If there are images in this attachment, they will not be displayed.  Download the original attachment

1st round

  A B C D E F G H I J K L
1   Kyle: 1st round w/o LPG  
Rich Land		   Roopal: 1 st round w/ LPG  
Middle Land		   Anh: 1st round  
Poor Land		   WenWen: 1st round  
Poor Land
2        
3 initial pmt $ 20.00 from King   $ 20.00 from King   $ 20.00 from King   $ 20.00 from King
4 Loan $ 65.00 let said from poor land   $ 60.00 let said from poor land   $ 20.00 let said from poor land   $ 15.00 let said from poor land
5 LVT $ (15.00) To Henry - land lord   $ (9.00) To Prerna - Land lord   $ -  no LVT   $ -  no LVT
6 2 workers $ (56.00) Jack and Ryan $28 each   $ (24.00) Prerna and Nha $12 each   $ (28.00) Ronnie and Huan $14 each   $ (24.00) Sunny and Greg $12 each
7 Capital Goods $ (10.00) from Wen Wen   $ (10.00) from Wen Wen   $ (10.00) from Wen Wen   $ (10.00) self consumption
8 Local capital Goods (LPG) $ -      $ (30.00) to King   $ -      $ -   
9 bal $ 4.00     $ 7.00     $ 2.00     $ 1.00  
10 Revenue $ 60.00 sold 6 pieces at $10 each   $ 60.00 sold 12 pieces at $5 each   $ 48.00 sold 6 pieces at $8 each   $ 50.00 sold 5 pieces at $10 each
11 pay back loan $ (68.25) 5% int ($3.25)   $ (63.00) 5% int ($3.00)   $ (21.00) 5% int ($1.00)   $ (15.75) 5% int ($0.75)
12 left with $ (4.25)     $ 4.00     $ 29.00     $ 35.25  
13 Exclude the initial pmt $ (24.25) bankcrupt   $ (16.00) net loss   $ 9.00 Net profit   $ 15.25 Net profit
14                        
15                        
16                        
17                        
18   Kyle: 1st round w LPG  
Rich Land		   Roopal: 1 st round w/o LPG  
Middle Land		            
19                
20 initial pmt $ 20.00 from King   $ 20.00 from King            
21 Loan $ 65.00 let said from poor land   $ 60.00 let said from poor land            
22 LVT $ (15.00) To Henry - land lord   $ (9.00) To Prerna - Land lord            
23 2 workers $ (56.00) Jack and Ryan $28 each   $ (24.00) Prerna and Nha $12 each            
24 Capital Goods $ (10.00) from Wen Wen   $ (10.00) from Wen Wen            
25 Local capital Goods $ 50.00     $ (30.00) to King            
26 bal $ 54.00     $ 7.00              
27 Revenue $ 180.00 could have sold 18 pieces   $ 30.00 sold 12 pieces at $5 each            
28 pay back loan $ (68.25) 5% int ($3.25)   $ (63.00) 5% int ($3.00)            
29 left with $ 165.75     $ (26.00)              
30 Exclude the initial pmt $ 145.75 Net profit   $ (46.00) bankcrupt            
31                        
32                        

2nd round

  A B C D E F G H I J K L M N O
1   Kyle: 2nd round w LPG  
Rich Land		   Jerry: 2ndt round w LPG  
Rich Land		   Roopal: 2nd round w/ LPG  
Middle Land		   Carlos: 2nd round w/ LPG  
Middle Land		   WenWen: 2nd round  
Poor Land
2          
3 initial pmt $ -  from King   $ -  from King   $ -  from King   $ -  from King   $ -  from King
4 Loan $ 45.00 let said from poor land   $ 155.00 let said from poor land   $ 85.00 let said from poor land   $ 75.00 let said from poor land   $ 30.00 let said from poor land
5 LVT $ (15.00) To Henry - land lord   $ (15.00) To Henry - land lord   $ (9.00) To Prerna - Land lord   $ (9.00) To Prerna - Land lord   $ -  no LVT
6 2 workers $ (54.00) Jack and Ryan $27 each   $ (52.00) John and Alfredo $26 each   $ (44.00) Prerna and Nha $22 each   $ (40.00) Huan and Diana $20 each   $ (30.00) Sunny and Greg $15 each
7 Capital Goods $ -  from Wen Wen   $ (60.00) from Henry Tan (4x$15)   $ (15.00) from Wen Wen   $ (10.00) from Wen Wen   $ -  self consumption
8 Local capital Goods (LPG) $ (25.00) to King (share with Jerry)   $ (25.00) to King (share with Kyle)   $ (15.00) to King (share w/ Carlos)   $ (15.00) to King (share w/ Roopal)   $ -   
9 bal $ (49.00)     $ 3.00     $ 2.00     $ 1.00     $ -   
10 Revenue $ 72.00 sold 18 pieces at $4 each   $ 54.00 sold 18 pieces at $3 each   $ 72.00 sold 12 pieces at $6 each   $ 84.00 sold 12 pieces at $7 each   $ 85.00 5x$15 + 1X$10 sold
11 pay back loan $ (47.25) 5% int ($2.25)   $ (162.75) 5% int ($7.75)   $ (89.25) 5% int ($4.25)   $ (78.75) 5% int ($3.75)   $ (31.50) 5% int ($1.50)
12 left with $ (24.25)     $ (105.75)     $ (15.25)     $ 6.25     $ 53.50  
13 Exclude the initial pmt $ (24.25) Bankrupt   $ (105.75) Bankrupt   $ (15.25) net loss   $ 6.25 Net Profit   $ 53.50 Net profit
14                              
15                              
16                              
17                              
18   Kyle: 2nd round w/o LPG  
Rich Land		   Jerry: 2ndt round w/o LPG  
Rich Land		   Roopal: 2nd round w/o LPG  
Middle Land		   Carlos: 2nd round w/o LPG  
Middle Land		      
19              
20 initial pmt $ -  from King   $ -  from King   $ -  from King   $ -  from King      
21 Loan $ 45.00 let said from poor land   $ 155.00 let said from poor land   $ 85.00 let said from poor land   $ 75.00 let said from poor land      
22 LVT $ (15.00) To Henry - land lord   $ (15.00) To Henry - land lord   $ (9.00) To Prerna - Land lord   $ (9.00) To Prerna - Land lord      
23 2 workers $ (54.00) Jack and Ryan $27 each   $ (52.00) John and Alfredo $26 each   $ (44.00) Prerna and Nha $22 each   $ (40.00) Huan and Diana $20 each      
24 Capital Goods $ -  from Wen Wen   $ (60.00) from Henry Tan (4x$15)   $ (15.00) from Wen Wen   $ (10.00) from Wen Wen      
25 Local capital Goods $ -  to King (share with Jerry)   $ -  to King (share with Kyle)   $ -  to King (share w/ Carlos)   $ -  to King (share w/ Roopal)      
26 bal $ (24.00)     $ 28.00     $ 17.00     $ 16.00        
27 Revenue $ 24.00 sold 6 pieces at $4 each   $ 18.00 sold 6 pieces at $3 each   $ 36.00 sold 6 pieces at $6 each   $ 42.00 sold 6 pieces at $7 each      
28 pay back loan $ (47.25) 5% int ($2.25)   $ (162.75) 5% int ($7.75)   $ (89.25) 5% int ($4.25)   $ (78.75) 5% int ($3.75)      
29 left with $ (47.25)     $ (116.75)     $ (36.25)     $ (20.75)        
30 Exclude the initial pmt $ (47.25) Bankrupt   $ (116.75) Bankrupt   $ (36.25) Bankrupt   $ (20.75) Bankrupt      
31                              
32