xIsx Open with Book2 Home Insert Page Layout Formulas Data Review View Cut Calibri (Body) 12 A - A Wrap Text General Copy B IU. . A |Merge & Center $ % 00 .00 Conditional Format Ce Paste Formatting as Table Styl Format F20 X fx M N A B C D E F G H 18-Aug 18-Sep 18-Oct 18-Nov 18-Dec 19-Jan 19-Feb 19-Mar 19-Apr 19-May 19-Jun 19-Jul 19-Aug 1 2 Sales 22794.76 19842.99 20545.91 19336.88 18013.04 18644.78 17126.11 22663.52 22049.36 22812.79 2 23179.68 22905.41 25536.79 1501 2720.5 2229.75 2089.58 1922.55 1943.65 1924.4 2828.43 2006.31 2390.25 2380.25 2563.6 3 Tapioca Inventory 2896.59 4 Other Inventory 3000 3600 3500 3000 3000 2200 3000 3000 4000 3450 3000 3750 $200 6410 4245 7532 8864 9055 5 Payroll 1888 6416 7462 7319 5760 6229 6335 7259 3096.96 3096.96 3096.96 3096.96 6 Rent 3096.96 3096.96 3096.96 3096.96 3096.96 3096.96 3096.96 3096.96 3096.96 7 Electricity 1275.83 973.86 853.53 861.17 732.63 740.37 668.95 741.65 875.8 865.47 1320.03 1400.12 1338.22 287 246 247 293 295 301 289 308 267 261 237 236.6 252.67 8 Gas 98.74 98.74 98.74 98.74 98.74 98.74 98.74 9 Phone&Internet 98.74 98.74 98.74 98.74 98.74 98.74 10 Sale Tax 1512 1450 1500 1542 1636 1522 1510 1650 1675 1617 1604 1517 1546 500 500 500 500 500 500 500 500 500 500 500 11 Credit Card Fee 500 500 238 238 238 238 238 238 238 238 238 12 Accoutant fee 238 238 238 238 600 600 600 600 600 600 13 Royolty fee 600 600 600 600 600 600 600 20816.73 19778.62 18046.91 17448.62 18280.3 19416.75 20589.93 16978.48 20616.98 22681.67 23489.19 14 Total 18393.12 18720.56 15 16 17 18 19 20 21 22 24