Projected Expenditure

Item Quantity Cost ($) Total ($)

Cauliflower 88 seedlings 220 19360

Manure 5 bags 500 2500

Transportation - 3500 3500

Total 25, 360

Projected Income

Quantity
Item Cost ($) Total ($)
(Pounds)
Seedlings 84 400 33, 600

Projected Surplus = 8240

Actual Income

Item Quantity Cost Total

Cauliflower 88lbs 180 15120

Manure 3 bags 500 1500

Transportation - 3000 3000

Total 16, 920

Actual Income

Quantity
Item Cost Total
(Pounds)
Seedlings 84 500 42 000

Actual Surplus = 25, 080