INCOME STATMENT MAY North CHECK DATE ADJUSTED

You might also like

Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 17

SALE FROM ALL ENDS

POS CREDIT DEBIT CASH BANK DEPOSIT


CLOVER $ 54,785.65 $ 54,785.00
UBER EATS $ 13,019.47 $ -
ORDER MARK (Show all sales) $ 28,281.00
CHOWNOW $ 2,888.75 $ -
GRUBHUB $ -
BEYOND MENU $ -
FRESHBITES $ -
DOORDASH $ 5,903.46 $ -
POSTMATE $ -
TOTAL $ - $ - $ 76,597.33 $ 83,066.00

GRAND TOTAL
$ 83,066.00
Date Description Comments
5/3/2021 DDA CHECK 999999
5/3/2021 SAMSCLUB.COM 888-746-7726 AR
5/3/2021 SAMSCLUB #6188 AUSTIN TX
5/3/2021 VBS*VONAGE BUSIN 866-901-0242 GA
5/3/2021 MANPASAND SUPERM AUSTIN TX
5/3/2021 MANPASAND SUPERM AUSTIN TX
5/3/2021 EXTRA SPACE 8739 AUSTIN TX
5/3/2021 RESTAURANT DEPOT AUSTIN TX
5/3/2021 MERCHANT BANKCD H592126793 209218797881 FINCL ADJ CCD
5/3/2021 MERCHANT BANKCD H592126793 209218797881 DISCOUNT CCD
5/3/2021 MERCHANT BANKCD H592126793 209218797881 DISCOUNT CCD
5/3/2021 MERCHANT BANKCD H592126793 209218797881 DISCOUNT CCD
5/3/2021 MERCHANT BANKCD H592126793 209218797881 FEE CCD
5/3/2021 DDA CHECK 5388
5/4/2021 ROKU FOR CRICKET 8162728107 DE
5/4/2021 MANPASAND SUPERM AUSTIN TX
5/4/2021 MANPASAND SUPERM AUSTIN TX
5/4/2021 SAMSCLUB.COM 888-746-7726 AR
5/4/2021 MERCHANT BANKCD H592126793 209218797881 DISCOUNT CCD
5/4/2021 WASTE CONNECTION 9051001301 53334083050121 WEB_PAY WEB
5/4/2021 SYSCO CORPORATIO 9004514834 USBL013671689S PAYMENT CCD
5/5/2021 SAMS CLUB #6188 AUSTIN TX
5/5/2021 MERCHANT BANKCD H592126793 209218797881 DISCOUNT CCD
5/5/2021 FDGL 1000010839 052-1619635-000 LEASE PYMT PPD
5/5/2021 DDA CHECK 5387
5/6/2021 FACEBK J3T2H3B8V MENLO PARK CA
5/6/2021 POS PIN BCS WAL SAMSCLU AUSTIN TX
5/6/2021 MANPASAND SUPERM AUSTIN TX
5/6/2021 MERCHANT BANKCD H592126793 209218797881 DISCOUNT CCD
5/6/2021 DDA CHECK 5383
5/7/2021 RESTAURANT DEPOT AUSTIN TX
5/7/2021 MERCHANT BANKCD H592126793 209218797881 DISCOUNT CCD
5/10/2021 ,K. PRUDHVI KRISHNA,026005092 WELLS FARGO BANK
5/10/2021 MANPASAND SUPERM AUSTIN TX
5/10/2021 H-E-B #269 AUSTIN TX
5/10/2021 MERCHANT BANKCD H592126793 209218797881 DISCOUNT CCD
5/10/2021 MERCHANT BANKCD H592126793 209218797881 DISCOUNT CCD
5/10/2021 DDA CHECK 5394
5/10/2021 MERCHANT BANKCD H592126793 209218797881 DISCOUNT CCD
5/10/2021 DDA CHECK 5395
5/10/2021 DDA CHECK 5389
5/10/2021 WIRE FEE
5/11/2021 ORDERMARK PLAYA VISTA CA
5/11/2021 SINGLE PLATFORM 7818001111 MA
5/11/2021 SAMSCLUB.COM 888-746-7726 AR
5/11/2021 IN *NISHI ENTERP 732-7900199 NJ
5/11/2021 MERCHANT BANKCD H592126793 209218797881 DISCOUNT CCD
5/11/2021 PROG COUNTY MUT 9409348179 POL 03663248 INS PREM TEL
5/11/2021 DDA CHECK 5393
5/11/2021 DDA CHECK 5392
5/12/2021 MANPASAND SUPERM AUSTIN TX
5/12/2021 ORDERMARK 1800948598 ST-L5G8O9P5H5Q4 ORDERMARK CCD
5/12/2021 MERCHANT BANKCD H592126793 209218797881 DISCOUNT CCD
5/12/2021 DDA CHECK 5390
5/13/2021 MISSION RESTAURA AUSTIN TX
5/13/2021 RESTAURANT DEPOT AUSTIN TX
5/13/2021 MERCHANT BANKCD H592126793 209218797881 DISCOUNT CCD
5/13/2021 DDA CHECK 5391
5/14/2021 DANA BAZAAR AUSTIN TX
5/14/2021 H MART - AUSTIN AUSTIN TX
5/14/2021 SAMS CLUB #6188 AUSTIN TX
5/14/2021 SAMS CLUB #6188 AUSTIN TX
5/14/2021 MISSION RESTAURA AUSTIN TX
5/14/2021 RESTAURANT DEPOT AUSTIN TX
5/14/2021 MERCHANT BANKCD H592126793 209218797881 DISCOUNT CCD
5/14/2021 IRS 3387702000 274153455753723 USATAXPYMT CCD
5/17/2021 THE HOME DEPOT # AUSTIN TX
5/17/2021 MANPASAND SUPERM AUSTIN TX
5/17/2021 SAMSCLUB.COM 888-746-7726 AR
5/17/2021 THE HOME DEPOT # AUSTIN TX
5/17/2021 THE HOME DEPOT # AUSTIN TX
5/17/2021 MANPASAND SUPERM AUSTIN TX
5/17/2021 SAMSCLUB #6188 AUSTIN TX
5/17/2021 THE HOME DEPOT # AUSTIN TX
5/17/2021 OFFICEMAX DEPOT CEDAR PARK TX
5/17/2021 MANPASAND SUPERM AUSTIN TX
5/17/2021 GANDHI BAZAR SPI AUSTIN TX
5/17/2021 SAMSCLUB.COM 888-746-7726 AR
5/17/2021 MERCHANT BANKCD H592126793 209218797881 DISCOUNT CCD
5/17/2021 ECOLAB 3410231510 2000161307 PAYMENTS CCD
5/17/2021 MERCHANT BANKCD H592126793 209218797881 DISCOUNT CCD
5/17/2021 MERCHANT BANKCD H592126793 209218797881 DISCOUNT CCD
5/17/2021 ECOLAB 3410231510 2000161308 PAYMENTS CCD
5/18/2021 SAMSCLUB.COM 888-746-7726 AR
5/18/2021 SAMS CLUB #6188 AUSTIN TX
5/18/2021 CITY OF AUSTIN T 5746000085 2820919883 PAYMENT PPD
5/18/2021 MERCHANT BANKCD H592126793 209218797881 DISCOUNT CCD
5/19/2021 SAMS CLUB #6188 AUSTIN TX
5/19/2021 MANPASAND SUPERM AUSTIN TX
5/19/2021 AMZN MKTP US*2R5 AMZN.COM BILL WA
5/19/2021 MERCHANT BANKCD H592126793 209218797881 DISCOUNT CCD
5/19/2021 DDA CHECK 5399
5/19/2021 DDA CHECK 5402
5/20/2021 SAMSCLUB #6188 AUSTIN TX
5/20/2021 MANPASAND SUPERM AUSTIN TX
5/20/2021 AMZN MKTP US*2R0 AMZN.COM BILL WA
5/20/2021 MANPASAND SUPERM AUSTIN TX
5/20/2021 MERCHANT BANKCD H592126793 209218797881 DISCOUNT CCD
5/21/2021 H-E-B #710 AUSTIN TX
5/21/2021 POS PIN BCS WAL SAMSCLU AUSTIN TX
5/21/2021 H-E-B #227 AUSTIN TX
5/21/2021 H-E-B #428 AUSTIN TX
5/21/2021 SAMS CLUB #6188 AUSTIN TX
5/21/2021 LYFT *1 RIDE 0 855-865-9553 CA
5/21/2021 HEB ONLINE 855-803-0611 TX
5/21/2021 SAMSCLUB.COM 888-746-7726 AR
5/21/2021 MANPASAND SUPERM AUSTIN TX
5/21/2021 RESTAURANT DEPOT AUSTIN TX
5/21/2021 MERCHANT BANKCD H592126793 209218797881 DISCOUNT CCD
5/21/2021 DDA CHECK 5396
5/21/2021 SYSCO CENTRAL T 1743065202 CUST #671689 VENDOR PAY CCD
5/21/2021 DDA DEBIT
5/24/2021 MANPASAND SUPERM AUSTIN TX
5/24/2021 CHEVRON 0379302 AUSTIN TX
5/24/2021 CHEVRON 0379302 AUSTIN TX
5/24/2021 LYFT *1 RIDE 0 855-865-9553 CA
5/24/2021 SAMSCLUB #6188 AUSTIN TX
5/24/2021 SAMSCLUB.COM 888-746-7726 AR
5/24/2021 MANPASAND SUPERM AUSTIN TX
5/24/2021 OFFICEMAX DEPOT CEDAR PARK TX
5/24/2021 MANPASAND SUPERM AUSTIN TX
5/24/2021 RESTAURANT DEPOT AUSTIN TX
5/24/2021 RESTAURANT DEPOT AUSTIN TX
5/24/2021 MANPASAND SUPERM AUSTIN TX
5/24/2021 3F6WHV 5127072773 052121 A
5/24/2021 MERCHANT BANKCD H592126793 209218797881 DISCOUNT CCD
5/24/2021 MERCHANT BANKCD H592126793 209218797881 DISCOUNT CCD
5/24/2021 MERCHANT BANKCD H592126793 209218797881 DISCOUNT CCD
5/24/2021 FRESHBYTES 1800948598 ST-X3V4X1L0N4U6 FRESHBYTES CCD
5/24/2021 DDA CHECK 5397
5/24/2021 CITY OF AUSTIN T 5746000085 9430497870 PAYMENT PPD
5/24/2021 WEBFILE TAX PYMT 2146000311 902 02489556 DD CCD
5/25/2021 MERCHANT BANKCD H592126793 209218797881 DISCOUNT CCD
5/26/2021 LYFT *1 RIDE 0 855-865-95
5/26/2021 SAMSCLUB #6188 AUSTIN
5/26/2021 A&MCPA7816 APR ACCT
5/26/2021 MERCHANT BANKCD DISCOUNT
5/26/2021 A&MCPA7816 APR ACCT
5/26/2021 FAVOR, INC. BILL.COM
5/27/2021 POS PIN BCS SAMS CLUB #
5/27/2021 WESTERN STATES F CENTENNIAL
5/27/2021 MERCHANT BANKCD DISCOUNT
5/27/2021 DDA CHECK 5403
5/28/2021 ROKU FOR YUPPTV 8162728107
5/28/2021 OFFICEMAX/DEPOT CEDAR PARK
5/28/2021 MANPASAND SUPERM AUSTIN
5/28/2021 MANPASAND SUPERM AUSTIN
5/28/2021 RESTAURANT DEPOT AUSTIN
5/28/2021 MERCHANT BANKCD DISCOUNT
5/28/2021 TIME WARNER CABL TW CABLE
5/28/2021 DDA CHECK 5401
5/28/2021 DDA CHECK 5400
Check Number Amount Balance
999999 $0.00 $29,454.28 8536
$0.00 $29,410.36
$0.00 $29,363.36
($61.75) $29,301.61
$0.00 $29,195.93
$0.00 $29,079.09
($149.00) $28,930.09
$0.00 $26,684.87
($14.38) $26,670.49
($22.27) $26,648.22
($36.98) $26,611.24
($76.33) $26,534.91
($174.21) $26,360.70
5388 $0.00 $24,560.70 1800
($10.81) $30,057.38
$0.00 $30,031.39
$0.00 $30,001.67
$0.00 $29,728.29
($63.17) $29,665.12
($217.26) $29,447.86
$0.00 $27,313.61
$0.00 $29,034.88
($61.45) $28,973.43
($268.38) $28,705.05
5387 $0.00 $27,503.34 1201.71
($10.00) $28,723.80
$0.00 $28,711.18
$0.00 $28,675.21
($30.55) $28,644.66
5383 $0.00 $21,971.03 6673.63
$0.00 $21,869.29
($21.20) $21,848.09
($1,200.00) $28,414.80
$0.00 $28,407.06
$0.00 $28,375.25
($33.96) $28,341.29
($39.29) $28,302.00
5394 $0.00 $28,253.19 48.81
($65.97) $28,187.22
5395 $0.00 $27,346.83 840
5389 $0.00 $20,346.83 7000
($50.00) $20,296.83
$0.00 $27,458.34
($123.66) $27,334.68
$0.00 $27,161.86
($415.00) $26,746.86
($91.39) $26,655.47
($455.00) $26,200.47
5393 $0.00 $23,919.60 2280.7
5392 $0.00 $16,495.60 7424
$0.00 $18,454.72
$0.00 $18,404.72
($96.93) $18,307.79
5390 $0.00 $17,225.64 1082.15
($47.47) $18,626.10
$0.00 $16,193.19
($40.90) $16,152.29
5391 $0.00 $14,152.29 2000
$0.00 $17,282.97
($34.61) $17,248.36
$0.00 $17,208.29
$0.00 $17,160.28
($231.98) $16,928.30
$0.00 $14,819.59
($28.80) $14,790.79
$0.00 $13,774.37
($2.75) $21,091.29
$0.00 $21,086.82
$0.00 $21,074.90
($20.54) $21,054.36
($21.81) $21,032.55
$0.00 $21,009.09
$0.00 $20,972.09
($51.25) $20,920.84
($60.56) $20,860.28
$0.00 $20,785.28
($104.77) $20,680.51
$0.00 $20,453.51
($25.67) $20,427.84
($27.06) $20,400.78
($35.44) $20,365.34
($65.84) $20,299.50
($155.18) $20,144.32
$0.00 $24,989.14
$0.00 $24,905.62
$0.00 $24,843.60
($82.72) $24,760.88
$0.00 $26,155.13
$0.00 $26,103.15
($122.77) $25,980.38
($61.83) $25,918.55
5399 $0.00 $23,653.45 2265.1
5402 $0.00 $16,524.25 7129.2
$0.00 $17,697.31
$0.00 $17,651.72
($89.01) $17,562.71
$0.00 $17,157.64
($26.83) $17,130.81
$0.00 $19,055.49
$0.00 $19,039.41
$0.00 $19,019.51
$0.00 $18,991.65
$0.00 $18,956.64
($48.99) $18,907.65
($98.55) $18,809.10
$0.00 $18,659.76
$0.00 $18,413.49
$0.00 $17,665.23
($30.10) $17,635.13
5396 $0.00 $16,154.71 1480.42
$0.00 $14,305.52
($36.00) $14,269.52
$0.00 $19,449.15
($19.80) $19,429.35
($19.80) $19,409.55
($21.99) $19,387.56
$0.00 $19,345.56
$0.00 $19,297.32
$0.00 $19,245.63
($57.99) $19,187.64
$0.00 $19,085.62
$0.00 $18,967.34
($190.39) $18,776.95
$0.00 $18,572.01
($569.95) $18,002.06
($27.74) $17,974.32
($46.42) $17,927.90
($55.90) $17,872.00
($89.00) $17,783.00
5397 $0.00 $17,117.52 665.48
$0.00 $16,020.29
$0.00 $11,660.21
$0.00 $17,365.66
($18.99) $18,418.97
$0.00 $18,379.96
($50.00) $18,329.96
($59.72) $18,270.24
($175.00) $18,095.24
($302.95) $17,792.29
$0.00 $20,147.87
($445.00) $19,702.87
($23.11) $19,679.76
5403 $0.00 $11,634.89 8044.87
($2.15) $13,530.06
($5.62) $13,524.44
$0.00 $13,516.50
$0.00 $13,505.40
$0.00 $12,696.63
($23.03) $12,673.60
($65.01) $12,608.59
5401 $0.00 $12,486.84 121.75
5400 $0.00 $10,217.69 2269.15
PAY ROLL
#NO NAME MONTHELY HOURS RATE
$ -

$ -
$ -
$ -

TOTAL $ -
TOTAL PER HUOR TOTAL WAGES
$ -
$ -
$ -
$ -
$ 21,215.00
$ 15,210.00
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ 36,425.00 $ 36,425.00
DATE WITHD MERCHANDIES CONTACT INFO
3-May-21 DDA CHECK 999999 B-N-G
3-May-21 DDA CHECK 5388 BEXELY AT WHITEOTONE
5-May-21 DDA CHECK 5387 A-A FOOD
6-May-21 DDA CHECK 5383 WORLD FOOD
10-May-21 DDA CHECK 5394 ARAMRAK
10-May-21 DDA CHECK 5395 LEENA PATEL
10-May-21 DDA CHECK 5389 SADNALWOOD
11-May-21 DDA CHECK 5393 MANPASAND
11-May-21 DDA CHECK 5392 WORLDD FOOD
12-May-21 DDA CHECK 5390 A-A1 FOOD
13-May-21 DDA CHECK 5391 DANA BAZAR
19-May-21 DDA CHECK 5399 ANANBABU GEORGE
19-May-21 DDA CHECK 5402 WORLD FOOD MART
21-May-21 DDA CHECK 5396 A-A1 FOOD
24-May-21 DDA CHECK 5397 BANJARAS
27-May-21 DDA CHECK 5403 SYSCO
28-May-21 DDA CHECK 5401 A-A1 FOOD
28-May-21 DDA CHECK 5400 A-A1 FOOD
SYSCO
MANPASSAND
REST DEPUT
DANA BAZAR
H MART
SAMS
H-E-B
ORDERMARK FEE
1-Jun-21 DDA CHECK 5407 A-A1 FOODS
1-Jun-21 DDA CHECK 5404 A-A1 FOODS
3-Jun-21 DDA CHECK 5405 BEXELY AT WHITEOTONE

TOTAL
CARD PAYEMNT CHECQUE CASH EXPANSE
$ - $ 8,536.00
$ - $ -
$ - $ -
$ - $ -
$ - $ 48.81
$ - $ -
$ - $ -
$ 2,280.87 $ -
$ 7,424.00 $ -
$ 1,082.15 $ -
$ 2,000.00 $ -
$ - $ -
$ 7,129.20 $ -
$ 1,480.42 $ -
$ 665.48 $ -
$ 8,044.87 $ -
$ 121.75 $ -
$ 2,269.15 $ -
$ 3,983.00
$ 1,599.00
$ 10,257.00
$ 32.00
$ 35.00
$ 1,492.00
$ 95.00 $ -
$ 100.00
$ 750.00
$ 902.90
$ - $ 1,600.00

- 51,643.79 $ -

GRAND TOTAL

EXPANSE TOTAL
CHECK WRITTEN DATE

APRIL 28TH 1201.71


APRIL 30TH 6673

5/31/21
5/31/21
5/31/21

$ 51,643.79

$ 10,284.81
INCOME STATMENT
SALE $ 83,066.00
OTHER INCOME $ 36,683.00

TOTAL $ 119,749.00

EXPENCES
SHOP RENT $ 7,000.00
WEBFILE TAX $ 4,360.00
SALES TAX IRS $ 1,016.00
APT RENT EMPL $ 1,800.00
WITHDRAWAL $ 7,609.00
ELECTORCITY BILL $ 1,159.00
OTHER EXPANSE $ 10,284.81
LABOUR COST $ 36,425.00
PURCHAES(FOOD) $ 51,643.79

TOTAL $ 121,297.60

NET PROFIT / LOSS $ (1,548.60)


36683

FOOD COST %

$ 119,749.00 $ 51,643.79 43%

36425 -34846
-31009

You might also like