You are on page 1of 19

TOTAL COLLECTION EACH MONTH Jan-20

Jan-20 ₱ 34,800.00 TENANT'S NAME PAYMENT


Feb-20 ₱ 42,800.00 1 CELSO ELEPANTE ₱ 4,000.00
Mar-20 ₱ 14,250.00 2 MARIA CONCEPTION ₱ 3,500.00
Apr-20 ₱ 2,000.00 3 ELAY ONG ₱ 3,000.00
May-20 ₱ 9,800.00 4 LITA RAVANAL ₱ 3,500.00
Jun-20 ₱ 34,300.00 5 NANCY TOLOSA ₱ 3,500.00
Jul-20 ₱ 41,800.00 6 JOHN REY PASCUA ₱ 3,000.00
Aug-20 ₱ 27,300.00 7 ANTONIO SHERDE ₱ 3,000.00
Sep-20 ₱ 32,500.00 8 LEONEL MARBELLA ₱ 2,800.00
Oct-20 ₱ 26,800.00 9 JAYSON TARE ₱ 1,500.00
Nov-20 ₱ 20,500.00 10 RUBEN BADILLA ₱ 3,000.00
Dec-20 ₱ 30,500.00 11 ADIEL PAZ ₱ 4,000.00
TOTAL ₱ 317,350.00 2 VACANT

TOTAL ₱ 34,800.00
Feb-20 Mar-20
TENANT'S NAME PAYMENT TENANT'S NAME PAYMENT
1 CELSO ELEPANTE ₱ 4,000.00 1 CELSO ELEPANTE ₱ 4,000.00
2 MARIA CONCEPTION ₱ 3,500.00 2 MARIA CONCEPTION ₱ 3,500.00
3 ELAY ONG ₱ 3,000.00 3 ELAY ONG ₱ 1,500.00
4 LITA RAVANAL ₱ 3,500.00 4 LITA RAVANAL ₱ 1,750.00
5 NANCY TOLOSA ₱ 3,500.00 5 NANCY TOLOSA
6 JOHN REY PASCUA ₱ 3,000.00 6 JOHN REY PASCUA
7 ANTONIO SHERDE ₱ 3,000.00 7 ANTONIO SHERDE
8 LEONEL MARBELLA ₱ 2,800.00 8 LEONEL MARBELLA
9 JAYSON TARE ₱ 1,500.00 9 JAYSON TARE
10 RUBEN BADILLA ₱ 3,000.00 10 RUBEN BADILLA
11 ADIEL PAZ ₱ 4,000.00 11 ADIEL PAZ
12 RICKSAN LASTIMOSO ₱ 8,000.00 12 RICKSAN LASTIMOSO ₱ 3,500.00
1 VACANT 1 VACANT
TOTAL ₱ 42,800.00 TOTAL ₱ 14,250.00
ORANGE HIGHLIGHT MEANS THE
PAYMENT WAS WAVED DUE TO
PANDEMIC
Apr-20 May-20 Jun-20
TENANT'S NAME PAYMENT TENANT'S NAME PAYMENT
1 CELSO ELEPANTE ₱ 2,000.00 1 CELSO ELEPANTE 1
2 MARIA CONCEPTION 2 MARIA CONCEPTION 2
3 ELAY ONG 3 ELAY ONG 3
4 LITA RAVANAL 4 LITA RAVANAL 4
5 NANCY TOLOSA 5 NANCY TOLOSA 5
6 JOHN REY PASCUA 6 JOHN REY PASCUA 6
7 ANTONIO SHERDE 7 ANTONIO SHERDE 7
8 LEONEL MARBELLA 8 LEONEL MARBELLA ₱ 2,800.00 8
9 JAYSON TARE 9 JAYSON TARE 9
10 RUBEN BADILLA 10 RUBEN BADILLA 10
11 ADIEL PAZ 11 ADIEL PAZ 11
12 RICKSAN LASTIMOSO 12 RICKSAN LASTIMOSO 12
1 VACANT 13 BENJIE MARCOS ₱ 7,000.00 13
TOTAL ₱ 2,000.00 1 VACANT
TOTAL ₱ 9,800.00
ORANGE HIGHLIGHT MEANS THE ORANGE HIGHLIGHT MEANS THE
PAYMENT WAS WAVED DUE TO PAYMENT WAS WAVED DUE TO
PANDEMIC PANDEMIC NO PAYMENT
Jun-20 Jul-20 Aug-20
TENANT'S NAME PAYMENT TENANT'S NAME PAYMENT
CELSO ELEPANTE ₱ 4,000.00 1 CELSO ELEPANTE ₱ 4,000.00 1
MARIA CONCEPTION ₱ 3,500.00 2 MARIA CONCEPTION ₱ 3,500.00 2
ELAY ONG ₱ 1,000.00 3 ELAY ONG 3
LITA RAVANAL ₱ 3,500.00 4 LITA RAVANAL ₱ 3,500.00 4
NANCY TOLOSA ₱ 3,000.00 5 NANCY TOLOSA ₱ 3,500.00 5
JOHN REY PASCUA ₱ 3,000.00 6 JOHN REY PASCUA ₱ 3,000.00 6
ANTONIO SHERDE ₱ 3,000.00 7 ANTONIO SHERDE ₱ 3,000.00 7
LEONEL MARBELLA ₱ 2,800.00 8 LEONEL MARBELLA ₱ 2,800.00 8
JAYSON TARE 9 JAYSON TARE 9
RUBEN BADILLA 10 RUBEN BADILLA 10
ADIEL PAZ ₱ 4,000.00 11 ADIEL PAZ ₱ 3,000.00 11
RICKSAN LASTIMOSO ₱ 3,500.00 12 RICKSAN LASTIMOSO ₱ 500.00 12
BENJIE MARCOS ₱ 3,000.00 13 BENJIE MARCOS ₱ 3,000.00 13
1 VACANT 14 GELMA RODRIGUEZ ₱ 9,000.00 14
TOTAL ₱ 34,300.00 15 ADIEL PAZ ₱ 3,000.00
TOTAL ₱ 41,800.00

NO PAYMENT AT ALL
Aug-20 Sep-20
TENANT'S NAME PAYMENT TENANT'S NAME PAYMENT
CELSO ELEPANTE ₱ 4,000.00 1 CELSO ELEPANTE ₱ 4,000.00 1
MARIA CONCEPTION 2 MARIA CONCEPTION 2
ELAY ONG 3 ELAY ONG ₱ 700.00 3
LITA RAVANAL ₱ 3,500.00 4 LITA RAVANAL ₱ 3,500.00 4
NANCY TOLOSA ₱ 3,500.00 5 NANCY TOLOSA ₱ 3,500.00 5
JOHN REY PASCUA ₱ 3,000.00 6 JOHN REY PASCUA ₱ 3,000.00 6
ANTONIO SHERDE ₱ 3,000.00 7 ANTONIO SHERDE ₱ 3,000.00 7
LEONEL MARBELLA ₱ 2,800.00 8 LEONEL MARBELLA ₱ 2,800.00 8
JAYSON TARE 9 JAYSON TARE 9
RUBEN BADILLA 10 ADIEL PAZ 10
ADIEL PAZ 11 RICKSAN LASTIMOSO 11
RICKSAN LASTIMOSO ₱ 500.00 12 BENJIE MARCOS
BENJIE MARCOS ₱ 3,000.00 13 GELMA RODRIGUEZ ₱ 4,000.00
GELMA RODRIGUEZ ₱ 4,000.00 14 JENNY LOZANO ₱ 8,000.00

TOTAL ₱ 27,300.00 TOTAL ₱ 32,500.00


Oct-20 Nov-20 Dec-20
TENANT'S NAME PAYMENT TENANT'S NAME PAYMENT
CELSO ELEPANTE ₱ 4,000.00 1 CELSO ELEPANTE ₱ 4,000.00 1
LITA RAVANAL ₱ 3,500.00 2 LITA RAVANAL 2
NANCY TOLOSA ₱ 3,500.00 3 NANCY TOLOSA ₱ 3,500.00 3
JOHN REY PASCUA ₱ 3,000.00 4 JOHN REY PASCUA 4
ANTONIO SHERDE ₱ 3,000.00 5 ANTONIO SHERDE ₱ 3,000.00 5
LEONEL MARBELLA ₱ 2,800.00 6 LEONEL MARBELLA 6
JAYSON TARE 7 JAYSON TARE 7
RICKSAN LASTIMOSO 8 RICKSAN LASTIMOSO 8
BENJIE MARCOS 9 GELMA RODRIGUEZ 9
GELMA RODRIGUEZ ₱ 4,000.00 10 JENNY LOZANO ₱ 3,000.00 10
JENNY LOZANO ₱ 3,000.00 11 RAMIL SARMIENTO ₱ 7,000.00 11
2 VACANT 2 VACANT

TOTAL ₱ 26,800.00 TOTAL ₱ 20,500.00


Dec-20
TENANT'S NAME PAYMENT
CELSO ELEPANTE ₱ 4,000.00
NANCY TOLOSA ₱ 3,500.00
JOHN REY PASCUA
ANTONIO SHERDE ₱ 3,000.00
LEONEL MARBELLA
JAYSON TARE
RICKSAN LASTIMOSO
JENNY LOZANO ₱ 3,000.00
RAMIL SARMIENTO ₱ 3,000.00
PEDRO TAPAYAN ₱ 7,000.00
ANALITA PIDO ₱ 7,000.00

TOTAL ₱ 30,500.00
TOTAL COLLECTION EACH MONTH Jan-21
Jan-21 ₱ 23,000.00 TENANT'S NAME PAYMENT
Feb-21 ₱ 17,000.00 1 CELSO ELEPANTE ₱ 4,000.00
Mar-21 ₱ 16,000.00 2 NANCY TOLOSA ₱ 3,500.00
Apr-21 ₱ 24,500.00 3 ANTONIO SHERDE ₱ 3,000.00
May-21 ₱ 16,500.00 4 JAYSON TARE
Jun-21 ₱ 27,500.00 5 RICKSAN LASTIMOSO
Jul-21 ₱ 28,500.00 6 JENNY LOZANO ₱ 3,500.00
Aug-21 ₱ 22,500.00 7 RAMIL SARMIENTO ₱ 3,000.00
Sep-21 ₱ 13,000.00 8 PEDRO TAPAYAN ₱ 3,000.00
Oct-21 ₱ 9,500.00 9 ANALITA PIDO ₱ 3,000.00
Nov-21 ₱ -
Dec-21 ₱ -
TOTAL ₱ 198,000.00

TOTAL ₱ 23,000.00
Feb-21 Mar-21
TENANT'S NAME PAYMENT TENANT'S NAME PAYMENT
1 CELSO ELEPANTE ₱ 4,000.00 1 CELSO ELEPANTE ₱ 4,000.00
2 NANCY TOLOSA ₱ 3,500.00 2 NANCY TOLOSA
3 ANTONIO SHERDE ₱ 3,000.00 3 ANTONIO SHERDE ₱ 3,000.00
4 JAYSON TARE 4 JAYSON TARE
5 RICKSAN LASTIMOSO 5 JENNY LOZANO
6 JENNY LOZANO 6 RAMIL SARMIENTO ₱ 3,000.00
7 RAMIL SARMIENTO 7 PEDRO TAPAYAN ₱ 3,000.00
8 PEDRO TAPAYAN 8 ANALITA PIDO
9 ANALITA PIDO 9 MAY TAPIADOR ₱ 3,000.00
10 MAY TAPIADOR ₱ 6,500.00

TOTAL ₱ 17,000.00 TOTAL ₱ 16,000.00


Apr-21 May-21 Jun-2
TENANT'S NAME PAYMENT TENANT'S NAME PAYMENT
1 CELSO ELEPANTE ₱ 4,000.00 1 CELSO ELEPANTE ₱ 4,000.00 1
2 NANCY TOLOSA 2 NANCY TOLOSA ₱ 3,500.00 2
3 ANTONIO SHERDE ₱ 3,000.00 3 ANTONIO SHERDE ₱ 3,000.00 3
4 JAYSON TARE 4 JAYSON TARE 4
5 JENNY LOZANO ₱ 3,500.00 5 JENNY LOZANO ₱ 3,500.00 5
6 RAMIL SARMIENTO ₱ 3,000.00 6 RAMIL SARMIENTO ₱ 3,000.00 6
7 PEDRO TAPAYAN 7 MAY TAPIADOR 7
8 MAY TAPIADOR ₱ 3,000.00 8 ROWENA ESRELLA ₱ 3,500.00 8
9 ROWENA ESRELLA ₱ 8,000.00 9

TOTAL ₱ 24,500.00
TOTAL ₱ 16,500.00

NO PAYMEN
Jun-20 Jul-21 Aug-21
TENANT'S NAME PAYMENT TENANT'S NAME PAYMENT
CELSO ELEPANTE ₱ 4,000.00 1 CELSO ELEPANTE ₱ 4,000.00 1
NANCY TOLOSA ₱ 3,500.00 2 NANCY TOLOSA ₱ 3,500.00 2
ANTONIO SHERDE ₱ 3,000.00 3 ANTONIO SHERDE ₱ 3,000.00 3
JAYSON TARE 4 JAYSON TARE 4
JENNY LOZANO ₱ 3,500.00 5 JENNY LOZANO ₱ 3,500.00 5
RAMIL SARMIENTO ₱ 3,000.00 6 RAMIL SARMIENTO ₱ 3,000.00 6
MAY TAPIADOR 7 ROWENA ESRELLA ₱ 3,500.00 7
ROWENA ESRELLA ₱ 3,500.00 8 MARIAN IRINCO ₱ 3,000.00 8
MARIAN IRINCO ₱ 7,000.00 9 JOEL AROCHA ₱ 5,000.00 9

TOTAL ₱ 27,500.00
TOTAL ₱ 28,500.00

NO PAYMENT AT ALL
Aug-21 Sep-20 Oct-20
TENANT'S NAME PAYMENT TENANT'S NAME PAYMENT
CELSO ELEPANTE ₱ 4,000.00 1 CELSO ELEPANTE ₱ 4,000.00 1
NANCY TOLOSA 2 NANCY TOLOSA 2
ANTONIO SHERDE ₱ 3,000.00 3 ANTONIO SHERDE ₱ 3,000.00 3
JAYSON TARE 4 JAYSON TARE 4
RAMIL SARMIENTO ₱ 3,000.00 5 RAMIL SARMIENTO ₱ 3,000.00 5
ROWENA ESRELLA ₱ 3,500.00 6 ROWENA ESRELLA 6
MARIAN IRINCO ₱ 1,500.00 7 MARIAN IRINCO 7
JOEL AROCHA ₱ 2,500.00 8 JOEL AROCHA 8
JAMES PELEGRINO ₱ 5,000.00 9 JAMES PADRIAGA ₱ 3,000.00

TOTAL ₱ 22,500.00 TOTAL ₱ 13,000.00


Oct-20 Nov-20 Dec-20
TENANT'S NAME PAYMENT TENANT'S NAME PAYMENT
CELSO ELEPANTE ₱ 4,000.00 1 1
NANCY TOLOSA 2 2
ANTONIO SHERDE ₱ 3,000.00 3 3
JAYSON TARE 4 4
ROWENA ESRELLA 5 5
MARIAN IRINCO 6 6
JOEL AROCHA ₱ 2,500.00 7 7
JAMES PADRIAGA 8 8
9 9
10 10
11 11

TOTAL ₱ 9,500.00 TOTAL ₱ -


Dec-20
TENANT'S NAME PAYMENT

TOTAL ₱ -
EXPENSES 2020 & 2021

RECEIPTS BARROWED MONEY

DATE ITEMS AMOUNT NAME

12/28/2020 PVC PAIL, SAHARA, WHITE SAND, EMPTY SACKS ₱ 4,880.00 REGINE TARE
12/28/2020 WHITE SAND, RECHARGEABLE FLASHLIGHT,PAKO, ₱ 5,050.00 JAYSON TARE
12/29/2020 GRAVEL ₱ 14,460.00 NELSON TARE
12/29/2020 HAKOT SYSTEM ₱ 1,700.00
1/2/2020 ₱ 6,079.00
1/7/2021 ₱ 1,860.00
1/12/2021 UTILITY, PVC, SAHARA ₱ 17,230.00
1/13/2021 PLYWOOD, PACO ₱ 1,540.00
1/15/2021 RUBBER TIE ₱ 240.00
1/15/2021 ₱ 1,439.00
1/19/2021 FLATORO,PLUG,BUKILYA,SAHARA,PVC ₱ 1,450.00
₱ 3,660.00
2/3/2021 HACKSAW, TTHN ₱ 2,920.00
2/5/2021 ₱ 1,500.00
2/6/2021 ₱ 200.00
2/9/2021 CHB 4, TIL RED, WHITE SAND ₱ 11,325.00
2/11/2021 ROD, WHITE SAND, TIE ROD ₱ 5,450.00
2/11/2021 ORANGE PIPE ₱ 1,890.00
2/17/2021 TANSI,KUTSARA, BARETA DE CABRA ₱ 670.00
2/27/2021 ₱ 5,795.00
3/32021 CMH, 10MM ₱ 4,440.00
2X2X8, 2X2X9, 2X2X10 ₱ 2,360.00
5/8/2021 CHB 4, BAKAL ₱ 4,600.00
5/24/2021 BAGS CEMENT, BAKAL,CHB 4 ₱ 5,933.00
6/5/2021 CK 2010064167, CK2010064324 ₱ 1,100.00

₱ 107,771.00
BARROWED MONEY DAILY WAGES FOR LABOR REGNE'S SALARY

AMOUNT AMOUNT PAID DATE NAME AMOUNT MONTH

₱ 15,000.00 ₱ 3,000.00 1-Jan-21 RALPH SEVILLA ₱ 600.00 Aug-20


₱ 10,000.00 DANIEL BARTOLO ₱ 500.00 Sep-20
₱ 35,000.00 Oct-20
2-Jan-21 RALPH SEVILLA ₱ 600.00 Nov-20
DANIEL BARTOLO ₱ 500.00 Dec-20
Jan-21
3-Jan-21 RALPH SEVILLA ₱ 600.00 Feb-21
DANIEL BARTOLO ₱ 500.00 Mar-21
Apr-21
4-Jan-21 RALPH SEVILLA ₱ 600.00 May-21
DANIEL BARTOLO ₱ 500.00 Jun-21
Jul-21
5-Jan-21 RALPH SEVILLA ₱ 600.00 Aug-21
DANIEL BARTOLO ₱ 500.00 Sep-21

6-Jan-21 RALPH SEVILLA ₱ 600.00


DANIEL BARTOLO ₱ 500.00

7-Jan-21 RALPH SEVILLA ₱ 600.00


DANIEL BARTOLO ₱ 500.00

8-Jan-21 RALPH SEVILLA ₱ 600.00


DANIEL BARTOLO ₱ 500.00

9-Jan-21 RALPH SEVILLA ₱ 600.00


DANIEL BARTOLO ₱ 500.00

10-Jan-21 RALPH SEVILLA ₱ 600.00


₱ 60,000.00 ₱ 3,000.00 DANIEL BARTOLO ₱ 500.00

11-Jan-21 RALPH SEVILLA ₱ 600.00


DANIEL BARTOLO ₱ 500.00

12-Jan-21 RALPH SEVILLA ₱ 600.00


DANIEL BARTOLO ₱ 500.00

13-Jan-21 RALPH SEVILLA ₱ 600.00


DANIEL BARTOLO ₱ 500.00

14-Jan-21 RALPH SEVILLA ₱ 600.00


DANIEL BARTOLO ₱ 500.00
15-Jan-21 RALPH SEVILLA ₱ 600.00
DANIEL BARTOLO ₱ 500.00

16-Jan-21 RALPH SEVILLA ₱ 600.00


DANIEL BARTOLO ₱ 500.00

17-Jan-21 RALPH SEVILLA ₱ 600.00


DANIEL BARTOLO ₱ 500.00

18-Jan-21 RALPH SEVILLA ₱ 600.00


DANIEL BARTOLO ₱ 500.00

19-Jan-21 RALPH SEVILLA ₱ 600.00


DANIEL BARTOLO ₱ 500.00

20-Jan-21 RALPH SEVILLA ₱ 600.00


DANIEL BARTOLO ₱ 500.00

21-Jan-21 RALPH SEVILLA ₱ 600.00


DANIEL BARTOLO ₱ 500.00

22-Jan-21 RALPH SEVILLA ₱ 600.00


DANIEL BARTOLO ₱ 500.00

23-Jan-21 RALPH SEVILLA ₱ 600.00


DANIEL BARTOLO ₱ 500.00

2-Feb-21 PETER JOSEPH ₱ 500.00


WALLY DE LEON ₱ 400.00
ARSENIO ARANTO ₱ 700.00

3-Feb-21 PETER JOSEPH ₱ 500.00


WALLY DE LEON ₱ 400.00
ARSENIO ARANTO ₱ 700.00

4-Feb-21 PETER JOSEPH ₱ 500.00


WALLY DE LEON ₱ 400.00
ARSENIO ARANTO ₱ 700.00

5-Feb-21 PETER JOSEPH ₱ 500.00


WALLY DE LEON ₱ 400.00
ARSENIO ARANTO ₱ 700.00

6-Feb-21 BUHOS DAY

PETER JOSEPH ₱ 625.00


WALLY DE LEON ₱ 625.00
ARSENIO ARANTO ₱ 825.00
JAYSON TARE ₱ 600.00
JUNIOR ₱ 625.00
ALVIN ₱ 625.00
NUNOY ₱ 625.00
RONRON ₱ 625.00
JAY-JAY ₱ 625.00
JAY-AR ₱ 437.50
BRYAN ₱ 437.50

RYAN & REGINE ₱ 2,500.00

FOOD BUDGET
FOR WHOLE DAY ₱ 2,000.00

10-Feb-21 ARSENIO ARANTO ₱ 700.00


PETER JOSEPH ₱ 500.00
RONRON ₱ 500.00
BRYAN ₱ 500.00
JAY-AR ₱ 500.00
JOHN LLYOD ₱ 500.00
RYAN ₱ 300.00

11-Feb-21 ARSENIO ARANTO ₱ 700.00


PETER JOSEPH ₱ 500.00
RONRON ₱ 500.00
BRYAN ₱ 500.00
JAY-AR ₱ 500.00
JOHN LLYOD ₱ 500.00

12-Feb-21 ARSENIO ARANTO ₱ 700.00


JEREMY OCAMPO ₱ 500.00
PETER JOSEPH ₱ 500.00
JAY-AR CABARLOC ₱ 500.00
JAYJAY ALARTE ₱ 500.00
RONRON ₱ 500.00

24-Mar-21 PETER JOSEPH ₱ 600.00


ALVIN ₱ 500.00

25-Mar-21 PETER JOSEPH ₱ 600.00


ALVIN ₱ 500.00

₱ 54,975.00
REGNE'S SALARY

AMOUNT

₱ 1,000.00
₱ 1,000.00
₱ 1,000.00
₱ 1,000.00
₱ 1,000.00
₱ 1,000.00
₱ 1,000.00
₱ 1,000.00
₱ 1,000.00
₱ 1,000.00
₱ 1,000.00
₱ 1,000.00
₱ 1,000.00
₱ 1,000.00

₱ 14,000.00

You might also like