Scribd Logo
Upload

Welcome to Scribd!

  • Preeti Bhardwaj 1

    Uploaded by

    Anukriti Khare
    2 views2 pages

    Original Title

    PREETI BHARDWAJ 1

    Copyright

    © Attribution Non-Commercial (BY-NC)

    Available Formats

    XLSX, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document

    Copyright:

    Attribution Non-Commercial (BY-NC)
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    2 views2 pages

    Preeti Bhardwaj 1

    Uploaded by

    Anukriti Khare

    Copyright:

    Attribution Non-Commercial (BY-NC)
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    of 2

    YEARLY BUDGET OF 2011

    MONTH
    STARTING INCOME
    TOTAL INCOME
    TOTAL EXPENSES
    NET
    PROJECTED END BALANCE

    JAN

    FEB

    MARCH
    APRIL
    MAY
    JUNE
    22000
    22000
    22000
    22000
    66800
    68270
    64060
    64000
    12770
    10073
    12753
    13747
    54030
    58197
    51307
    50253
    76030
    80197
    73307
    72253

    22000
    67000
    13499
    53501
    75501

    22000
    67800
    16248
    51552
    73552

    50000
    8000
    8000
    600
    400
    67000

    50000
    8000
    9000
    500
    300
    67800

    50000
    9000
    7000
    600
    200
    66800

    50000
    12000
    5000
    770
    500
    68270

    50000
    6000
    7000
    870
    190
    64060

    50000
    6000
    7000
    680
    320
    64000

    CLOTHING
    BIRTHDAY
    MOVIES
    TOTAL EXPENSES

    3000
    500
    400
    3900

    3400
    600
    550
    4550

    2000
    700
    480
    3180

    1200
    650
    243
    2093

    1100
    450
    354
    1904

    800
    740
    450
    1990

    HOUSE
    GENERAL ITEAM
    ELECCTRICITY
    WATER
    CLEANING
    TOTAL EXPENSES

    7000
    800
    699
    200
    8699

    9000
    598
    700
    300
    10598

    7000
    600
    760
    230
    8590

    5000
    650
    960
    320
    6930

    8000
    679
    720
    240
    9639

    9000
    657
    670
    250
    10577

    600
    300
    900

    700
    400
    1100

    650
    350
    1000

    650
    400
    1050

    760
    450
    1210

    750
    430
    1180

    SOURCE OF INCOME
    SALARY
    BROKERING
    FIRM BUSINESS
    INVESTMENT
    OTHER
    TOTAL INCOME

    EXPENSES

    MY EXPENSES

    VECHILE EXPENSES
    FOUR WHEELER
    TWO WHEELER
    TOTAL EXPENSES

    JULY
    AUG
    SEPT
    OCT
    NOV
    DEC
    22000
    22000
    22000
    22000
    22000
    22000
    71230
    68219
    59980
    64400
    67700
    65450
    12646
    13562
    14723
    12873
    12911
    15203
    58584
    54657
    45257
    51527
    54789
    50247
    80584
    76657
    67257
    73527
    76789
    72247

    TOTAL
    794909
    161008
    633901
    897901

    AVERAGE
    66242.4167
    13417.3333
    52825.0833
    74825.0833

    50000
    12000
    8000
    890
    340
    71230

    50000
    11000
    6000
    989
    230
    68219

    50000
    4500
    4500
    780
    200
    59980

    50000
    7700
    5500
    800
    400
    64400

    50000
    7700
    8700
    870
    430
    67700

    50000
    8800
    5600
    800
    250
    65450

    600000
    100700
    81300
    9149
    3760
    794909

    50000
    8391.66667
    6775
    762.416667
    313.333333
    66242.4167

    890
    600
    560
    2050

    900
    800
    465
    2165

    1000
    830
    300
    2130

    1300
    300
    400
    2000

    1400
    404
    200
    2004

    1500
    450
    190
    2140

    18490
    7024
    4592
    30106

    1540.83333
    585.333333
    382.666667
    2508.83333

    7800
    876
    680
    320
    9676

    8700
    657
    690
    340
    10387

    9900
    834
    670
    250
    11654

    8398
    487
    680
    463
    10028

    7869
    897
    760
    346
    9872

    9876
    789
    780
    434
    11879

    97543 8128.58333
    8524 710.333333
    8769
    730.75
    3693
    307.75
    118529 9877.41667

    460
    460
    920

    560
    450
    1010

    489
    450
    939

    500
    345
    845

    290
    745
    1035

    600
    584
    1184

    7009 584.083333
    5364
    447
    12373 1031.08333

    You might also like