22900 13,100 36000

Expense minus - income plus +

1house/ utilities 6000 united 36000
2 food 6000
3 school 4500
4
5 h20 500
6 batoda 1900
7 riz 4000
8
9
10
11
12
Aug 2018 paid
Sep2018 paid
income expenses
Wifian 40,000 food 8,000
transport 4,000 shelter 4,000
clothing 200
utilities 9,000 21,200
car
others
total 44,000 total 21,200.00

contract 3,850 ^ 113,190

duration 6
xrate 49
total 1,131,900

cash 1,155,510
1 90,000
ma 150,000
others
surplus 915,510 20% 183,102

expense 22,200
mo. 6
longivity 133,200
123 mader
18 paredes
5 paredes
2 paredes
2 paredes
5 motor wheel
10 aug mo tuition
27 tuition down
3 paredes
18 f1 mlc
3 f1 mlc
25 tuition down
5 motor kickstart
 monthly months cash car
car mort. to give remain car B com com
vios 13,000 12 156,000 850 17,000 4,000
h1 15,000 60 900,000 1,000 20,000 5,000
h2 15,000 60 900,000 1,000 20,000 5,000
0 0 0

total 43,000 132 1,956,000 2,850 57,000 14,000

units amor com

4 58 25
5 73 32
6 88 39
7 103 46
8 118 53
9 133 60
10 148 67
Product prizepcs oz make sale oz makeprize sold kita
choco kisses 135 20 12 240 18 13 20 267 132
shake 127 20 12 240 8 13