Income US

Month 1 Month2
Dresses $ 1,065.00 $ 2,500.00
Tops $ 790.00 $ 850.00
Jeans $ 1,035.00 $ 750.00
Skirts $ 810.00 $ 1,235.00
Shoes $ 1,300.00 $ 2,025.00

Total $ 5,000.00 $ 7,360.00

Expenditure

MONTH 1 MONTH 2
Reciptionist $ 1,090.00 $ 1,090.00
Delivery guy $ 1,000.00 $ 1,000.00
Manager $ 1,930.00 $ 1,930.00
Reinvestment $ 4,080.00 $ 4,080.00
Utilitiy bill $ 544.00 $ 544.00
Commission Paid $ 680.00 $ 1,000.96
Transactions $ 15.64 $ 20.40
Monthly fees $ 163.20 $ 163.20

Total $ 9,324.00 $ 9,828.56

Profit $ -9,324.00 $ -9,828.56

Income US
MONTH 1 MONTH 2
Dresses $ 1,065.00 $ 2,500.00
Tops $ 790.00 $ 850.00
Jeans $ 1,035.00 $ 750.00
Skirts $ 810.00 $ 1,235.00
Shoes $ 1,300.00 $ 2,025.00
Flip-Flops $ 250.00

Total $ 5,250.00 $ 7,360.00

Expenditure
MONTH 1 MONTH 2
Reciptionist $ 1,090.00 $ 1,090.00
Delivery guy $ 1,000.00 $ 1,000.00
Manager $ 1,930.00 $ 1,930.00
Reinvestment $ 4,080.00 $ 4,080.00
Utilitiy bill $ 544.00
Commission Paid $ 680.00 $ 1,000.96
Transactions $ 15.64 $ 20.40
Monthly fees $ 163.20 $ 163.20

Total $ 9,324.00 $ 9,284.56

Profit $ 4,956.00 $ 10,734.64

Income

MONTH 1 MONTH 2
Flip-Flops $ 250.00
Tops $ 790.00 $ 850.00
Skirts $ 810.00 $ 1,235.00
Jeans $ 1,035.00 $ 750.00
Dresses $ 1,065.00 $ 2,500.00
Shoes $ 1,300.00 $ 2,025.00

Total $ 5,250.00 $ 7,360.00

Expenditure
MONTH 1 MONTH 2
Utilitiy bill $ 544.00
Transactions $ 18.14 $ 23.66
Reinvestment $ 4,080.00 $ 4,080.00
Reciptionist $ 1,090.00 $ 1,090.00
Monthly fees $ 108.80 $ 108.80
Manager $ 1,930.00 $ 1,930.00
Delivery guy $ 1,000.00 $ 1,000.00
Commission Paid $ 952.00 $ 1,401.34

Total $ 7,770.94 $ 9,633.81

Profit $ 6,509.06 $ 10,385.39

Expenditure for Month 2

Utilitiy bill Transactions Reinvestment
Reciptionist Monthly fees Manager
Delivery guy Commission Paid

0%
15%

10% 42%

20%

11%
1%
 Income For Month 2
Column
B

Shoes $1,300.00

Dresses $1,065.00

Jeans $1,035.00

Skirts $810.00

Tops $790.00

Flip-Flops $250.00