Expenditures
Expenditures
Expenditures
00 Richard
Ply board ₱980.00 Angelo
Ribbon ₱25.00 Angelo
Frames ₱343.00 Angelo - C/O Richard
Tripple A 09/16/23 ₱850.00 Angelo - C/O Richard
Tripple A 09/16/23 ₱5,183.00 Angelo - C/O Richard
Name Amount Care Of
Brgy business Cert ₱1,050.00 From Income
Cedula (Richard/Angelo) ₱126.00 Richard
Divimart ₱401.00 Richard
Divimart ₱1,687.00 Richard
Divimart ₱1,063.00 Richard
DTI Name registration ₱230.00 Richard
Headset shopee ₱947.00 Richard
Printer Ink ₱6,232.00 Richard
Tables ₱3,800.00 Richard
Triple A LCD ₱8,140.00 Richard
Triple A Tempered ₱1,522.00 Richard
Mayor's Permit ₱3,145.00 Richard 1k/Rommel 1695/From Income 450
BFP fee ₱500.00 Rommel
Branch Downpayment ₱10,000.00 Rommel
Cedula Rommel ₱180.00 Rommel
Dasha Tarp ₱600.00 Rommel
Glass Stante ₱4,500.00 Rommel
H&R ₱461.00 Rommel
Hardware ₱120.00 Rommel
Internet Installation ₱2,000.00 Rommel
Kai Xin Marketing ₱80.00 Rommel
Knife ₱53.00 Rommel
Mr DIY ₱104.00 Rommel
Mr DIY ₱86.00 Rommel
Opening expense ₱821.00 Rommel
Printer part shopee ₱114.00 Rommel
Printer part shopee ₱418.00 Rommel
printer part shopee ₱474.00 Rommel
Printer Roller ₱386.00 Rommel
Tarpauline ₱600.00 Rommel
Tarpauline ₱600.00 Rommel
Tripple A 09/17/23 ₱3,290.00 Rommel
Total ₱58,913.00
09/18/23
09/16/23
09/18/23
09/16/23
09/16/23
09/16/23
Date
11/9/2023
11/9/2023
12/9/2023 Richard 170 Rommel
1/9/2023 343
4/9/2023 850
08/29/23 5183
3/9/2023 126
3/9/2023 401
3/9/2023 1687
7/9/2023 ₱1,063.00
3/9/2023 ₱230.00
12/9/2023 947
12/9/2023 6232
08/31/23 No Receipt 3800
11/9/2023 8140
10/9/2023 1522
3/9/2023 1000
11/9/2023
3/9/2023 31694
12/9/2023
3/9/2023
10/9/2023
10/9/2023
3/9/2023
09/17/23
9/9/2023
9/9/2023
9/9/2023
12/9/2023
09/15/23
09/15/23
09/17/23
1695
500
10000
180
600
4500
461
120
2000
80
53
104
86
821
114
418
474
386
600
600
3290
27082
Name Amount Quantity
Rent ₱5,000.00 2
Water ₱300.00 1
Electricity ₱300.00 1
Internet ₱2,000.00 1
Total ₱7,600.00
Tempered Glass
Item Name Quantity Unit Cost Price Total Cost
MODEL REAL ME
C2 3 Pc(s) ₱12.00 ₱36.00
C3 3 Pc(s) ₱12.00 ₱36.00
C15/C11 C12 3 Pc(s) ₱12.00 ₱36.00
C35 3 Pc(s) ₱12.00 ₱36.00
C11 2021 3 Pc(s) ₱12.00 ₱36.00
C55 0 Pc(s) ₱12.00 ₱0.00
C21Y 3 Pc(s) ₱12.00 ₱36.00
C25 3 Pc(s) ₱12.00 ₱36.00
REALME 6I7 3 Pc(s) ₱12.00 ₱36.00
REALME 8i 0 Pc(s) ₱12.00 ₱0.00
C30 0 Pc(s) ₱12.00 ₱0.00
C30S 0 Pc(s) ₱12.00 ₱0.00
C53 0 Pc(s) ₱12.00 ₱0.00
MODEL HUAWEI ₱12.00 ₱0.00
3i 3 Pc(s) ₱12.00 ₱36.00
2i 0 Pc(s) ₱12.00 ₱0.00
2 LITE 3 Pc(s) ₱12.00 ₱36.00
Y6 2016 0 Pc(s) ₱12.00 ₱0.00
Y7 2016 0 Pc(s) ₱12.00 ₱0.00
P30 LITE 3 Pc(s) ₱12.00 ₱36.00
Y9 2019 3 Pc(s) ₱12.00 ₱36.00
Y9 2019 PRIME 3 Pc(s) ₱12.00 ₱36.00
Y6P 3 Pc(s) ₱12.00 ₱36.00
NOVA 7i/5i 3 Pc(s) ₱12.00 ₱36.00
NOVA 5T 3 Pc(s) ₱12.00 ₱36.00
HONOR 8X 0 Pc(s) ₱12.00 ₱0.00
HONOR 10 LITE 0 Pc(s) ₱12.00 ₱0.00
P20 LITE 3 Pc(s) ₱12.00 ₱36.00
MODEL VIVO ₱12.00 ₱0.00
Y91 3 Pc(s) ₱12.00 ₱36.00
Y11 3 Pc(s) ₱12.00 ₱36.00
Y81 0 Pc(s) ₱12.00 ₱0.00
Y71 0 Pc(s) ₱12.00 ₱0.00
Y20 3 Pc(s) ₱12.00 ₱36.00
Y30 3 Pc(s) ₱12.00 ₱36.00
Y50 0 Pc(s) ₱12.00 ₱0.00
Y21/Y02S 3 Pc(s) ₱12.00 ₱36.00
Y02 0 Pc(s) ₱12.00 ₱0.00
V11 0 Pc(s) ₱12.00 ₱0.00
V11 PRO 0 Pc(s) ₱12.00 ₱0.00
S1 0 Pc(s) ₱12.00 ₱0.00
S1 PRO 0 Pc(s) ₱12.00 ₱0.00
Y20E 0 Pc(s) ₱12.00 ₱0.00
Y20E5G 0 Pc(s) ₱12.00 ₱0.00
Y19 0 Pc(s) ₱12.00 ₱0.00
Y53 3 Pc(s) ₱12.00 ₱36.00
Y85 0 Pc(s) ₱12.00 ₱0.00
Y33 0 Pc(s) ₱12.00 ₱0.00
Y35 0 Pc(s) ₱12.00 ₱0.00
MODEL OPPO ₱12.00 ₱0.00
A3S 3 Pc(s) ₱12.00 ₱36.00
A5S 3 Pc(s) ₱12.00 ₱36.00
A83 0 Pc(s) ₱12.00 ₱0.00
F7 0 Pc(s) ₱12.00 ₱0.00
F5 3 Pc(s) ₱12.00 ₱36.00
F3 0 Pc(s) ₱12.00 ₱0.00
F9 0 Pc(s) ₱12.00 ₱0.00
F1S 3 Pc(s) ₱12.00 ₱36.00
C2 0 Pc(s) ₱12.00 ₱0.00
A37 3 Pc(s) ₱12.00 ₱36.00
A33 0 Pc(s) ₱12.00 ₱0.00
A39 0 Pc(s) ₱12.00 ₱0.00
A57 2020 0 Pc(s) ₱12.00 ₱0.00
A76 0 Pc(s) ₱12.00 ₱0.00
A74 3 Pc(s) ₱12.00 ₱36.00
A94 3 Pc(s) ₱12.00 ₱36.00
A95 0 Pc(s) ₱12.00 ₱0.00
F11 0 Pc(s) ₱12.00 ₱0.00
F11 PRO 0 Pc(s) ₱12.00 ₱0.00
Total: 90 Pc(s) ₱1,080.00
Selling Price Net Income
₱80.00 ₱204.00
₱80.00 ₱204.00
₱80.00 ₱204.00
₱80.00 ₱204.00
₱80.00 ₱204.00
₱80.00 ₱0.00
₱80.00 ₱204.00
₱80.00 ₱204.00
₱80.00 ₱204.00
₱80.00 ₱0.00
₱80.00 ₱0.00
₱80.00 ₱0.00
₱80.00 ₱0.00
₱0.00 ₱0.00
₱80.00 ₱204.00
₱80.00 ₱0.00
₱80.00 ₱204.00
₱80.00 ₱0.00
₱80.00 ₱0.00
₱80.00 ₱204.00
₱80.00 ₱204.00
₱80.00 ₱204.00
₱80.00 ₱204.00
₱80.00 ₱204.00
₱80.00 ₱204.00
₱80.00 ₱0.00
₱80.00 ₱0.00
₱80.00 ₱204.00
₱0.00 ₱0.00
₱80.00 ₱204.00
₱80.00 ₱204.00
₱80.00 ₱0.00
₱80.00 ₱0.00
₱80.00 ₱204.00
₱80.00 ₱204.00
₱80.00 ₱0.00
₱80.00 ₱204.00
₱80.00 ₱0.00
₱80.00 ₱0.00
₱80.00 ₱0.00
₱80.00 ₱0.00
₱80.00 ₱0.00
₱80.00 ₱0.00
₱80.00 ₱0.00
₱80.00 ₱0.00
₱80.00 ₱204.00
₱80.00 ₱0.00
₱80.00 ₱0.00
₱80.00 ₱0.00
₱0.00 ₱0.00
₱80.00 ₱204.00
₱80.00 ₱204.00
₱80.00 ₱0.00
₱80.00 ₱0.00
₱80.00 ₱204.00
₱80.00 ₱0.00
₱80.00 ₱0.00
₱80.00 ₱204.00
₱80.00 ₱0.00
₱80.00 ₱204.00
₱80.00 ₱0.00
₱80.00 ₱0.00
₱80.00 ₱0.00
₱80.00 ₱0.00
₱80.00 ₱204.00
₱80.00 ₱204.00
₱80.00 ₱0.00
₱80.00 ₱0.00
₱80.00 ₱0.00
₱6,120.00
INK
Item Name Quantity Unit Selling Price
Epson 003 Black 10 Pc(s) ₱260.00
Epson 003 Cyan 5 Pc(s) ₱260.00
Epson 003 Yellow 5 Pc(s) ₱260.00
Epson 003 Magenta 5 Pc(s) ₱260.00
Epson 664 Black 10 Pc(s) ₱260.00
Epson 664 Cyan 5 Pc(s) ₱260.00
Epson 664 Yellow 5 Pc(s) ₱260.00
Epson 664 Magenta 5 Pc(s) ₱260.00
Canon 790 Black 2 Pc(s) ₱410.00
Canon 790 Cyan 1 Pc(s) ₱390.00
Canon 790 Yellow 1 Pc(s) ₱390.00
Canon 790 Magenta 1 Pc(s) ₱390.00
Brother D60/BT500 Black 2 Pc(s) ₱410.00
Brother D60/BT500 Cyan 1 Pc(s) ₱390.00
Brother D60/BT500 Yellow 1 Pc(s) ₱390.00
Brother D60/BT500 Magenta 1 Pc(s) ₱390.00
Total: 60 Pc(s)
LCD Initial Cost
Item Name Quantity Unit
MODEL REAL ME
C2/A1K 1 Pc(s)
C3/5/5i/6i/A5 2020/A9 2020 1 Pc(s)
C11 2020/A15/A15S/A16K/C12/C15/Q2i/V3/Narzo 20/Narzo 30A 1 Pc(s)
C11 2020/A15/A15S/A16K/C12/C15/Q2i/V3/Narzo 20/Narzo 30A
1 Pc(s)
ORIGINAL
C35 Pc(s)
C11 2021/C20/C21 1 Pc(s)
C55 Pc(s)
C21Y/C25Y 1 Pc(s)
C25/C25S/Oppo A16/A16S/A54S/A56/Narzo 50A 2 Pc(s)
REALME 6I7 Pc(s)
REALME 8i Pc(s)
Realme 8 5g 1
C30 Pc(s)
C30S Pc(s)
XT
10 4g/ 10 5g
C53 Pc(s)
MODEL HUAWEI
3i Pc(s)
2i Pc(s)
2 LITE 1 Pc(s)
Y6 2018/ Y6 Prime 2018 1 Pc(s)
Y5 Pc(s)
Y7 2016 Pc(s)
P30 LITE 1 Pc(s)
Y9 2019 Pc(s)
Y9 2019 PRIME Pc(s)
Y6P Pc(s)
Y7P Pc(s)
Y70 Pc(s)
NOVA 7i/5i Pc(s)
NOVA 5T Pc(s)
HONOR 8X Pc(s)
HONOR 10 LITE Pc(s)
P20 LITE Pc(s)
MODEL VIVO
Y91/Y91C/Y91i/Y93/Y95 1 Pc(s)
Y11/Y12/Y15/Y17 2 Pc(s)
Y19/Y5S/U3/Z5i Pc(s)
Y81/Y81i/Y83/Y85 1726/Y85 1812 1 Pc(s)
Y71 Pc(s)
Y20/Y20i/Y20S/Y12S/Y15S/Y12a/Y15a 1 Pc(s)
Y30 Pc(s)
Y50 Pc(s)
Y21/Y02S 1 Pc(s)
Y02 Pc(s)
V11 1 Pc(s)
V11 PRO Pc(s)
S1 Pc(s)
S1 PRO Pc(s)
Y20E Pc(s)
Y20E5G Pc(s)
Y19 Pc(s)
Y53 1 Pc(s)
Y85 Pc(s)
Y33 Pc(s)
Y35 Pc(s)
MODEL OPPO
A3S/A5/C1 1 Pc(s)
A5S/A12/A7/Real 3/Real 3i 1 Pc(s)
A5S/A12/A7/Real 3/Real 3i Original 1 Pc(s)
A83 1 Pc(s)
F7 1 Pc(s)
F5 Pc(s)
F3 Pc(s)
F9 Pc(s)
F1S/A59 1 Pc(s)
A37/A37F/A37M/NEO 9 1 Pc(s)
A33 Pc(s)
A39 Pc(s)
A57 2020 Pc(s)
A76 Pc(s)
A74 Pc(s)
A94 Pc(s)
A95 Pc(s)
F11/A9 1 Pc(s)
F11 PRO Pc(s)
Reno 5 4G Pc(s)
Ipad 5th Gen Pc(s)
Iphone 5s 1 Pc(s)
Iphone 6s
Samsung A12 Pc(s)
Samsung A10 Pc(s)
Vivo Y33T/Y33S Pc(s)
Samsung J6+
Samsung J7 plus Pc(s)
Redmi note 7 pro Pc(s)
tecno povoir 4 Pc(s)
Infinix Note 12 Pc(s)
Lenovo K13 Pc(s)
Samsung A21s Pc(s)
Hot 9 play 1 Pc(s)
Hot 10 play 1 Pc(s)
hot 10s Pc(s)
ifinix smart 6 HD Pc(s)
Pc(s)
Pc(s)
Pc(s)
Pc(s)
Pc(s)
Pc(s)
Pc(s)
Pc(s)
Pc(s)
Pc(s)
Pc(s)
Pc(s)
Pc(s)
Pc(s)
Pc(s)
Pc(s)
Pc(s)
Pc(s)
Pc(s)
Pc(s)
Pc(s)
Pc(s)
Pc(s)
Pc(s)
Pc(s)
Pc(s)
Pc(s)
Pc(s)
Pc(s)
Pc(s)
Pc(s)
Pc(s)
Pc(s)
Pc(s)
Pc(s)
Pc(s)
Total: 29 Pc(s)
D Initial Cost
Cost Price Total Cost Selling Price With Labor Net Income
Wall bracket
iphone tempered
Battery
Charging Pin
Proprietor Capital
Rommel ₱30,000.00
Richard ₱30,000.00
Angelo ₱10,000.00
Total: ₱70,000.00
Date Item Name
10/9/2023 Kingston SSD 120GB
10/9/2023 Universal Laptop Charger
10/9/2023 Oppo Reno 5 4g LCD
10/9/2023 Xiaomi Redmi note 9s
09/17/2023 Oppo A55 4g
09/17/23 Oppo F1s
09/17/23 Oppo A5s w/ F Temp
09/17/23 Huawei y6P
09/17/23 Vivo Y11
09/17/23 Laptop Deped
09/17/23 Samsung A725s
Description Quantity Price Net
Replace ROM 1 ₱1,000.00 ₱0.00
Sell 1 ₱600.00 ₱350.00
Replace LCD 1 ₱1,200.00 ₱850.00
Troubleshoot 0 ₱0.00 ₱0.00
LCD Replacement 1 ₱900.00 ₱550.00
LCD Replacement 1 ₱700.00 ₱400.00
LCD Replacement 1 ₱750.00 ₱450.00
LCD Replacement 1 ₱800.00 ₱500.00
LCD Replacement 1 ₱800.00 ₱500.00
Format 0 ₱0.00 ₱0.00
Repair 0 ₱0.00 ₱0.00
Labor Total Job Order Number
₱500.00 ₱1,500.00 Paid
N/A ₱600.00 Paid
₱300.00 ₱1,500.00 Paid
₱200.00 ₱200.00 Paid
₱600.00 ₱1,500.00 0001 Paid
₱600.00 ₱1,300.00 0009
₱650.00 ₱1,300.00 0004
₱700.00 ₱1,500.00 0005
₱700.00 ₱1,500.00 0006
₱300.00 ₱300.00 0007
₱800.00 ₱800.00 0008
Goal
Rule
1 10 percent monthly from neto
2 Emergency Fund
3 Rule of three (Diary of a Pulubi) Do we need t Can I afford it
4 Sleep on it (7-30days of thingking)
5 Get an Ipon Buddy
Cash or Charge
LCD
VIVO
Y11/Y12/Y15/Y17
Y91/Y91C/Y91i/Y93/Y95
Y19/Y5S/U3/Z5i
OPPO
C11 2020/A15/A15S/A16K/C12/C15/Q2i/V3/Narzo 20/Narzo 30A
C11 2021/C20/C21
C3/5/5i/6i/A5 2020/A9 2020
A5S/A12/A7/Real 3/Real 3i
Huawei
Y7P/P40 Lite E
BATTERY
BLP673 OPPO A3S/A5S/A7/A12
BLP631 OPPO F5/F3/F5 YOUTH/F77/A75S/A73
BLP601 OPPO F1S/A59/A53
B-E8 VIVO V11i/Y97
B-G7 VIVO Y11/Y12/Y15/Y17
BLP615 OPPO A37/Neo 9/A37/A37M/A37T
HB446486ECW Huawei Y9 Prime 2019/Y9S 2020/Honor 9X/Nova 5i
BLP619 OPPO A57/A39
BLP683 OPPO F11 / F9 / F9pro / F9 Pro
BN55 Redmi note 9s
LCD
400-499 (1300)
500-599 (1400)
600-699 (1500)
700-799 (1600)
800-899 (1700)
900-999 (1800)
1000-1099 (1900)
1100-1199 (2000)
1200-1299 (2100)
1300-1399 (2200)
1400-1499 (2300)
1500-1599 (2400)
1600-1699 (2500)
1700-1799 (2600)
1800-1899 (2700)
1900-1999 (2800)
2000-2099 (2900)
PRICE LIST LABOR
Format 400 Format/apps 450
Laptop No power -1200-1500 Low end printer 450
Laptop No display -650 High end printer 650
Upgrade ram- 200 Reset printer 350
Install ms office- 300
Activation 300 Parts.
PC Unlock login PW - 500 L.d roller 350
R.t.d 350
Andoird Charging port
Wasted pad L3110 - 300
Repair - 150 Replace - 350
Wasted pad L210 - 300
Bypass Hello Iphone 6s+ - 1500 Spur gear 350
Bypass PW Iphone 6s+ - 1k
Andoird Power Btn
Repair - 150 Replace - 350/500
Laptop Hinge Repair - 800
CP Water Damage - 800
CP No Power - 1200
CP Charger Board - 700