Keifer

tgs_KeiferC:\Users\kaggw\OneDrive\Desktop\Year
Kaggwa 10 - JAN ICT 0417 EOT III Practical\Year 10 - JAN ICT 0417 EOT III Practical\Support files\tgs_Keifer

A B C D E F

1 Income
2 Month Entrance fees Shop Feeding Donations

3 Previous Month
4 January 801 53.4 32.04 298
5 February 5867 325.94 209.54 169
6 March 4187 418.7 182.04 64
7 April 2682 206.31 191.57 238
8 May 5283 528.3 377.36 156
9 June 3949 282.07 329.08 24
10 July 7960 796 568.57 55
11 August 8836 519.76 327.26 12
12 September 7357 432.76 525.5 342
13 October 3184 159.2 93.65 421
14 November 5967 372.94 248.63 183
15 December 818 58.43 23.37 423
Keifer
tgs_KeiferC:\Users\kaggw\OneDrive\Desktop\Year
Kaggwa 10 - JAN ICT 0417 EOT III Practical\Year 10 - JAN ICT 0417 EOT III Practical\Support files\tgs_Keifer

G H I J K L M

1 Expenditure
2 Total Staff Feed Utilities Total

3
4 =SUM(C4:F4) 2100 1148.63 614.23 =SUM(I4:K4)
5 =SUM(C5:F5) 2100 896.18 1011.16 =SUM(I5:K5)
6 =SUM(C6:F6) 2100 875.4 871.58 =SUM(I6:K6)
7 =SUM(C7:F7) 2100 1038.82 1187.31 =SUM(I7:K7)
8 =SUM(C8:F8) 2100 856.32 1144.08 =SUM(I8:K8)
9 =SUM(C9:F9) 2100 1008.18 1197.17 =SUM(I9:K9)
10 =SUM(C10:F10) 1900 493.18 826.85 =SUM(I10:K10)
11 =SUM(C11:F11) 1900 580.29 764.15 =SUM(I11:K11)
12 =SUM(C12:F12) 1900 987.56 1019.64 =SUM(I12:K12)
13 =SUM(C13:F13) 2100 670.32 1079.55 =SUM(I13:K13)
14 =SUM(C14:F14) 2100 731.73 564.45 =SUM(I14:K14)
15 =SUM(C15:F15) 2100 931.91 1164.57 =SUM(I15:K15)
Keifer
tgs_KeiferC:\Users\kaggw\OneDrive\Desktop\Year
Kaggwa 10 - JAN ICT 0417 EOT III Practical\Year 10 - JAN ICT 0417 EOT III Practical\Support files\tgs_Keifer

N O

1
2 Profit/Loss Balance

3 8421.2
4 =G4-L4 =O3+N4
5 =G5-L5 =O4+N5
6 =G6-L6 =O5+N6
7 =G7-L7 =O6+N7
8 =G8-L8 =O7+N8
9 =G9-L9 =O8+N9
10 =G10-L10 =O9+N10
11 =G11-L11 =O10+N11
12 =G12-L12 =O11+N12
13 =G13-L13 =O12+N13
14 =G14-L14 =O13+N14
15 =G15-L15 =O14+N15