Está en la página 1de 3

Sheet1

Asparagus Enterprises
Third Quarter Budget
July August
Revenue
Sales 2100 2500
Consulting 1500 1500
Total Income 3600 4000

Expenses
Travel 300 500
Car 100 100
Inventory 700 700
Office Supplies 50 50
Advertising 75 75
Telephone 110 150
Rent 500 500
Total Expenses 1835 2075

Cash Surplus 1765 1925


Cumulative Surplus 1765 3690

Budget Status: Not yet approved

Page 1
Sheet1

September

2100
1500
3600

300
100
700
50
75
120
500
1845

1755
5445

Page 2
Sheet2

thanhphan Y M Tci Pci


CO2 0.02 44.01 547.91 107.1 P=2000psia
N2 0.01 28.01 227.49 493.1 T=180F
C1 0.85 16.04 343.33 666.4
C2 0.04 30.1 549.92 706.5
C3 0.03 44.1 666.06 616.4
iC4 0.03 58.1 734.46 527.9
nC4 0.02 58.1 765.62 550.6

Ppc 647.114 Ppr 3.090646


Tpc 384.3884 Tpr 1.664983

Page 3

También podría gustarte