Professional Documents
Culture Documents
2017
JUNE Beginning balance
5 3,000.00 3,600.00 1,590.00
6 4,900.00 3,455.00 2,500.00
7 3,654.00 2,595.00 2,300.00
8 3,920.00 2,005.00 1,380.00
9 3,900.00 3,000.00 1,800.00
13 4,950.00 2,555.00 1,500.00
14 3,650.00 2,940.00 2,100.00
15 4,250.00 1,975.00 1,450.00
16 4,235.00 2,400.00 2,440.00
19 5,890.00 2,100.00 2,330.00
20 4,210.00 1,990.00 1,980.00
21 3,125.00 2,100.00 2,490.00
22 3,550.00 160.00 2,450.00
23 3,250.00 1,650.00 2,000.00
26 3,110.00 2,550.00 1,500.00
27 3,210.00 2,400.00 2,400.00
28 3,540.00 2,300.00 2,050.00
29 3,940.00 2,100.00 2,150.00
30 4,785.00 2,945.00 1,950.00
total 75,069.00 44,820.00 38,360.00
eipts / Sales
Total receipts Date
chips / bread others
2017
JUNE
2,145.00 1,120.00 11,455.00 5
2,000.00 1,000.00 13,855.00 6
1,900.00 1,100.00 11,549.00 7
1,800.00 900.00 10,005.00 8
1,700.00 700.00 11,100.00 9
1,500.00 600.00 11,105.00 13
1,100.00 1,100.00 10,890.00 14
900.00 900.00 9,475.00 15
1,265.00 700.00 11,040.00 16
1,455.00 700.00 12,475.00 19
1,257.00 600.00 10,037.00 20
1,145.00 1,100.00 9,960.00 21
2,547.00 900.00 9,607.00 22
2,578.00 900.00 10,378.00 23
1,478.00 700.00 9,338.00 26
1,000.00 700.00 9,710.00 27
1,400.00 200.00 9,490.00 28
1,350.00 100.00 9,640.00 29
2,456.00 300.00 12,436.00 30
30,976.00 14,320.00 203,545.00
Particulars meals pasta / noodles
bottled drinks
ingredients ingredients
Beginning balance
1,200.00 2,000.00 1,500.00
3,600.00 2,200.00 1,200.00
2,900.00 1,900.00 1,300.00
2,500.00 1,850.00 1,100.00
2,450.00 2,100.00 900.00
2,600.00 2,105.00 600.00
2,700.00 2,069.00 1,200.00
2,500.00 2,048.00 1,300.00
3,000.00 3,541.00 1,100.00
3,100.00 3,699.00 900.00
2,900.00 2,100.00 700.00
1,900.00 2,105.00 900.00
1,800.00 2,069.00 800.00
1,750.00 2,048.00 1,100.00
1,650.00 2,048.00 1,100.00
1,540.00 2,100.00 900.00
1,850.00 2,000.00 700.00
1,550.00 1,904.00 900.00
2,010.00 2,003.00 1,400.00
total 43,500.00 41,889.00 19,600.00
Out / Purchases / Payments
Salaries and Communicatio Power, Light
chips / bread Gas
Wages n Expense and Water
10,000.00
10,000.00
11,605.00
15,720.00
19,744.00
22,549.00
25,549.00
27,899.00
30,650.00
32,427.00
33,876.00
36,567.00
38,849.00
40,994.00
43,988.00
44,930.00
46,161.00
48,891.00
50,655.00
53,156.00
53,762.00
53,762.00
-
In / Receipts / Sales
Date Particulars pasta /
meals bottled drinks chips / bread
noodles
2017
JUNE Beginning balance
5 3,000.00 3,600.00 1,590.00 2,145.00
6 4,900.00 3,455.00 2,500.00 2,000.00
7 3,654.00 2,595.00 2,300.00 1,900.00
8 3,920.00 2,005.00 1,380.00 1,800.00
9 3,900.00 3,000.00 1,800.00 1,700.00
13 4,950.00 2,555.00 1,500.00 1,500.00
14 3,650.00 2,940.00 2,100.00 1,100.00
15 4,250.00 1,975.00 1,450.00 900.00
16 4,235.00 2,400.00 2,440.00 1,265.00
19 5,890.00 2,100.00 2,330.00 1,455.00
20 4,210.00 1,990.00 1,980.00 1,257.00
21 3,125.00 2,100.00 2,490.00 1,145.00
22 3,550.00 160.00 2,450.00 2,547.00
23 3,250.00 1,650.00 2,000.00 2,578.00
26 3,110.00 2,550.00 1,500.00 1,478.00
27 3,210.00 2,400.00 2,400.00 1,000.00
28 3,540.00 2,300.00 2,050.00 1,400.00
29 3,940.00 2,100.00 2,150.00 1,350.00
30 4,785.00 2,945.00 1,950.00 2,456.00
total 75,069.00 44,820.00 38,360.00 30,976.00
Out / Purchases / Paym
Total receipts pasta /
meals bottled chips / Salaries and
others noodles
ingredients ingredients drinks bread Wages
10,000.00
10,000.00
1,605.00 11,605.00
4,115.00 15,720.00
4,024.00 19,744.00
2,805.00 22,549.00
3,000.00 25,549.00
2,350.00 27,899.00
2,751.00 30,650.00
1,777.00 32,427.00
1,449.00 33,876.00
2,691.00 36,567.00
2,282.00 38,849.00
2,145.00 40,994.00
2,994.00 43,988.00
942.00 44,930.00
1,231.00 46,161.00
2,730.00 48,891.00
1,764.00 50,655.00
2,501.00 53,156.00
606.00 53,762.00
43,762.00 53,762.00
-
Date Particulars Total receipts Total payments Net
2017
JUNE Beginning balance
5 11,455.00 9,850.00 1,605.00
6 13,855.00 9,740.00 4,115.00
7 11,549.00 7,525.00 4,024.00
8 10,005.00 7,200.00 2,805.00
9 11,100.00 8,100.00 3,000.00
13 11,105.00 8,755.00 2,350.00
14 10,890.00 8,139.00 2,751.00
15 9,475.00 7,698.00 1,777.00
16 11,040.00 9,591.00 1,449.00
19 12,475.00 9,784.00 2,691.00
20 10,037.00 7,755.00 2,282.00
21 9,960.00 7,815.00 2,145.00
22 9,607.00 6,613.00 2,994.00
23 10,378.00 9,436.00 942.00
26 9,338.00 8,107.00 1,231.00
27 9,710.00 6,980.00 2,730.00
28 9,490.00 7,726.00 1,764.00
29 9,640.00 7,139.00 2,501.00
30 12,436.00 11,830.00 606.00
total 203,545.00 159,783.00 43,762.00
Running
Balance
Makatao Elementary
10,000.00 No. 1 Gumamela Street, Bagumb
11,605.00
15,720.00 STATEMENT OF OPER
19,744.00 For the Period Ending Ju
22,549.00
25,549.00
27,899.00 Revenues
30,650.00 Sales
32,427.00
33,876.00 Cost of Sales
36,567.00 Purchases
38,849.00 Less: Inventory, End
40,994.00 Gross Income From Operations
43,988.00
44,930.00 Expenses
46,161.00
48,891.00 Salaries and Wages
50,655.00 Gas
53,156.00 Communication Expense
53,762.00 Power, Light and Water
53,762.00 Store Supplies
- Travel & Transportation
Taxes and Licenses
Miscellaneous Expense
Net Income Derived From Operations
Prepared by:
(Canteen Teacher)
Makatao Elementary
No. 1 Gumamela Street, Bagumb
STATEMENT OF OPER
For the Period Ending Ju
Prepared by:
(Canteen Teacher)
Makatao Elementary
No. 1 Gumamela Street, Bagumb
STATEMENT OF OPER
For the Period Ending Ju
Revenues
Sales
Cost of Sales
Purchases
Less: Inventory, End
Gross Profit
Add: Other Operating Income
Gross Income From Operations
Expenses
Prepared by:
(Canteen Teacher)
Makatao Elementary
No. 1 Gumamela Street, Bagumb
STATEMENT OF OPER
For the Period Ending Ju
STATEMENT OF OPERATIONS
or the Period Ending June 30, 2017
Certified Correct:
(School Head)
STATEMENT OF OPERATIONS
or the Period Ending June 30, 2017
Certified Correct:
(School Head)
STATEMENT OF OPERATIONS
or the Period Ending June 30, 2017
203,545.00
121,205.00
- 121,205.00
82,340.00
g Income 10,000.00
Operations 92,340.00
19,000.00
3,200.00
999.00
3,743.00
4,986.00
4,750.00
650.00
1,250.00 38,578.00
From Operations 53,762.00
Certified Correct:
(School Head)
STATEMENT OF OPERATIONS
or the Period Ending June 30, 2017
omputation, kindy refer to the beige colums (sales/receipts) of option 1 or option 2 tabs
STATEMENT OF OPERATIONS
For the Period Ending June 30, 2017
Revenues
Sales 203,545.00
Cost of Sales
Purchases 121,205.00
Less: Inventory, End - 121,205.00
Gross Income From Operations 82,340.00
Expenses
STATEMENT OF OPERATIONS
For the Period Ending June 30, 2017
HE Instructional Fund
2017 Particulars / Explanations
Jun-30 Share from June net income
31-Jan Share from July net income
Schools Operations Fund
2017 Particulars / Explanations
Jun-30 Share from June net income
31-Jan Share from July net income
Revolving Capital
2017 Particulars / Explanations
Jun-30 Share from June net income
31-Jan Share from July net income
Note: revolving capital is left undeposited on the assumption that said funds will be neede
however, amount of cash that should be on hand should be determined to avoid exc
Increase Decrease Balance
15,316.70 15,316.70 No. 1 Gu
6,857.68 22,174.38
Revenues
Sales
Expenses
Prepared by:
(Canteen Teacher)
Increase Decrease Balance
4,376.20 4,376.20
1,959.34 6,335.54
No. 1 Gu
July operations is o
STATEMENT OF OPERATIONS
For the Period Ending July 31, 2017
evenues
150,000.00
ost of Sales
Purchases 95,423.00
Less: Inventory, End - 95,423.00
oss Income From Operations 54,577.00
STATEMENT OF OPERATIONS
For the Period Ending June 30, 2017
July operations is only assumed for the purpose of recording in the subsidiary ledgers
Makatao Elementary School
No. 1 Gumamela Street, Bagumbayan, Pilar, Bataan
STATEMENT OF OPERATIONS
For the Period Ending July 31, 2017
Revenues
Sales
Cost of Sales
Purchases
Less: Inventory, End
Gross Income From Operations
Expenses
STATEMENT OF OPERATIONS
For the Period Ending June 30, 2017
OPERATIONS
ng July 31, 2017
150,000.00
95,423.00
- 95,423.00
54,577.00
19,000.00
2,980.00
999.00
3,421.62
3,521.00
4,150.00
-
912.00 34,983.62
19,593.38
Certified Correct:
School Head)
ntary School
gumbayan, Pilar, Bataan
OPERATIONS
ng June 30, 2017
6,857.68
979.67
2,939.01
1,959.34
4,898.35
1,959.34
19,593.38
Certified Correct:
School Head)