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