1
Starting Balance
4666.6666666666689333.33333333333614000.00000000000416266.66666666667220933.3333333333425600.00000000000730266.66666666667526933.33333333334331600.0000000000136266.6666666666840933.33333333334
4,666.67
9,333.33
14,000.00
16,266.67
20,933.33
25,600.00
30,266.67
26,933.33
31,600.00
36,266.67
40,933.33
1
3
Revenue
16666.6716666.6716666.6716666.6716666.6716666.6716666.6716666.6716666.6716666.6716666.6716666.67
16,666.67
16,666.67
16,666.67
16,666.67
16,666.67
16,666.67
16,666.67
16,666.67
16,666.67
16,666.67
16,666.67
16,666.67
3
4
Google
000000000000
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
6
5
Uber
16666.6716666.6716666.6716666.6716666.6716666.6716666.6716666.6716666.6716666.6716666.6716666.67
16,666.67
16,666.67
16,666.67
16,666.67
16,666.67
16,666.67
16,666.67
16,666.67
16,666.67
16,666.67
16,666.67
16,666.67
9
6
Dominos
000000000000
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
10
7
Other
000000000000
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
11
8
Available Funds
16666.6721333.332600030666.6732933.333760042266.6746933.334360048266.6752933.3357600
16,666.67
21,333.33
26,000.00
30,666.67
32,933.33
37,600.00
42,266.67
46,933.33
43,600.00
48,266.67
52,933.33
57,600.00
12
10
Expenses
-12000-12000-12000-14400-12000-12000-12000-20000-12000-12000-12000-12000
(12,000.00)
(12,000.00)
(12,000.00)
(14,400.00)
(12,000.00)
(12,000.00)
(12,000.00)
(20,000.00)
(12,000.00)
(12,000.00)
(12,000.00)
(12,000.00)
14
11
Office
0000000-80000000
0.00
0.00
0.00
0.00
0.00
0.00
0.00
(8,000.00)
0.00
0.00
0.00
0.00
15
12
Salary
-12000-12000-12000-12000-12000-12000-12000-12000-12000-12000-12000-12000
(12,000.00)
(12,000.00)
(12,000.00)
(12,000.00)
(12,000.00)
(12,000.00)
(12,000.00)
(12,000.00)
(12,000.00)
(12,000.00)
(12,000.00)
(12,000.00)
16
13
Travel
000000000000
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
17
14
Promotion
000000000000
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
18
15
Insurance
000000000000
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
20
16
Software
000-240000000000
0.00
0.00
0.00
(2,400.00)
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
21
17
Production
000000000000
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
26
18
Materials
000000000000
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
27
19
Other
000000000000
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
28
21
Ending Balance
4666.679333.331400016266.6720933.332560030266.6726933.333160036266.6740933.3345600
4,666.67
9,333.33
14,000.00
16,266.67
20,933.33
25,600.00
30,266.67
26,933.33
31,600.00
36,266.67
40,933.33
45,600.00
31