ACTUAL INCOME AND EXPENDITURE

Actual Expenditure

Items Quantity Unit Price $ Total $

Seedlings 90 20.00 1,800
Manure 4 (bags) 214.00 856
Transportation - 2,750.00 2,750
Plastic bags 1 pk 5.40 140.4

Total 5546.4

Actual Income

Items Quantity Unit Price $ Total $

Pak Choi 6 heads 400 2,400
18 heads 300 5,400
1 head 500 500

Total 8,300

Actual Profit

AP = AI – AE

= $8,300 - $5546.4

= $2,753.4