Scribd Logo
Upload

Welcome to Scribd!

  • Budget Income Temporary

    Uploaded by

    Phuong Ngan Nguyen
    12 views2 pages
    The document shows budgeted income and expenses over several periods between January and May. It tracks the opening balance, income from work at Le Nails and Chemist Warehouse, total budgeted income, expenses of $50 each period, and the new balance. Total income was over $3900 while expenses were $1500, leaving a final balance of approximately $2800.

    Original Description:

    Original Title

    Budget Income Temporary.docx

    Copyright

    © © All Rights Reserved

    Available Formats

    DOCX, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document
    The document shows budgeted income and expenses over several periods between January and May. It tracks the opening balance, income from work at Le Nails and Chemist Warehouse, total budgeted income, expenses of $50 each period, and the new balance. Total income was over $3900 while expenses were $1500, leaving a final balance of approximately $2800.

    Copyright:

    © All Rights Reserved
    Download as DOCX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    12 views2 pages

    Budget Income Temporary

    Uploaded by

    Phuong Ngan Nguyen
    The document shows budgeted income and expenses over several periods between January and May. It tracks the opening balance, income from work at Le Nails and Chemist Warehouse, total budgeted income, expenses of $50 each period, and the new balance. Total income was over $3900 while expenses were $1500, leaving a final balance of approximately $2800.

    Copyright:

    © All Rights Reserved
    Download as DOCX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    of 2

    Budgeted Income

    22th January – 4th February


    Date Opening Le Nails Lunar Chemist Warehouse Budgeted Minus $50
    Balance Festival Balance expense
    28/1/18 689.02
    25/1/18 13.125 x 8 = 105
    27/1/18 20 x 6 = 120
    28/1/18 20x5.5= 110 TOTAL
    27/1/18 12.05 x 1.25 x 7.5 + 12.05 x 1.5 x 1=131.04375 INCOME:
    23/1/18 12.05 x 2.5 + 12.05 x 1.25 x 2 = 60.25 717.5875
    30/1/18 12.05 x 2.5 + 12.05 x 1.25 x 2 = 60.25
    3/2/18 12.05 x 1.25 x 7.5 + 12.05 x 1.5 x 1 =131.04375
    7/2/18 1406.607 1356.6075

    5th February - 18th February


    Date Opening Chemist Warehouse Budgeted Minus $50
    Balance Balance expense
    7/2/18 1356.6075
    6/2/18
    10/2/18 12.05 x 1.25 x 7.5 + 12.05 x 1.5 x 1=131.04375
    TOTAL
    13/2/18 12.05 x 2.5 + 12.05 x 1.25 x 2 = 60.25
    INCOME:
    17/2/18 12.05 x 1.25 x 7.5 + 12.05 x 1.5 x 1=131.04375 515.14275
    7/2/18 12.05 x 3 + 12.05 x 1.25 x 2 = 66.275
    14/2/18 12.05 x 3 + 12.05 x 1.25 x 2 = 66.275
    21/2/18 1871.75025 1821.75025

    19th February – 4th March


    Date Opening Chemist Warehouse Budgeted Minus $50
    Balance Balance expense
    21/2/18 1821.75025
    20/2/18 12.05 x 2.5 + 12.05 x 1.25 x 2 = 60.25
    21/2/18 12.05 x 3 + 12.05 x 1.25 x 2 = 66.275
    TOTAL
    24/2/18 12.05 x 1.25 x 7.5 + 12.05 x 1.5 x 1=131.04375
    INCOME:
    27/2/18 12.05 x 2.5 + 12.05 x 1.25 x 2 = 60.25 448.8625
    3/3/18 12.05 x 1.25 x 7.5 + 12.05 x 1.5 x 1=131.04375

    7/3/18 2270.61275 2220.61275

    5th March – 18th March


    Date Opening Chemist Warehouse Budgeted Minus $50 expense
    Balance Balance
    7/3/18 2220.61275
    6/3/18 12.05 x 2.5 + 12.05 x 1.25 x 2 = 60.25
    10/3/18 12.05 x 1.25 x 7.5 + 12.05 x 1.5 x 1=131.04375
    TOTAL INCOME:
    13/3/18 12.05 x 2.5 + 12.05 x 1.25 x 2 = 60.25
    382.5875
    17/3/18 12.05 x 1.25 x 7.5 + 12.05 x 1.5 x 1=131.04375
    21/3/18 2603.20025 2553.20025
    19th March – 1st April
    Date Opening Chemist Warehouse Budgeted Minus $50 expense
    Balance Balance
    7/3/18 2220.61275
    6/3/18 12.05 x 2.5 + 12.05 x 1.25 x 2 = 60.25
    10/3/18 12.05 x 1.25 x 7.5 + 12.05 x 1.5 x 1=131.04375
    TOTAL INCOME:
    13/3/18 12.05 x 2.5 + 12.05 x 1.25 x 2 = 60.25
    382.5875
    17/3/18 12.05 x 1.25 x 7.5 + 12.05 x 1.5 x 1=131.04375
    21/3/18 2603.20025 2553.20025
    2nd April – 15th April
    Date Opening Chemist Warehouse Budgeted Minus $50 expense
    Balance Balance
    7/3/18 2553.20025
    6/3/18 12.05 x 2.5 + 12.05 x 1.25 x 2 = 60.25
    10/3/18 12.05 x 1.25 x 7.5 + 12.05 x 1.5 x 1=131.04375
    TOTAL INCOME:
    13/3/18 12.05 x 2.5 + 12.05 x 1.25 x 2 = 60.25
    382.5875
    17/3/18 12.05 x 1.25 x 7.5 + 12.05 x 1.5 x 1=131.04375
    21/3/18 2935.78775 2885.78775
    16th April – 29th April
    Date Opening Chemist Warehouse Budgeted Minus $50 expense
    Balance Balance
    7/3/18 2885.78775
    6/3/18 12.05 x 2.5 + 12.05 x 1.25 x 2 = 60.25
    10/3/18 12.05 x 1.25 x 7.5 + 12.05 x 1.5 x 1=131.04375
    TOTAL INCOME:
    13/3/18 12.05 x 2.5 + 12.05 x 1.25 x 2 = 60.25
    382.5875
    17/3/18 12.05 x 1.25 x 7.5 + 12.05 x 1.5 x 1=131.04375
    21/3/18 3268.37528 3218.37525
    30 April – 13th May
    Date Opening Chemist Warehouse Budgeted Minus $50 expense
    Balance Balance
    7/3/18 3218.37525
    6/3/18 12.05 x 2.5 + 12.05 x 1.25 x 2 = 60.25
    10/3/18 12.05 x 1.25 x 7.5 + 12.05 x 1.5 x 1=131.04375
    TOTAL INCOME:
    13/3/18 12.05 x 2.5 + 12.05 x 1.25 x 2 = 60.25
    382.5875
    17/3/18 12.05 x 1.25 x 7.5 + 12.05 x 1.5 x 1=131.04375
    21/3/18 3601.23275 3551.23275
    14th May – 28th May
    Date Opening Chemist Warehouse Budgeted Minus $50 expense
    Balance Balance
    7/3/18 3551.23275
    6/3/18 12.05 x 2.5 + 12.05 x 1.25 x 2 = 60.25
    10/3/18 12.05 x 1.25 x 7.5 + 12.05 x 1.5 x 1=131.04375
    TOTAL INCOME:
    13/3/18 12.05 x 2.5 + 12.05 x 1.25 x 2 = 60.25
    382.5875
    17/3/18 12.05 x 1.25 x 7.5 + 12.05 x 1.5 x 1=131.04375
    21/3/18 3933.82025 3883.82025

    You might also like