Balance Sheet

Petes Computer Sales and

Six-Month Revenue and Expense

Revenue
Sales
Services
Dividends

January
=2244
2295
1365

Febuary
1730
1857
1233

March
1249
2124
1542

April
1252
2037
1396

Total Revenue

=SUM(B6:B8)

=SUM(C6:C8)

=SUM(D6:D8)

=SUM(E6:E8)

Expenses
Utilities
Rent
Salaries
Promotion

January
1200
1200
850
1161

Febuary
1206
1200
850
1155

March
1136
1200
850
1218

April
1184
1200
850
1137

Total Expenses

=SUM(B12:B15)

=SUM(C12:C15)

=SUM(D12:D15)

=SUM(E12:E15)

Net Profit (Loss)

=B9-B16

=C9-C16

=D9-D16

=E9-E16

Patrick Skrine
Spreadsheet #2

Period 7

Station 30
3/21/14

Balance Sheet

Patrick Skrine
Spreadsheet #2

Period 7

Station 30
3/21/14

Balance Sheet

omputer Sales and Service

nth Revenue and Expense Report

May
1644
1597
2367

June
1365
1486
2235

Total
=SUM(B6:G6)
=SUM(B7:G7)
=SUM(B8:G8)

Monthy Average
=AVERAGE(B6:G6)
=AVERAGE(B7:G7)
=AVERAGE(B8:G8)

=SUM(F6:F8)

=SUM(G6:G8)

=SUM(H6:H8)

=AVERAGE(I6:I8)

May
1213
1200
850
1132

June
1171
1200
850
1135

Total
=SUM(B12:G12)
=SUM(B13:G13)
=SUM(B14:G14)
=SUM(B15:G15)

Monthy Average
=AVERAGE(B12:G12)
=AVERAGE(B13:G13)
=AVERAGE(B14:G14)
=AVERAGE(B15:G15)

=SUM(F12:F15)

=SUM(G12:G15)

=SUM(H12:H15)

=F9-F16

=G9-G16

=SUM(B18:G18)

Patrick Skrine
Spreadsheet #2

Period 7

% of Total
=I6/H6
=I7/H7
=I8/H8

% of Total
=I12/H12
=I13/H13
=I14/H14
=I15/H15

Station 30
3/21/14

Balance Sheet

Patrick Skrine
Spreadsheet #2

Period 7

Station 30
3/21/14