Scribd Logo
Upload

Welcome to Scribd!

  • Pooja, XLSX

    Uploaded by

    Reena Verma
    2 views4 pages

    Original Title

    pooja,xlsx..xlsx

    Copyright

    © © All Rights Reserved

    Available Formats

    XLSX, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    2 views4 pages

    Pooja, XLSX

    Uploaded by

    Reena Verma

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    of 4

    S.

    No Item's Name Cost Price Jan Amount Feb Amount Mar


    1 Parle G 10 400 ₹ 4,000.00 560 ₹ 5,600.00 456
    2 Five Star 10 500 ₹ 5,000.00 460 ₹ 4,600.00 459
    3 Brittania 5 300 ₹ 1,500.00 350 ₹ 1,750.00 400
    4 Tang 40 100 ₹ 4,000.00 142 ₹ 5,680.00 161
    5 Kurkure 10 500 ₹ 5,000.00 600 ₹ 6,000.00 400
    6 Lays 15 350 ₹ 5,250.00 400 ₹ 6,000.00 352
    7 Uncle Chips 20 400 ₹ 8,000.00 415 ₹ 8,300.00 500
    8 Dairy Milk 25 550 ₹ 13,750.00 600 ₹ 15,000.00 460
    9 Yippe Noodles 12 500 ₹ 6,000.00 458 ₹ 5,496.00 534
    10 Rasna 100 200 ₹ 20,000.00 250 ₹ 25,000.00 150
    11 Marie Gold 22 300 ₹ 6,600.00 257 ₹ 5,654.00 200
    12 Bingo Potato Chips 25 150 ₹ 3,750.00 215 ₹ 5,375.00 300
    TOTAL 4250 ₹ 82,850.00 4707 ₹ 94,455.00 4372

    FIXED EXPENS
    S.NO ITEMS JAN FEB MAR APR MAY JUN
    1 Phone 149 149 149 149 149 149
    2 Electricity 800 800 800 800 800 800
    3 Gas 568 568 568 568 568 568
    4 Parking 500 500 500 500 500 500
    5 Rent 6000 6000 6000 6000 6000 6000
    TOTAL 8017 8017 8017 8017 8017 8017
    Amount Apr Amount May Amount Jun Amount Jul
    ₹ 4,560.00 400 ₹ 4,000.00 534 ₹ 5,340.00 334 ₹ 3,340.00 300
    ₹ 4,590.00 500 ₹ 5,000.00 345 ₹ 3,450.00 456 ₹ 4,560.00 345
    ₹ 2,000.00 645 ₹ 3,225.00 346 ₹ 1,730.00 543 ₹ 2,715.00 456
    ₹ 6,440.00 200 ₹ 8,000.00 347 ₹ 13,880.00 234 ₹ 9,360.00 234
    ₹ 4,000.00 360 ₹ 3,600.00 567 ₹ 5,670.00 457 ₹ 4,570.00 400
    ₹ 5,280.00 234 ₹ 3,510.00 455 ₹ 6,825.00 456 ₹ 6,840.00 675
    ₹ 10,000.00 261 ₹ 5,220.00 567 ₹ 11,340.00 134 ₹ 2,680.00 345
    ₹ 11,500.00 348 ₹ 8,700.00 234 ₹ 5,850.00 456 ₹ 11,400.00 343
    ₹ 6,408.00 325 ₹ 3,900.00 456 ₹ 5,472.00 563 ₹ 6,756.00 567
    ₹ 15,000.00 423 ₹ 42,300.00 235 ₹ 23,500.00 677 ₹ 67,700.00 543
    ₹ 4,400.00 150 ₹ 3,300.00 345 ₹ 7,590.00 445 ₹ 9,790.00 213
    ₹ 7,500.00 400 ₹ 10,000.00 325 ₹ 8,125.00 352 ₹ 8,800.00 456
    ₹ 81,678.00 4246 ₹ 100,755.00 4756 ₹ 98,772.00 5107 ₹ 138,511.00 4877

    ED EXPENSE
    JUL AUG SEP OCT NOV DEC TOTAL
    149 149 149 149 149 149 1788
    800 800 800 800 800 800 9600
    568 568 568 568 568 568 6816
    500 500 500 500 500 500 6000
    6000 6000 6000 6000 6000 6000 72000
    8017 8017 8017 8017 8017 8017 96204
    Amount Aug Amount Sep Amount Oct Amount Nov
    ₹ 3,000.00 432 ₹ 4,320.00 200 ₹ 2,000.00 500 ₹ 5,000.00 400
    ₹ 3,450.00 346 ₹ 3,460.00 234 ₹ 2,340.00 450 ₹ 4,500.00 234
    ₹ 2,280.00 656 ₹ 3,280.00 453 ₹ 2,265.00 344 ₹ 1,720.00 542
    ₹ 9,360.00 456 ₹ 18,240.00 345 ₹ 13,800.00 534 ₹ 21,360.00 543
    ₹ 4,000.00 286 ₹ 2,860.00 445 ₹ 4,450.00 234 ₹ 2,340.00 234
    ₹ 10,125.00 534 ₹ 8,010.00 234 ₹ 3,510.00 345 ₹ 5,175.00 345
    ₹ 6,900.00 123 ₹ 2,460.00 345 ₹ 6,900.00 634 ₹ 12,680.00 234
    ₹ 8,575.00 543 ₹ 13,575.00 234 ₹ 5,850.00 345 ₹ 8,625.00 544
    ₹ 6,804.00 345 ₹ 4,140.00 234 ₹ 2,808.00 456 ₹ 5,472.00 564
    ₹ 54,300.00 456 ₹ 45,600.00 345 ₹ 34,500.00 544 ₹ 54,400.00 345
    ₹ 4,686.00 356 ₹ 7,832.00 456 ₹ 10,032.00 345 ₹ 7,590.00 567
    ₹ 11,400.00 343 ₹ 8,575.00 342 ₹ 8,550.00 453 ₹ 11,325.00 345
    ₹ 124,880.00 4876 ₹ 122,352.00 3867 ₹ 97,005.00 5184 ₹ 140,187.00 4897
    Amount Dec Amount Yearly Total SaYearly Total Amount
    ₹ 4,000.00 200 ₹ 2,000.00 4716 ₹ 47,160.00
    ₹ 2,340.00 400 ₹ 4,000.00 4729 ₹ 47,290.00
    ₹ 2,710.00 234 ₹ 1,170.00 5269 ₹ 26,345.00
    ₹ 21,720.00 544 ₹ 21,760.00 3840 ₹ 153,600.00
    ₹ 2,340.00 646 ₹ 6,460.00 5129 ₹ 51,290.00
    ₹ 5,175.00 764 ₹ 11,460.00 5144 ₹ 77,160.00
    ₹ 4,680.00 456 ₹ 9,120.00 4414 ₹ 88,280.00
    ₹ 13,600.00 345 ₹ 8,625.00 5002 ₹ 125,050.00
    ₹ 6,768.00 456 ₹ 5,472.00 5458 ₹ 65,496.00
    ₹ 34,500.00 324 ₹ 32,400.00 4492 ₹ 449,200.00
    ₹ 12,474.00 456 ₹ 10,032.00 4090 ₹ 89,980.00
    ₹ 8,625.00 356 ₹ 8,900.00 4037 ₹ 100,925.00
    ₹ 118,932.00 5181 ₹ 121,399.00 56320 ₹ 1,321,776.00

    You might also like