ASSETS LIABILITIES

CASH INVENTORY ACC PAYABLE

$12,001,546134,32832$ $$379,080$ $$95,4724379,080$

$4278,358280,92073$ $$134,328$ $$27,985528,831$

$577,880219,1187283,608\mathrm{.}00675,557$

$6336,973423,120$

$143,559$

$2,060,391$ $$106,343\mathrm{.}00$

$1,050,147$

LOAN

$1,225,409$

EQUITY

ACC RECEIVABLE EQUIPMENT OWNER'S EQUITY

$4278,358\mathrm{.}00278,358\mathrm{.}004121,225,4092,001,546\mathrm{.}00$

$6$ $$694,577$ $$336,9736527,355\mathrm{.}00$

$1,474,191\mathrm{.}00$

$$357,604$

EXPENSES REVENUES

Salaries COGS SALES

$7280,920$ $$278,358$

$7219,118$ Product $$77,880$

$4$ $$95,472$ $$694,577$

$500,0385$ $$27,985$

$6283,608\mathrm{.}00$ $$1,050,815$

Utilities

$828,831\mathrm{.}00$ $$407,065$

Rent

$975,557\mathrm{.}00$

Marketing

$10423,120\mathrm{.}00$

Professional Fees

$11143,559\mathrm{.}00$

Calculate Net profit using above