Income Yearly

You might also like

Download as xls, pdf, or txt
Download as xls, pdf, or txt
You are on page 1of 30

date 100,900 343,050 526,000 969,950

450 450 1,000 1,900


450 1,000 1,100 2,550
900 1,000 1,100 3,000
1,000 1,000 1,200 3,200
500 500 600 1,600
2,800 1,500 3,800 8,100
2,000 2,700 2,000 6,700
1,000 4,300 2,200 7,500
500 500 1,100 2,100
500 1,500 600 2,600
1,000 500 3,100 4,600
500 1,000 5,800 7,300
900 500 1,600 3,000
500 2,500 1,000 4,000
1,400 4,900 3,600 9,900
1,000 500 6,800 8,300
500 4,200 2,200 6,900
1,000 500 2,350 3,850
500 500 1,000 2,000
1,000 900 1,800 3,700
1,000 1,400 7,050 9,450
1,000 1,500 2,600 5,100
3,000 3,900 1,000 7,900
1,000 1,000 5,900 7,900
750 900 500 2,150
500 5,600 9,600 15,700
500 1,000 2,800 4,300
500 2,400 3,950 6,850
1,400 1,500 6,550 9,450
500 900 2,800 4,200
500 3,250 1,800 5,550
1,000 1,000 4,100 6,100
500 1,400 2,200 4,100
900 1,300 3,100 5,300
2,400 6,100 500 9,000
350 1,300 3,200 4,850
1,500 1,000 1,800 4,300
500 400 1,000 1,900
1,000 2,000 500 3,500
500 500 1,000 2,000
1,000 2,000 1,000 4,000
500 3,500 1,700 5,700
1,000 1,000 1,000 3,000
400 4,000 2,600 7,000
1,250 500 500 2,250
1,000 1,000 1,000 3,000
500 1,500 1,000 3,000
500 1,000 2,450 3,950
500 1,500 2,700 4,700
2,000 1,500 2,000 5,500
1,350 500 2,300 4,150
3,000 900 2,200 6,100
1,800 500 2,200 4,500
3,000 1,500 1,450 5,950
900 500 2,700 4,100
1,000 1,900 1,150 4,050
1,000 1,000 2,200 4,200
2,000 500 1,100 3,600
4,150 400 600 5,150
1,000 1,000 1,000 3,000
500 500 600 1,600
500 2,850 1,300 4,650
900 3,200 1,600 5,700
500 3,100 2,300 5,900
500 2,000 600 3,100
1,800 2,500 1,000 5,300
500 2,900 500 3,900
1,000 500 3,800 5,300
900 2,500 1,600 5,000
700 500 5,050 6,250
3,000 500 750 4,250
500 1,000 7,350 8,850
1,000 800 1,100 2,900
1,000 500 9,000 10,500
1,400 500 4,700 6,600
2,500 2,900 4,300 9,700
3,000 750 2,700 6,450
400 500 1,100 2,000
1,200 400 1,000 2,600
1,000 1,000 1,000 3,000
500 1,000 1,000 2,500
1,400 1,500 500 3,400
2,000 2,500 1,200 5,700
1,000 4,250 1,700 6,950
1,400 5,100 600 7,100
1,000 900 1,100 3,000
850 1,500 600 2,950
2,000 2,800 2,600 7,400
1,000 2,500 1,800 5,300
500 500 600 1,600
900 1,500 1,600 4,000
5,900 4,200 10,100
9,000 6,650 15,650
2,400 7,000 9,400
500 4,300 4,800
1,300 600 1,900
2,800 3,900 6,700
3,950 2,800 6,750
1,000 2,200 3,200
1,500 1,800 3,300
1,800 6,100 7,900
4,750 500 5,250
1,000 9,500 10,500
800 500 1,300
4,500 10,400 14,900
5,450 600 6,050
500 10,600 11,100
7,600 1,100 8,700
4,500 600 5,100
7,900 3,850 11,750
1,000 6,350 7,350
1,000 600 1,600
3,950 3,000 6,950
500 2,500 3,000
2,500 2,900 5,400
500 1,200 1,700
2,000 2,300 4,300
2,500 2,100 4,600
400 1,200 1,600
1,900 600 2,500
2,300 9,100 11,400
4,900 600 5,500
9,200 4,900 14,100
1,400 500 1,900
8,700 4,600 13,300
6,200 8,700 14,900
1,000 6,550 7,550
2,000 500 2,500
1,000 7,400 8,400
1,000 1,100 2,100
1,000 3,800 4,800
1,450 4,100 5,550
1,500 3,500 5,000
1,300 3,700 5,000
800 2,800 3,600
1,000 3,400 4,400
1,500 1,100 2,600
5,800 1,500 7,300
5,900 3,600 9,500
4,400 1,700 6,100
2,900 3,350 6,250
500 5,650 6,150
5,700 3,800 9,500
1,000 5,200 6,200
900 5,400 6,300
500 6,000 6,500
1,500 3,100 4,600
1,500 1,100 2,600
1,300 500 1,800
1,900 2,000 3,900
450 400 1,050 1,900
1,000 3,300 4,300
4,400 600 5,000
1,000 2,300 3,300
4,800 2,200 7,000
500 4,300 4,800
1,500 1,000 2,500
2,000 2,700 4,700
4,100 4,300 8,400
1,800 5,500 7,300
1,000 7,700 8,700
400 4,800 5,200
400 4,900 5,300
2,100 2,300 4,400
950 10,800 11,750
4,800 5,700 10,500
600 600
3,700 3,700
3,600 3,600
1,100 1,100
3,200 3,200
2,200 2,200
1,000 1,000
500 500
3,000 3,000
2,000 2,000
13,400 13,400
1,200 1,200
2,200 2,200
7,900 7,900
1,850 1,850
1,000 1,000
1,500 1,500
1,000 1,000
1,500 1,500
500 500
6,200 6,200
600 600
1,000,000

30,000 pract
100,900
343,050
526,000
50
843445
total fee 121625 30265 112515 4315 81950 1400 118750 9050 93775 0
798415 121625 112515 81950 118750 93775
average AUG SEPT OCT NOV DEC
114059.29
5000 550 2750 1800
5450 400 4550 6200 2850
14900 360 3600 1330 1650 7050 2000
3310 2670 10280 85 2850 4400 7275
6020 9400 8650 410 3750 6350 7600
14400 3910 9385 390 12100 15150 23100
20410 3300 2950 700 11300 300 14000 9200
4050 2765 14950 1050 7700 750 8050 10850
8215 3140 6160 300 11500 8450 10500
5940 780 6490 50 6450 6700 4300
6230 740 15000 8450 9400 10350
6200 1280 3950 1350 2750 2300
13930 530 13250 6000 4500 1650
2430 600 2950 3100 350 9450
2450 390 6800 650 3800
2690 4450 1200
1700 2600
750 5950 9050
550
650

121625 30265 112515 4315 81950 1400 118750 9050 93775 0


91360 108200 80550 109700
45030 copies
389810 total rcvd 9000
344780 less copies enrolment less

TOTAL 167 77 42350


NURSERY 4
K1 4
K2 12
C1 10
C2 10
C3 8
C4 12
C5 17
C6 17
C7 19
C8 20
C9 17
C10 17
90 52900 ###
34 22100
56 30800
123000 0 119400 27400
123000 119400 27400 0 0
JAN FEB MARCH APRIL MAY

5300 2200 3550


15300 4200 2200
12350 4500 4000
4950 11700 7750
18750 10200 9900
17050 16450
12150 20500
6000 7700
5500 5700
2550 1300
4650 10150
1050 14800
5450 5050
6400 550
3600 4400
750
1200

123000 0 119400 27400


100.00%

75.00%

50.00%

25.00%
0.00%
Column B
100.00%

75.00%

50.00%
Row 3
25.00%
0.00%
Column B
Column V
Column AP

You might also like