1. MILPROG Operations COGS Salaries Utilities Material
Balance
Item
Amount
$600 $
Units
$2,063 4 7 1 5 10 13 18 2 9
Total 3 11
$1,750 12 8
$750 6
$405 14 15 16 17
$4,800
248
$7,650
Happy Place
NO.
Payment
Assembly Unit Loan
Volcano Ave
Acct Receivable
$1,000
Oven
Acct Payable
Cash
Sales
Salaries
No.
$ Change
Manufacturing Unit Loan
$4,550
Value
Raw Material
Finished Goods
$4,950
COGS
Utilities
Net Cost to Run the Business
Destination Legend
Balance Sheet
Income Statement
Salaries
Utilities
Material
Ops and Other Expenses
Loans
Mortgages