MJP Corporation, Inc.			
		NY Sales Data			
		(Current Year)			
					
				0.1	
					
Month		Sales	Expenses	Revenue	Profit
Jan		200	400	=C8+($E$5*50)	=C8+E8-D8
Feb		250	390	=C9+($E$5*50)	=C9+E9-D9
Mar		320	320	=C10+($E$5*50)	=C10+E10-D10
Apr		300	310	=C11+($E$5*50)	=C11+E11-D11
May		100	200	50	=C12+E12-D12