income vs expense « diary

belle

   

<< May 2005 >>
Sun Mon Tue Wed Thu Fri Sat
01 02 03 04 05 06 07
08 09 10 11 12 13 14
15 16 17 18 19 20 21
22 23 24 25 26 27 28
29 30 31


If you want to be updated on this weblog Enter your email here:



rss feed



May 26, 2005
income vs expense

It was amazing that i get an average salary of 5142 for every payday (15th and 30th) so to sum it up: Year 2005 Projection 

   5142 * 24(paydays) = 123408  so that would be my netpay for the entire year... whew and my     average expenses  was approximately  7000 * 12(months)  = 84000


           123 408 - 84000 = 39408 (3284 monthly remaining for extra budget)

My small business : Projection income:

                              1000* 2 = 2000          Salary:    123408.32                                   
                             1500*10 = 15000         Business    32900
                              1200*10 =12000                      _______
                               650 *6 =    3900                         156308.32
                                     ____________                    
                                              32900
   
 Expenses :
                  house monthly amortization : 5092.11 * 12 = 61105.32 
                  Ama's Pagibig cont :              600* 12        =   7200
                  Water and Electricity bill :      500 * 12        =   6000
                  Home Cont.                          200 * 12        =   2400
                  Food and Groceries                500 * 24       =  12000
                  Others:                                1000 * 24       =  24000
                                                                                 ==========
                                                              Total                112 705.32   0r 9392.11 monthly 

Income :    156308.32
Expenses:  111705.32
===============
Balance :     44603.00 or  3716.92 monthly
               


Posted at 08:38 pm by beautybyst

 

Leave a Comment:

Name


Homepage (optional)


Comments




Previous Entry Home Next Entry