excel..asap

Parties per Month

Monthly

Revenue

Monthly

Expenses Net Income

8 24,000.00$ 16,552.00$ 5,362.56$

1 3,000.00 3,504.00 (362.88)

2 6,000.00 5,368.00 455.04

3 9,000.00 7,232.00 1,272.96

4 12,000.00 9,096.00 2,090.88

5 15,000.00 10,960.00 2,908.80

6 18,000.00 12,824.00 3,726.72

7 21,000.00 14,688.00 4,544.64

8 24,000.00 16,552.00 5,362.56

9 27,000.00 18,416.00 6,180.48

10 30,000.00 20,280.00 6,998.40

11 33,000.00 22,144.00 7,816.32

12 36,000.00 24,008.00 8,634.24

13 39,000.00 25,872.00 9,452.16

14 42,000.00 27,736.00 10,270.08

15 45,000.00 29,600.00 11,088.00

16 48,000.00 31,464.00 11,905.92

Monthly Net Income