Scribd Logo
Upload

Welcome to Scribd!

  • Ersonal Budget Stephano Chobwe Kanyinji-2022

    Uploaded by

    Chobwe Stephano Kanyinji
    14 views8 pages
    This document appears to be a personal budget for Stephano Chobwe Kanyinji for the year 2022. It includes estimates for income totaling $924,000 and expenditures totaling $3,339,600, resulting in projected savings of -$1,555,920 for the year. It also provides a breakdown of savings on a monthly and weekly basis, showing expected savings of $77,000 or $11,000 per month and $206,660 or $29,522.86 per week respectively. The document further outlines remaining work needed to complete a project house in Area 49 with an estimated total cost of $1,294,507.

    Original Description:

    Copyright

    © © All Rights Reserved

    Available Formats

    XLSX, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document
    This document appears to be a personal budget for Stephano Chobwe Kanyinji for the year 2022. It includes estimates for income totaling $924,000 and expenditures totaling $3,339,600, resulting in projected savings of -$1,555,920 for the year. It also provides a breakdown of savings on a monthly and weekly basis, showing expected savings of $77,000 or $11,000 per month and $206,660 or $29,522.86 per week respectively. The document further outlines remaining work needed to complete a project house in Area 49 with an estimated total cost of $1,294,507.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    14 views8 pages

    Ersonal Budget Stephano Chobwe Kanyinji-2022

    Uploaded by

    Chobwe Stephano Kanyinji
    This document appears to be a personal budget for Stephano Chobwe Kanyinji for the year 2022. It includes estimates for income totaling $924,000 and expenditures totaling $3,339,600, resulting in projected savings of -$1,555,920 for the year. It also provides a breakdown of savings on a monthly and weekly basis, showing expected savings of $77,000 or $11,000 per month and $206,660 or $29,522.86 per week respectively. The document further outlines remaining work needed to complete a project house in Area 49 with an estimated total cost of $1,294,507.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    of 8

    PERSONAL BUDGET STEP

    ITEM DESCRIPTION TIMES

    1 SALARY 1

    2 MINE 1

    3 LEAVE DAYS PAY 1

    MONTHLY NET

    3 RENTAL FEE DUBAI 1

    4 RENTAL FEE JENDAH 1

    PERSONAL BUDGET STEPHANO C


    1 AIRTIME 1
    a Voice Bundle-Monthly-2000 minutes 1
    b Internet-Monthly-6GB 1
    c Whatsapp-Monthly-2GB 1
    2 TRANSPORT 1
    3 FOOD 1
    4 ADDITIONAL EXPENSES 1
    5 WASHING CLOTHES 1
    6 REGINA FEES 1
    7 REGINA POCKET MONEY 1
    8 SICK/EMERGENCIES LEAVE 1

    SAVINGS PROJECT
    PERSONAL BUDGET STEPHANO CHOBWE
    1
    KANYINJI-2022 1
    PERSONAL BUDGET STEPHANO CHOBWE
    2
    KANYINJI EXPENDITURE-2022 1
    3 SAVINGS PROJECTED F
    BREAKDOW
    PERSONAL BUDGET STEPHANO CHOBWE
    1 1
    KANYINJI-2022

    PERSONAL BUDGET STEPHANO CHOBWE


    2 1
    KANYINJI EXPENDITURE-2022
    3 SAVINGS PROJECTED FOR THE YEAR -2022 1
    PERSONAL BUDGET STEPHANO CHOBWE KANYINJI-2022

    AMOUNT MONTHS TOTAL AMOUNT SUMMARY TOTALS

    554,000.00 1 554,000.00 554,000.00

    300,000.00 1 300,000.00 300,000.00

    - 1 - -

    854,000.00 1 854,000.00

    60,000.00 1 60,000.00 60,000.00

    10,000.00 1 10,000.00 10,000.00

    924,000.00

    ERSONAL BUDGET STEPHANO CHOBWE KANYINJI EXPENDITURE-2022

    10,000.00 12 120,000.00 120,000.00


    10,500.00 12 126,000.00 126,000.00
    2,000.00 12 24,000.00 24,000.00
    28,600.00 12 343,200.00 343,200.00
    70,200.00 12 842,400.00 842,400.00
    35,000.00 12 420,000.00 420,000.00
    12,000.00 12 144,000.00 144,000.00
    315,000.00 3 945,000.00 945,000.00
    15,000.00 9 135,000.00 135,000.00
    20,000.00 12 240,000.00 240,000.00

    SAVINGS PROJECTED FOR THE YEAR -2022

    SAVINGS PROJECTED FOR THE YEAR -2022


    BREAKDOWN PER MONTHS
    Per Month Per Week

    77,000.00 11,000.00

    Per Month Per Week

    206,660.00 29,522.86
    Per Month Per Week

    (129,660.00) (18,522.86)
    SAVINGS SAVINGS

    924,000.00 924,000.00

    22

    (120,000.00) 42,000.00
    (126,000.00) 30,000.00
    (24,000.00) 24,000.00
    (343,200.00) 343,200.00
    (842,400.00) 396,720.00
    (420,000.00) 180,000.00
    (144,000.00) 144,000.00
    (945,000.00) 945,000.00
    (135,000.00) 135,000.00
    (240,000.00) 240,000.00
    (3,339,600.00) 2,479,920.00
    (859,680.00)

    924,000.00

    2,479,920.00
    (1,555,920.00)

    Per Day

    1,375.00

    Per Day

    3,690.36
    Per Day

    (2,315.36)
    REMAINING PROJECT HOUSE IN AREA 49

    1 Tiles 600x600
    2 Fascia Boards
    3 Plaster Skirting
    4 Stee Doors-1
    5 Stee Doors-2
    6 Apply ESCOM
    7 Apply Water Board
    N AREA 49
    Qty Unit Rate Total
    52 Boxes 17,000.00 884,000.00
    6 No 8,500.00 51,000.00 51,000.00
    7 No 8,501.00 59,507.00 59,507.00
    1 No 200,000.00 200,000.00 200,000.00
    1 No 100,000.00 100,000.00 100,000.00
    1 No 100,001.00 100,001.00 100,001.00
    1 No 100,002.00 100,002.00 100,002.00
    1,294,507.00 610,510.00

    You might also like