Professional Documents
Culture Documents
Total Salaries
Title
Qty
Monthly
Salary
Total Monthly
salary
Cleaner
12
P 8,365.50
P 100,386.00
General
Manager
Assistant
General
Manager
Operation
Manager
Accounting
Officer
Marketing
Officer
Administrative
assistant
8,365.50
8,365.50
SSS
P
308.80
Phil
Health
Deduction
PAG-IBIG
(2%)
Withholding
Tax
P 100.00
P 167.31
P 376.6885
100.00
167.31
376.6885
Total
Deduction
P 11,433.582
8,365.50
8,365.50
8,365.50
100.00
8,365.50
167.31
376.6885
952.7985
8,365.50
100.00
8,365.50
167.31
376.6885
952.7985
8,365.50
100.00
8,365.50
167.31
376.6885
952.7985
16,731.00
100.00
16,731.00
8365.5
97,317.918
8365.5
97,317.918
8365.5
97,317.918
8365.5
97,317.918
8365.5
97,317.918
16,731
182,135.808
7,412.7015
167.31
376.6885
952.7985
308.80
1
P 1,167,815.016
7,412.7015
308.80
1
Annual Salary
7,412.7015
308.80
1
13th
month
pay
P100,386
7,412.7015
308.80
1
P 88,566.418
952.7985
308.80
1
Net amount
200.00
334.62
1,831.346
2,947.266
7,412.7015
13,783.734
581.30
P 158,944.50
P 1,836,540.414
Schedule 8
Depreciation
Price
Product
Total
Residual
Value
Quantity
1
Php.3500.00
2. Air Conditioner
Php.30,900.00 Php.30,900
Php.15,450.00 10
Php.1,545.00
3. Air Purifier
Php.10,000.00 Php.30,000.00
Php.15,000.00 10
Php.1,500.00
4. Bundy Clock
Php.8,995.00
Php.4,497.50
10
Php.449.75
Php.5,790.00
10
Php.579.00
1set
Php.8995.00
Php.11,580.00 Php.11,580.00
Php.1750.00
10
Depreciation
1. Adding Machine
5. CCTV
Php.3500.00
Useful
Life in
Years
Php.175.00
6. Computer Set
Php.5,500.00
7. Floor Polisher
Php.17,998.00 Php.53,964.00
Php.26,997.00 10
Php.2,699.70
8. Printer
Php.8,950.00
Php.8,950.00
Php.4,475.00
10
Php.447.50
9. Telephone
Php.1,000.00
Php.4000,00
Php.2,000.00
10
Php.200
10. Vacuum
Php.13,000.00 Php.39,000.00
Php.19,500.00 10
Php.1,950.00
Php.600.00
Php.300.00
10
Php.30.00
Total
Php.15,075.95
Php.600.00
CLEANERS
For the year ended September 30, 2016-2020
Account Title
Service Income
Less:
Utilities expense
Tax and Licenses
Advertising
Expense
Rent expense
Office Supplies
Expense
Cleaning Supplies
Expense
Salaries Expense
SSS Premium
Phil Health
PAG-IBIG
Withholding Tax
13th Month Pay
Depreciation
Expense
Total Expenses
Gross Income
Income Tax (32%)
Net income
2016
P 2,704,650.00
2017
P 2,706,000.00
2018
P 2,755,200.00
2019
P 2,804,400.00
2020
P 2,829,750.00
154,003.92
1,410.00
10,000.00
154,080.92
1,410.00
10,500.00
154,235.00092
1,410.00
1,150.00
154,466.35
1,410.00
12,705.00
154,775.2827
1,410.00
14,229.60
120,000.00
1,152.90
120,000.00
1,152.90
120,000.00
1,200.00
120,000.00
1,200.00
120,000.00
1,200.00
6,402.50
6,402.50
7,500.00
7,500.00
7,200.00
134,950.824
214,260.00
45,600.00
76,293.36
98,820.606
158,944.5
15,075.95
134,950.824
214,260.00
45,600.00
76,293.36
98,820.606
158,944.5
15,075.95
134,950.824
21,4260.00
45,600.00
76,293.36
98,820.606
158,944.50
15,075.950
134,950.824
214,260.00
45,600.00
76,293.36
98,820.606
158,944.50
15,075.950
134,950.824
214,260.00
45,600.00
76,293.36
98,820.606
158,944.5
15,075.95
P 2,189,341.12
515,308.88
(164,898.84)
P 350,410.04
P 2,189,918.12
516,081.88
(165,146.2016)
P 350,935.6784
P 2,192,266.80092
562,933.19908
(180,138.6237)
P 382,794.57538
P 2,193,653.15 P 2,195,186.0527
610,746.85
634,563.9473
(195,438.992) (203,060.463136)
P 415,307.858 P 431,503.484164
CLEANERS
As of September 30, 2016-2020
Account Title
Cash on Hand
Cash in Bank
Office Supplies
Cleaning Supplies
Total Current Asset
Machineries and
Equipment
Accumulated
Depreciation
Furniture and Fixture
Total Fixed Assets
2016
P 300,212.8788
700,496.7172
1,729.35
9,603.75
1,012,042.696
301,489
2017
P 407,930.8422
951,838.6318
1,729.35
9,603.75
1371,102.5744
286,413.05
2018
P 527,321.0148
1,230.415.701
1,800
7,500
1,767,036.7165
271,337.1
2019
P 657876.7197
1,535,045.679
1,800
7,500
2,202,222.3995
256,261.15
2020
P 791,760.5499
1,847441.283
1,800
10,800
2,651,801.833664
241,185.2
(15,075.95)
(15,075.95)
(15,075.95)
(15,075.95)
(150,75.95)
63,540.5
349,953.55
63,40.5
334,877.6
63,540.5
319,801.65
63,540.5
304,725.7
63,540.5
289,649.75
1,361,996.29
1,705,980.1744
2,086,838.419
2,506,948.152
2,941,451.636
11,586.25
4,634.5
2,698.125
7,500
10,500
270,082.008
270,082.008
270,082.008
270,082.008
270,082.008
340,229.1437
340,229.1437
340,229.1437
340,229.1437
340,229.1437
416,828.0588
416,828.0588
416,828.0588
416,828.0588
416,828.0588
499,889.6304
499,889.6304
499,889.6304
499,889.6304
499,889.6304
586,190.3272
586,190.3272
586,190.3272
586,190.3272
586,190.3272
P 2,086,838.419
P 2,506,948.152
P 2,941,451636
Total Assets
Liabilities
Accounts Payable
Equity
Berio, Capital
Camagay, Capital
Gaelo, Capital
Gomeseria, Capital
Romero, Capital
Formula
Current Ratio
Working Capital
Working Capital
to Total Assets
2016
2017
2018
2019
2020
.87%
.29%
.32%
.32%
.38%
Interpretation
Shows the ability of
the company to meet
its current obligations
using current assets
83.68
277.48
271.88
271.88
232.96
.39%
.85%
.29%
.137%
.32%
Debt Ratio
Equity Ratio
Debt to Equity
Ratio
72.60%
79%
83.60%
86.68%
89%
99%
99.71%
99.68%
99.68%
99.62%
Shows proportion of
equity and debt to
financed its assets.
Fixed Assets to
Total Equity
26.76%
20.72%
13.04%
13.04%
10.63%
Fixed Assets to
Total Assets
26.52%
20.66%
13%
13%
10.59%
Shows proportion of
owners
capital
invested
in
fixed
assets.
Shows
the
measurement
of
investment in long
term assets.