Professional Documents
Culture Documents
Sirrosy
Sirrosy
Freight in 200
Adjustment 150
Losses 25
Account Payables
Total Capital 75
ADD OPERATING INCOME
BURGER
WAFFLE
CHEESE STICK
JUICE
SHAKE
MARUYA
OKOY
KAMOTE FRIES
MAIS CON YELO
D AY 1 ( J A N U A R Y 2 8 , 2 0 2 0 ) D AY 2 ( J A N UA RY 2 9 , 2 0 2 0 )
( H A L F D AY )
TOTAL
679 TOTAL
1,019
Expected Income
400 Expected
Income
700
D AY 3 ( J A N U A RY 3 0 , 2 0 2 0 ) D AY 4 ( J A N UA RY 3 1 , 2 0 2 0 )
• burger 25x15=375
• burger 20x15=300
• waffle 38x5=190
• waffle 40x5=200
• saba con yelo 2x10=20
TOTAL
1,050
TOTAL
1,402
Expected Income
Expected
900
800 Income
D AY 5 ( F E B R U A RY 0 3 , 2 0 2 0 ) D AY 6 ( F E B R UA RY 0 4 , 2 0 2 0 )
• okoy 15x5=75
TOTAL
1,338
TOTAL
1,338
Expected Income
800
Expected
Income
700
D AY 7 ( F E B R U A RY 0 5 , 2 0 2 0 ) D AY 8 ( F E B R UA RY 0 6 , 2 0 2 0 )
TOTAL
495 • okoy 5x5=25
• shake 8x10=80
Expected Income
200 TOTAL
670
Expected
Income
300
D AY 9 ( F E B R U A RY 0 7 , 2 0 2 0 ) D AY 1 0 ( F E B R UA RY 1 0 , 2 0 2 0 )
Products Sales
• kamote fries 28x10=280
Products Sales
• burger 22x15=330
• cheese bread 30x5=150
shake 20x10=200 • waffle 39x5=195
•
• burger 30x15=450 • juice 36x5=180
Products Sales
• shake 6x10=60
• burger 4x15=60
• waffle 42x5=210
• okoy 11x5=55
• maruya 8x5=40
TOTAL
1,010
Expected Income
600