Professional Documents
Culture Documents
Ais 6
Ais 6
Business Name:
ALB COLLEGES
40,467,376.00 - 40,467,376.00
Account Code Account Beginning Balance
10001-A Cash on Hand 150,000.00
10002 Cash on Bank- Payroll Account 1,000,000.00
10003 Cash on Bank- Receipts & Disbursments 8,000,000.00
10004 Petty Cash Fund 30,000.00
12001 Trade Receivables- Students 2,500,000.00
12002 Non Trade Receiveables- Advances to Emp 250,000.00
12003 Other Receivables 10,000.00
12101 Allowance for Uncollectible Accounts 200,000.00
13001 Inventories- Supplies 500,000.00
14001 Prepaid Expense- Insurance 1,000,000.00
14002 Prepaid Expense- Others 200,000.00
15001 Other Assets- Security Deposit 100,000.00
15002 Other Assets- Input VAT 1,200,000.00
16001-B Building 10,000,000.00
16002 Building Improvement 1,600,000.00
16003 Office and Computer Equipments 5,877,526.00
16004 Office Furniture and Fixtures 5,849,850.00
16005 Facilities Equipment 500,000.00
16006 Tranportation Equipments 1,700,000.00
16101 Accumulated Depreciation- Building 925,000.00
16102 Accumulated Depreciation- Building Improvement 293,333.33
16103 Accumulated Depreciation- Office and Computer Equipments 1,750,823.78
16104 Accumulated Depreciation- Office Furniture and Fixtures 673,450.83
16105 Accumulated Depreciation-Facilities Equipment 75,000.00
16106 Accumulated Depreciation-Tranportation Equipments 271,666.67
20001 Trade Payables 3,000,000.00
20002 Salaries Payable 1,000,000.00
20003 Output Vat Payable 600,000.00
20004 Other Payables- SSS 800,000.00
20005 Other Payables- Philhealth 200,000.00
20006 Other Payables- Pag-ibig 200,000.00
20007 Other Payables- Expanded Wtax 150,000.00
20008 Other Payables- Wtax on Wages 350,000.00
20009 Accued Expenses- General 1,000,000.00
20010 Bank Loan 10,000,000.00
30000 Retained Earnings 3,978,101.39
30001 Capital Stock 15,000,000.00
40001 Revenue from Tution Fee
40002 Other Revenue - Registration Fee
40003 Other Revenue - Library Fee
40004 Other Revenue - Medical/Dental
40005 Other Revenue - Guidance
40006 Other Revenue - Instructional Media
40007 Other Revenue - Athletic Fee
40008 Other Revenue - CBS Fee
40009 Other Revenue - CES
40010 Other Revenue - Cultural Fee
40011 Other Revenue - Energy Fee
40012 Other Revenue - Student ID/Validation
40013 Other Revenue - Student Insurance
40014 Other Revenue - Internet Fee
40015 Other Revenue - Newsletter
40016 Other Revenue - Program Fund
40017 Other Revenue - Home Life Mag
40018 Other Revenue - Test Paper
40019 Other Revenue - Student Developent Fee
41001 Tuition Fee Discount
42001 Interest Income
50001 Employee Salary- Basic Pay
50002 Employee Allowance- Meal
50003 Employee Allowance- Transpo
50004 Emplpyee Benefits- SSS
50005 Emplpyee Benefits- Philhealth
50006 Emplpyee Benefits- Pag-ibig
50007 Emplpyee Benefits- VL
50008 Emplpyee Benefits- SL
50009 Employee Benefits- Others
51001 Office Supplie Expense
51002 Janitorial Supplies
51003 Other Supplies
52000 Security Services
52001 Utilities- Electrity
52002 Utilities- Water
52003 Utilities- Internet
52004 Utilities- Telephone/Communication
53000 Repairs and Maitenance-Building
53001 Repairs and Maitenance-OFFE
53002 Repairs and Maitenance-F&F
53003 Repairs and Maitenance-Facilities
53004 Repairs and Maitenance-Transportation
54000 Taxes and Licenses
55000 Miscellenaous Expense
56001 Depreciation- Building
56002 Depreciation- Building Improvement
56003 Depreciation- Office and Computer Equipments
56004 Depreciation- Office Furniture and Fixtures
56005 Depreciation-Facilities Equipment
56006 Depreciation-Tranportation Equipments
57001 Interest Expense
58001 Provision for Income Tax
40,467,376.00 40,467,376.00
TOTAL EXPENSES
₱ 8,090.00
PPE Particular Serial No.
Building
College Building 1 1600101
College Building 2 1600102
College Building 3 1600103
School Auditorium 1600104
Faculty Room 1600105
TOTAL
Building Improvement
BUILDING IMPROVEMENT- AUDITORIUM 1600201
BUILDING IMPROVEMENT- AUDIO VISUAL ROOM 1600202
BUILDING IMPROVEMENT- SEHCC WALL PAINTING 1600203
TOTAL
Office Furnitures and Fixtures
TEACHER'S CLERICAL TABLE (WOODEN WITH 4 DRAWERS) 1600401
TEACHER'S CHAIR (WOODEN BROWN) 1600402
STUDENT'S CHAIR (WOODEN BROWN) 1600403
STUDENT'S TABLES (WOODEN BROWN) 1600404
PLASTIC DESK 1600405
WOODEN DESK 1600406
COMPUTER TABLES (WOODEN BLACK) 1600407
COMPUTER CHAIRS (STEEL WITH FOAM BLACK) 1600408
WHITEBOARDS 1600409
CHALKBOARDS 1600410
BOOKSHELVES 1600411
ARMSCHAIRS 1600412
MONOBLOCK CHAIR RUBY COFTA 1600413
MONOBLOCK CHAIR WHITE COFTA 1600414
WOODEN STORAGE CABINET 1600415
WOODEN SOFA 1600416
WEDGE ARM SOFA 1600417
TOTAL
Office and Computer Equipment
COLLINS AIRCONDITIONER 1600301
STANDARD WALL FAN 1600302
STANDARD CEILING FAN 1600303
DEVANT 40" LED TELEVISION 1600304
STAND FAN IWATA 1600305
HP COMPUTER SET 1600306
EPSON PROJECTOR 1600307
EPSON PRINTER 1600308
MICROPHONE WITH WIRE 1600309
WIRELESS MICROPHONE 1600310
MICROPHONE STAND 1600311
FIRST AID KIT 1600312
BLOOD PRESSURE MONITOR 1600313
TOTAL
Transportation Equipment
SCHOOL SERVICE BUS- L300 1600601
SCHOOL SERVICE TRUCK 1600602
TOTAL
TOTAL PPE REPAIRED
10
Expected Useful Life (yr) Units Cost Per Unit Total Cost of PPE
60 1 1,000,000.00 1,000,000.00
60 1 300,000.00 300,000.00
60 1 300,000.00 300,000.00
60 50 4,520.00 226,000.00
60 50 2,890.00 144,500.00
60 300 2,550.00 765,000.00
60 300 3,670.00 1,101,000.00
60 300 2,250.00 675,000.00
60 300 2,360.00 708,000.00
60 50 4,630.00 231,500.00
60 50 4,660.00 233,000.00
60 50 12,132.00 606,600.00
60 50 1,007.00 50,350.00
60 30 3,900.00 117,000.00
60 300 1,500.00 450,000.00
60 300 640.00 192,000.00
60 300 640.00 192,000.00
60 10 2,100.00 21,000.00
60 10 5,250.00 52,500.00
60 10 8,440.00 84,400.00
36 50 15,900.00 795,000.00
12 50 1,974.00 98,700.00
12 50 2,423.00 121,150.00
36 10 27,930.00 279,300.00
36 30 6,785.00 203,550.00
36 50 49,690.00 2,484,500.00
36 50 23,500.00 1,175,000.00
36 30 22,889.00 686,670.00
12 5 1,299.00 6,495.00
12 5 2,099.00 10,495.00
36 5 399.00 1,995.00
12 5 2,455.00 12,275.00
12 2 1,198.00 2,396.00
60 2 500,000.00 1,000,000.00
60 1 700,000.00 700,000.00
Last Date Checked Date Checked Date of Repair
Cost of Repairs based on % Month Day Year Month Day Year Month
- - 0 0 Good None
- - 0 0 Good None
- - 0 0 Good None
- - 0 0 Good None
- - 0 0 Good None
0 ₱ - ₱ -
0 - -
0 - -
0 - -
0 - -
0 -
0 -
0 - -
0 - -
2 40.00 80.00
1 40.00 40.00
0 - -
0 - -
0 - -
0 -
0 -
0 -
0 -
0 -
0 -
0 -
0 -
0 -
0 -
0 -
0 -
0 -
0 -
0 -
0 -
0 -
0 -
0 -
0 -
0 -
0 -
0 -
0 -
0 -
0 -
Total Cost Actual Cost
#N/A #N/A
#N/A #N/A
#N/A #N/A
#N/A #N/A
#N/A #N/A
#N/A
#N/A #N/A
#N/A #N/A
#N/A #N/A
#N/A
₱ 580.00 580.00
₱ 80.00 160.00
₱ 40.00 80.00
#N/A #N/A
#N/A #N/A
#N/A #N/A
#N/A #N/A
#N/A #N/A
#N/A #N/A
#N/A #N/A
₱ 100.00 100.00
₱ 70.00 70.00
#N/A #N/A
#N/A #N/A
#N/A #N/A
#N/A #N/A
₱ 100.00 100.00
1,090.00
₱ 3,200.00 3,200.00
₱ 300.00 300.00
#N/A #N/A
#N/A #N/A
#N/A #N/A
#N/A #N/A
#N/A #N/A
#N/A #N/A
#N/A #N/A
#N/A #N/A
#N/A #N/A
#N/A #N/A
#N/A #N/A
3,500.00
₱ 1,500.00 1,500.00
₱ 2,000.00 2,000.00
3,500.00
ALB Colleges
General Journal
70,000,000.00 70,000,000.00 -
DISCOUNT CODE
DISC1 25% Academic Discount
DISC2 50% Academic Discount
DISC3 75% Academic Discount
DISC4 100% Academic Discount
DISC5 50% Varsity Non-Academic
DISC6 20% Employee Non-Academic
DISC7 10% Early PaymeNon-Academic
Building
BEGINNING BALANCE
01/01/18
01/01/18
01/01/18
02/08/18
03/08/18
TOTAL
Building Improvement
BEGINNING BALANCE
11/01/18 1ST
11/01/18 1ST
11/01/18 1ST
TOTAL
TOTAL
TOTAL
Transportation Equipment
BEGINNING BALANCE
03/11/18 1ST HED
04/20/18 1ST HED
TOTAL
Facilties
BEGINNING BALANCE
03/04/18 1ST HED
TOTAL
GRAND TOTAL
Particulars Cost Per Unit
- - 8,566,666.67
1,633,333.33
1,650,000.00
1,700,000.00
2,675,000.00
908,333.33
-
- - 8,566,666.67
-
- - 1,045,000.00
650,000.00
197,500.00
197,500.00
-
- - 1,045,000.00
- - 4,201,424.17
161,966.67
103,558.33
548,250.00
789,050.00
483,750.00
507,400.00
165,908.33
166,983.33
434,730.00
36,084.17
83,850.00
322,500.00
140,800.00
140,800.00
15,400.00
38,500.00
61,893.33
-
- - 4,201,424.17
- - 2,354,327.78
353,333.33
(65,800.00)
(80,766.67)
124,133.33
90,466.67
1,104,222.22
522,222.22
305,186.67
-
-
1,330.00
-
-
-
- - 2,354,327.78
- - 1,145,000.00
666,666.67
478,333.33
-
- - 1,145,000.00
- - 341,666.67
341,666.67
-
- - 341,666.67
- - 17,654,085.28
ALB Colleges Inc
Sechedule of Revenues and Collection
As of______
PROGRAM PER COM JANUARY FEBRUARY MARCH APRIL MAY JUNE JULY AUGUST SEPTEMBER OCTOBER NOVEMBER DECEMBER TOTAL COLLECTED REVENUE BALANCE
- - - - - - - - - - - - -
OTHER FEES
Subtotal 6,944,700.00 -
Running Balance February Running Balance March Running Balance
- 6,944,700.00 - 6,944,700.00 -
5,971.00 5,971.00
10,771.00 10,771.00
8,971.00 8,971.00
5,971.00 5,971.00
5,971.00 5,971.00
13,171.00 13,171.00
14,971.00 14,971.00
14,971.00 14,971.00
13,171.00 13,171.00
10,771.00 10,771.00
13,171.00 13,171.00
14,971.00 14,971.00
14,971.00 14,971.00
14,971.00 14,971.00
22,771.00 22,771.00
25,171.00 25,171.00
13,171.00 13,171.00
20,371.00 20,371.00
17,971.00 17,971.00
25,171.00 25,171.00
27,571.00 27,571.00
17,971.00 17,971.00
22,771.00 22,771.00
25,171.00 25,171.00
15,571.00 15,571.00
25,171.00 25,171.00
27,571.00 27,571.00
27,571.00 27,571.00
22,171.00 22,171.00
14,971.00 14,971.00
18,571.00 18,571.00
27,571.00 27,571.00
22,771.00 22,771.00
20,371.00 20,371.00
25,171.00 25,171.00
27,571.00 27,571.00
20,371.00 20,371.00
25,171.00 25,171.00
22,171.00 22,171.00
20,371.00 20,371.00
16,771.00 16,771.00
22,771.00 22,771.00
27,571.00 27,571.00
27,571.00 27,571.00
27,571.00 27,571.00
27,571.00 27,571.00
25,171.00 25,171.00
20,371.00 20,371.00
27,571.00 27,571.00
27,571.00 27,571.00
16,771.00 16,771.00
22,771.00 22,771.00
25,171.00 25,171.00
27,571.00 27,571.00
25,171.00 25,171.00
22,771.00 22,771.00
25,171.00 25,171.00
25,171.00 25,171.00
25,171.00 25,171.00
25,171.00 25,171.00
25,171.00 25,171.00
25,171.00 25,171.00
25,171.00 25,171.00
25,171.00 25,171.00
25,171.00 25,171.00
25,171.00 25,171.00
27,571.00 27,571.00
27,571.00 27,571.00
25,171.00 25,171.00
27,571.00 27,571.00
25,171.00 25,171.00
25,171.00 25,171.00
25,171.00 25,171.00
25,171.00 25,171.00
25,171.00 25,171.00
27,571.00 27,571.00
27,571.00 27,571.00
27,571.00 27,571.00
27,571.00 27,571.00
27,571.00 27,571.00
27,571.00 27,571.00
22,171.00 22,171.00
22,171.00 22,171.00
22,171.00 22,171.00
22,171.00 22,171.00
22,171.00 22,171.00
22,171.00 22,171.00
22,171.00 22,171.00
22,171.00 22,171.00
22,171.00 22,171.00
22,171.00 22,171.00
22,171.00 22,171.00
22,171.00 22,171.00
22,171.00 22,171.00
22,171.00 22,171.00
22,171.00 22,171.00
22,171.00 22,171.00
27,571.00 27,571.00
27,571.00 27,571.00
27,571.00 27,571.00
27,571.00 27,571.00
27,571.00 27,571.00
27,571.00 27,571.00
27,571.00 27,571.00
27,571.00 27,571.00
25,171.00 25,171.00
25,171.00 25,171.00
25,171.00 25,171.00
25,171.00 25,171.00
25,171.00 25,171.00
25,171.00 25,171.00
25,171.00 25,171.00
25,171.00 25,171.00
25,171.00 25,171.00
25,171.00 25,171.00
25,171.00 25,171.00
25,171.00 25,171.00
20,371.00 20,371.00
20,371.00 20,371.00
20,371.00 20,371.00
20,371.00 20,371.00
20,371.00 20,371.00
20,371.00 20,371.00
25,171.00 25,171.00
25,171.00 25,171.00
25,171.00 25,171.00
25,171.00 25,171.00
25,171.00 25,171.00
25,171.00 25,171.00
25,171.00 25,171.00
20,371.00 20,371.00
22,171.00 22,171.00
22,171.00 22,171.00
22,171.00 22,171.00
22,171.00 22,171.00
22,171.00 22,171.00
22,171.00 22,171.00
22,171.00 22,171.00
22,171.00 22,171.00
22,171.00 22,171.00
27,571.00 27,571.00
27,571.00 27,571.00
27,571.00 27,571.00
27,571.00 27,571.00
27,571.00 27,571.00
27,571.00 27,571.00
27,571.00 27,571.00
27,571.00 27,571.00
27,571.00 27,571.00
27,571.00 27,571.00
27,571.00 27,571.00
27,571.00 27,571.00
27,571.00 27,571.00
27,571.00 27,571.00
27,571.00 27,571.00
27,571.00 27,571.00
27,571.00 27,571.00
27,571.00 27,571.00
27,571.00 27,571.00
27,571.00 27,571.00
27,571.00 27,571.00
27,571.00 27,571.00
27,571.00 27,571.00
27,571.00 27,571.00
27,571.00 27,571.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
- 6,944,700.00 - 6,944,700.00 -
Running Balance July Running Balance August Running Balance
- 6,944,700.00 - -
5,971.00 5,971.00
10,771.00 10,771.00
8,971.00 8,971.00
5,971.00 5,971.00
5,971.00 5,971.00
13,171.00 13,171.00
14,971.00 14,971.00
14,971.00 14,971.00
13,171.00 13,171.00
10,771.00 10,771.00
13,171.00 13,171.00
14,971.00 14,971.00
14,971.00 14,971.00
14,971.00 14,971.00
22,771.00 22,771.00
25,171.00 25,171.00
13,171.00 13,171.00
20,371.00 20,371.00
17,971.00 17,971.00
25,171.00 25,171.00
27,571.00 27,571.00
17,971.00 17,971.00
22,771.00 22,771.00
25,171.00 25,171.00
15,571.00 15,571.00
25,171.00 25,171.00
27,571.00 27,571.00
27,571.00 27,571.00
22,171.00 22,171.00
14,971.00 14,971.00
18,571.00 18,571.00
27,571.00 27,571.00
22,771.00 22,771.00
20,371.00 20,371.00
25,171.00 25,171.00
27,571.00 27,571.00
20,371.00 20,371.00
25,171.00 25,171.00
22,171.00 22,171.00
20,371.00 20,371.00
16,771.00 16,771.00
22,771.00 22,771.00
27,571.00 27,571.00
27,571.00 27,571.00
27,571.00 27,571.00
27,571.00 27,571.00
25,171.00 25,171.00
20,371.00 20,371.00
27,571.00 27,571.00
27,571.00 27,571.00
16,771.00 16,771.00
22,771.00 22,771.00
25,171.00 25,171.00
27,571.00 27,571.00
25,171.00 25,171.00
22,771.00 22,771.00
25,171.00 25,171.00
25,171.00 25,171.00
25,171.00 25,171.00
25,171.00 25,171.00
25,171.00 25,171.00
25,171.00 25,171.00
25,171.00 25,171.00
25,171.00 25,171.00
25,171.00 25,171.00
25,171.00 25,171.00
27,571.00 27,571.00
27,571.00 27,571.00
25,171.00 25,171.00
27,571.00 27,571.00
25,171.00 25,171.00
25,171.00 25,171.00
25,171.00 25,171.00
25,171.00 25,171.00
25,171.00 25,171.00
27,571.00 27,571.00
27,571.00 27,571.00
27,571.00 27,571.00
27,571.00 27,571.00
27,571.00 27,571.00
27,571.00 27,571.00
22,171.00 22,171.00
22,171.00 22,171.00
22,171.00 22,171.00
22,171.00 22,171.00
22,171.00 22,171.00
22,171.00 22,171.00
22,171.00 22,171.00
22,171.00 22,171.00
22,171.00 22,171.00
22,171.00 22,171.00
22,171.00 22,171.00
22,171.00 22,171.00
22,171.00 22,171.00
22,171.00 22,171.00
22,171.00 22,171.00
22,171.00 22,171.00
27,571.00 27,571.00
27,571.00 27,571.00
27,571.00 27,571.00
27,571.00 27,571.00
27,571.00 27,571.00
27,571.00 27,571.00
27,571.00 27,571.00
27,571.00 27,571.00
25,171.00 25,171.00
25,171.00 25,171.00
25,171.00 25,171.00
25,171.00 25,171.00
25,171.00 25,171.00
25,171.00 25,171.00
25,171.00 25,171.00
25,171.00 25,171.00
25,171.00 25,171.00
25,171.00 25,171.00
25,171.00 25,171.00
25,171.00 25,171.00
20,371.00 20,371.00
20,371.00 20,371.00
20,371.00 20,371.00
20,371.00 20,371.00
20,371.00 20,371.00
20,371.00 20,371.00
25,171.00 25,171.00
25,171.00 25,171.00
25,171.00 25,171.00
25,171.00 25,171.00
25,171.00 25,171.00
25,171.00 25,171.00
25,171.00 25,171.00
20,371.00 20,371.00
22,171.00 22,171.00
22,171.00 22,171.00
22,171.00 22,171.00
22,171.00 22,171.00
22,171.00 22,171.00
22,171.00 22,171.00
22,171.00 22,171.00
22,171.00 22,171.00
22,171.00 22,171.00
27,571.00 27,571.00
27,571.00 27,571.00
27,571.00 27,571.00
27,571.00 27,571.00
27,571.00 27,571.00
27,571.00 27,571.00
27,571.00 27,571.00
27,571.00 27,571.00
27,571.00 27,571.00
27,571.00 27,571.00
27,571.00 27,571.00
27,571.00 27,571.00
27,571.00 27,571.00
27,571.00 27,571.00
27,571.00 27,571.00
27,571.00 27,571.00
27,571.00 27,571.00
27,571.00 27,571.00
27,571.00 27,571.00
27,571.00 27,571.00
27,571.00 27,571.00
27,571.00 27,571.00
27,571.00 27,571.00
27,571.00 27,571.00
27,571.00 27,571.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
- 6,944,700.00 - 6,944,700.00 -
Running Balance December Running Balance
-
5,971.00 5,971.00
10,771.00 10,771.00
8,971.00 8,971.00
5,971.00 5,971.00
5,971.00 5,971.00
13,171.00 13,171.00
14,971.00 14,971.00
14,971.00 14,971.00
13,171.00 13,171.00
10,771.00 10,771.00
13,171.00 13,171.00
14,971.00 14,971.00
14,971.00 14,971.00
14,971.00 14,971.00
22,771.00 22,771.00
25,171.00 25,171.00
13,171.00 13,171.00
20,371.00 20,371.00
17,971.00 17,971.00
25,171.00 25,171.00
27,571.00 27,571.00
17,971.00 17,971.00
22,771.00 22,771.00
25,171.00 25,171.00
15,571.00 15,571.00
25,171.00 25,171.00
27,571.00 27,571.00
27,571.00 27,571.00
22,171.00 22,171.00
14,971.00 14,971.00
18,571.00 18,571.00
27,571.00 27,571.00
22,771.00 22,771.00
20,371.00 20,371.00
25,171.00 25,171.00
27,571.00 27,571.00
20,371.00 20,371.00
25,171.00 25,171.00
22,171.00 22,171.00
20,371.00 20,371.00
16,771.00 16,771.00
22,771.00 22,771.00
27,571.00 27,571.00
27,571.00 27,571.00
27,571.00 27,571.00
27,571.00 27,571.00
25,171.00 25,171.00
20,371.00 20,371.00
27,571.00 27,571.00
27,571.00 27,571.00
16,771.00 16,771.00
22,771.00 22,771.00
25,171.00 25,171.00
27,571.00 27,571.00
25,171.00 25,171.00
22,771.00 22,771.00
25,171.00 25,171.00
25,171.00 25,171.00
25,171.00 25,171.00
25,171.00 25,171.00
25,171.00 25,171.00
25,171.00 25,171.00
25,171.00 25,171.00
25,171.00 25,171.00
25,171.00 25,171.00
25,171.00 25,171.00
27,571.00 27,571.00
27,571.00 27,571.00
25,171.00 25,171.00
27,571.00 27,571.00
25,171.00 25,171.00
25,171.00 25,171.00
25,171.00 25,171.00
25,171.00 25,171.00
25,171.00 25,171.00
27,571.00 27,571.00
27,571.00 27,571.00
27,571.00 27,571.00
27,571.00 27,571.00
27,571.00 27,571.00
27,571.00 27,571.00
22,171.00 22,171.00
22,171.00 22,171.00
22,171.00 22,171.00
22,171.00 22,171.00
22,171.00 22,171.00
22,171.00 22,171.00
22,171.00 22,171.00
22,171.00 22,171.00
22,171.00 22,171.00
22,171.00 22,171.00
22,171.00 22,171.00
22,171.00 22,171.00
22,171.00 22,171.00
22,171.00 22,171.00
22,171.00 22,171.00
22,171.00 22,171.00
27,571.00 27,571.00
27,571.00 27,571.00
27,571.00 27,571.00
27,571.00 27,571.00
27,571.00 27,571.00
27,571.00 27,571.00
27,571.00 27,571.00
27,571.00 27,571.00
25,171.00 25,171.00
25,171.00 25,171.00
25,171.00 25,171.00
25,171.00 25,171.00
25,171.00 25,171.00
25,171.00 25,171.00
25,171.00 25,171.00
25,171.00 25,171.00
25,171.00 25,171.00
25,171.00 25,171.00
25,171.00 25,171.00
25,171.00 25,171.00
20,371.00 20,371.00
20,371.00 20,371.00
20,371.00 20,371.00
20,371.00 20,371.00
20,371.00 20,371.00
20,371.00 20,371.00
25,171.00 25,171.00
25,171.00 25,171.00
25,171.00 25,171.00
25,171.00 25,171.00
25,171.00 25,171.00
25,171.00 25,171.00
25,171.00 25,171.00
20,371.00 20,371.00
22,171.00 22,171.00
22,171.00 22,171.00
22,171.00 22,171.00
22,171.00 22,171.00
22,171.00 22,171.00
22,171.00 22,171.00
22,171.00 22,171.00
22,171.00 22,171.00
22,171.00 22,171.00
27,571.00 27,571.00
27,571.00 27,571.00
27,571.00 27,571.00
27,571.00 27,571.00
27,571.00 27,571.00
27,571.00 27,571.00
27,571.00 27,571.00
27,571.00 27,571.00
27,571.00 27,571.00
27,571.00 27,571.00
27,571.00 27,571.00
27,571.00 27,571.00
27,571.00 27,571.00
27,571.00 27,571.00
27,571.00 27,571.00
27,571.00 27,571.00
27,571.00 27,571.00
27,571.00 27,571.00
27,571.00 27,571.00
27,571.00 27,571.00
27,571.00 27,571.00
27,571.00 27,571.00
27,571.00 27,571.00
27,571.00 27,571.00
27,571.00 27,571.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
22,771.00 22,771.00
6,944,700.00 - 6,944,700.00