Business Billiard and Videoke

You might also like

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

Name of Investors Contribution Items Price Quantity Total amount

Uriel 150000 Billiard Table 56,000 2 112,000


Mark Anthony 150000 Rent 10,000 3 30,000
300,000 Television 5,000 2 10,000
Videoke Machine 8,000 2 16,000
Renovation 50,000 1 50,000
218,000

Name of Investors Contribution Items Price Quantity Total amount


Uriel 150000 Billiard Table 56,000 2 112,000
Mark Anthony 150000 Rent 10,000 3 30,000
300,000 Television 5,000 2 10,000
Videoke Machine 8,000 2 16,000
Renovation 50,000 1 50,000
Aircon 0.05 (2nd hand) 3,000 2 6,000
Beer 5,000 1 5,000
Freezer (2nd Hand) 5,000 1 5,000
234,000

Name of Investors Contribution Items Price Quantity Total amount


Uriel 150000 Billiard Table 56,000 2 112,000
Mark Anthony 150000 Rent 10,000 3 30,000
300,000 Television 5,000 2 10,000
Videoke Machine 8,000 2 16,000
Renovation 50,000 1 50,000
Aircon 0.05 (2nd hand) 3,000 2 6,000
Beer 5,000 1 5,000
Freezer (2nd Hand) 5,000 1 5,000
234,000
Projection Total days Total Income per Month
2 Billiard table 100 (per hour) 8 (hours) 1,600 30 48,000
2 Videoke 300 (per 3 hours) 9 hours 1,800 30 54,000
Beer 10 100 1,000 30 30,000
132,000 Gross Income

Expenses
Rent 10,000
Electricity 5,000
Water 1000
Salary of Personnel (Billiard) 5,000

21,000 Expenses per month

111,000 Net Income


44400 Mark 40%
44400 Uriel 40%
22200 Chris 20%

Name of Investors Contribution Items Price Quantity Total amount


Uriel 100000 Billiard Table 56,000 2 112,000
Kuya Mark Anthony 100000 Rent 10,000 3 30,000
Kuya Ronald 100,000 Television 5,000 2 10,000
300,000 Videoke Machine 8,000 2 16,000
Renovation 50,000 1 50,000
Aircon 0.05 (2nd hand) 3,000 2 6,000
Beer 5,000 1 5,000
Freezer (2nd Hand) 5,000 1 5,000
234,000
Total days Total Income per Month
Projection 8 (hours) 1,600 30 48,000
2 Billiard table 100 (per hour) 9 hours 1,800 30 54,000
2 Videoke 300 (per 3 hours) 100 1,000 30 30,000
Beer 10 132,000 Gross Income

Expenses
Rent 10,000
Electricity 5,000
Water 1000
Salary of Personnel (Billiard) 5,000
21,000 Expenses per month

111,000 Net Income


29,526 Mark
29,526 Uriel
29,526 Ronald
22,422 Chris

You might also like