Bng k chi tiu gia nh

Ngy

Thng:
Khon chi

S tin

1/4/2011 Tin bu T4 2011

a5

750,000

4/4/2011 Tin n T3

a1

270,000

5/4/2011 Mua hp ng thc n Komasu

a2

435,000

Khon

Thu nhp
Lng v

n1

Lng chng

n2

Pht sinh thm ca v

n3

Pht sinh thm ca chng

n4

Thu nhp khc

n5

Tn thng trc

n6
Tng chi tiu
L 1 - Duy tr cuc sng

50%

Thc phm n ung, go

a1

Gas, in, nc, dng nu bp

a2

Phone, internet

a3

Tiu vt gia nh

a4

Tr bu hng thng

a5

Khc

a6
L 2 - Ti u t cuc sng

15%

Hc ph ca con

b1

Sch, kho hc nng cao nghip v

b2

Khm cha bnh

b3

L 3 - Nng cp cuc sng

8%

Du lch, i chi

c1

Thi trang, lm p

c2

L 4 - Nng cao i sng tinh thn

Hiu h, thm hi
L 5 - Tit kim tiu dng lu di

7%
d1
10%
e1

L 6- Ch ng ti chnh tng lai

Vng

10%
f1

Bng tnh li tit kim

S tin
Li sut nm
k hn ( s thng)
li 1 thng
li nhn khi o hn
Bng tnh vng ( tnh xui)
S tin c
Gi vng/ ch
S ch vng thu c l
Bng tnh vng ( tnh ngc)
Gi vng/ ch
S ch vng cn mua
Tng ng s tin VN

10,000,000 nhp s vo
14.00 nhp s vo
1.0 nhp s vo
116,667
116,667
33,050,000
3,305,000
10.0

nhp s vo
nhp s vo
0.0

S tin cn tn
Khon
Thu nhp

nhp s vo
nhp s vo

Lng v
Lng chng
Pht sinh thm ca v
Pht sinh thm ca chng
Thu nhp khc
Tn thng trc
Tng chi tiu
L 1 - Duy tr cuc sng
Thc phm n ung, go
Gas, in, nc
Phone, internet
Tiu vt gia nh
Tr bu hng thng
Khc

n1
n2
n3
n4
n5
n6
50%
a1
a2
a3
a4
a5
a6

L 2 - Ti u t cuc sng
Hc ph ca con
Sch, kho hc nng cao nghip v
Khm cha bnh

15%
b1
b2
b3

(705,000)
Thc t
0
0
0
0
0
0
0
705,000
705,000
270,000
435,000
0
0

VN
Cn i
10,000,000
5,000,000
5,000,000
0
0
0
0
8,795,000
2,795,000
1,530,000
(235,000)
300,000
1,200,000

0
0
0
0

1,500,000
1,000,000
0
500,000

nh mc chi
Phn tnh ton ra c nh mc chi h
10,000,000 S tin tng ng %
5,000,000
5,000,000
0
0
0
0
9,800,000
10,000,000
3,800,000
5,000,000
1,800,000
200,000
300,000
1,200,000
300,000

1,500,000
1,000,000
500,000

1,500,000

L 3 - Nng cp cuc sng

Du lch, i chi
Thi trang, lm p

8%
c1
c2

0
0
0

1,100,000
300,000
800,000

1,100,000
300,000
800,000

800,000

L 4 - Nng cao i sng tinh thn

Hiu h, thm hi

7%
d1

0
0

1,000,000
1,000,000

1,000,000
1,000,000

700,000

10%
e1
10%
f1

0
0
0
0

1,200,000
1,200,000
1,200,000
1,200,000

1,200,000
1,200,000
1,200,000
1,200,000

1,000,000

L 5 - Tit kim tiu dng lu di

L 6- Ch ng ti chnh tng lai
Vng

0.00%

1,000,000

n ra c nh mc chi hp l
Chnh lch so vi nh mc chi

200,000
1,200,000

Xem kt qu tnh ton y!

t ri

t ri
Cha t, lm li i

(300,000)

(300,000)

(200,000)
(200,000)

Theo di nm 2011
nh mc chi tiu ly t tin lng: 10,000,000 ng
Thng

T1

T2

Thu nhp ngun 1

Thu nhp ngun 2
Thu nhp ngun 3
Tng

S tin b ra tit kim

Thc t chi tiu
Cn

ng: 10,000,000 ng
T3

Tng
0
0
0
0

0
0
0