Need a Balance sheet 1)beggining of 2016 2) end of 2016 3) end of 2016

LIST OF ASSUMPTIONS Pre-operating Expenses Registration of the business to BIR andDTI (SEC) Gas avd od Total Pre-Operating Expenses Assets to be acqured before operations LD printer NFC Writer Computer Furniture and Fixtures odice supples Telephone and internet Chinawares and Coffee tray Total Start-up Cost Administrative, Seling and Marketing Espenses Salaries and Wages Gas and Oi office supplies recorded as an expense taonthh) Online Marketing and Promotion Total Monthly Horkine Capital 10,000.00 50,000.00 5,000.00 15,000.00 10,000.00 10,000.00 20,000.00 1.500.00 2.500 00 86.000.00