Entry: income vs expense May 26, 2005



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
               

   0 comments

Leave a Comment:

Name


Homepage (optional)


Comments