $185
$0 $0 $0 $0 $642 $496
$0 $0 $0 $0 $208 $162
$0 $0 $0 $0 $0 $57
$0 $0 $0 $0 $434 $277
$0 $0 $0 $0 $239 $1,432
$0 $0 $0 $0 $169 $170
$0 $0 $0 $0 $0 $171
$0 $0 $0 $0 $70 $1,091
$0 $0 $0 $0 $521 $1,700
$0 $0 $0 $0 $130 $131
$0 $0 $0 $0 $0 $182
$0 $0 $0 $0 $391 $1,387
$0 $0 $0 $0 $100 $1,433
$0 $0 $0 $0 $106 $133
$0 $0 $0 $0 $0 $74
$0 $0 $0 $0 -$6 $1,226
$0 $0 $0 $0 $337 $1,033 $60
$0 $0 $0 $0 $94 $134
$0 $0 $0 $0 $0 $2
$0 $0 $0 $0 $243 $897
$0 $0 $0 $0 $260 $1,108 -$100
$0 $0 $0 $0 $90 $164
$0 $0 $0 $0 $0 $2
$0 $0 $0 $0 $170 $942
$100 $0 $0 $0 $400 $2,144
$37 $0 $0 $0 $87 $141
$59 $0 $0 $0 $0 $115
$4 $0 $0 $0 $313 $1,888
$640 $0 $0 $0 $239 $1,923
$80 $0 $0 $0 $76 $317
$58 $0 $0 $0 $0 $146
$502 $0 $0 $0 $163 $1,460
$460 $0 $0 $0 $339 $1,885 -$39
$97 $0 $0 $0 $80 $460
 $69 $0 $0 $0 $8 $67
$294 $0 $0 $0 $251 $1,358
$657 $0 $0 $0 $161 $938
$80 $0 $0 $0 $66 $317
$66 $0 $0 $0 $12 $96
$511 $0 $0 $0 $83 $525
$361 $0 $0 $0 $39 $1,232 -$360
$28 $0 $0 $0 $82 $463
$63 $0 $0 $0 $12 $79
$270 $0 $0 $0 -$55 $690
$297 $0 $0 $0 $200 $218
$0 $0 $0 $0 $76 $181
$79 $0 $0 $0 $25 $51
$218 $0 $0 $0 $99 -$14
$39 $0 $0 $0 $200 $2,821
$0 $0 $0 $0 $105 $680
$75 $0 $0 $0 $13 $81
-$36 $0 $0 $0 $82 $2,060
$400 $0 $0 $200 $300 $4,114
$23 $0 $0 $11 $140 $1,001
$66 $0 $0 $0 $43 $118
$311 $0 $0 $189 $117 $2,995
$179 $0 $0 $535 $261 $3,446 -$40
$19 $0 $0 $114 $160 $1,046
$50 $0 $0 $0 $38 $125
$110 $0 $0 $421 $63 $2,275
$100 $0 $0 $378 $322 $3,837
$60 $0 $0 $113 $22 $1,040
$53 $0 $0 $0 $78 $167
-$13 $0 $0 $265 $222 $2,630
$570 $0 $0 $140 $434 $0
$135 $0 $0 $111 $66 $0
$49 $0 $0 $0 $10 $0
$386 $0 $0 $29 $358 $0
$1,277 $0 $0 $140 $100 $0
$209 $0 $0 $140 $68 $0
$63 $0 $0 $0 $31 $0
$1,005 $0 $0 $0 $1 $0
$178 $0 $0 $230 $100 $0
$174 $0 $0 $100 $102 $0
$41 $0 $0 $0 $35 $0
-$37 $0 $0 $130 -$37 $0
$0 $0 $0 $0 $460 $0
$0 $0 $0 $11 $101 $0
$0 $0 $0 $0 $42 $0
 $0 $0 $0 -$11 $317 $0
$0 $0 $0 $200 $160 $0
$0 $0 $0 $50 $82 $0
$0 $0 $0 $0 $12 $0
$0 $0 $0 $150 $66 $0
$0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $50 $0
$0 $0 $0 $0 $37 $0
$0 $0 $0 $0 -$87 $0
$0 $0 $0 $0 $439 $0
$0 $0 $0 $15 $86 $0
$0 $0 $0 $0 $131 $0
$0 $0 $0 -$15 $222 $0
$0 $0 $0 $0 $100 $0 $100
$0 $0 $0 $0 $79 $0
$0 $0 $0 $0 $37 $0
$0 $0 $0 $0 -$16 $0
$0 $0 $0 $260 $259 $0 $94
$0 $0 $0 $67 $90 $0
$0 $0 $0 $0 $68 $0
$0 $0 $0 $193 $101 $0
$0 $0 $0 $656 $0 $0
$0 $0 $0 $112 $0 $0
$0 $0 $0 $0 $0 $0
$0 $0 $0 $544 $0 $0

$5,258 $0 $0 $2,739 $8,891 $29,954

$942 $0 $0 $844 $3,141 $7,171
$791 $0 $0 $0 $632 $2,076
$3,526 $0 $0 $1,906 $5,127 $22,630 $289
$4,838