Personal Budget Monthly Income (Net) : Total
Personal Budget Monthly Income (Net) : Total
Personal Budget Monthly Income (Net) : Total
1 RENT
2 TELEPHONE
3 UTILITIES
4 HEATING OIL
5 AUTO INSURANCE
6 CABLE TV
TOTAL
2425
JANUARY FEBRUARY MARCH
APRIL
600
600
600
600
48.25
60.61
43.55
41.75
67.03
76.12
111.23
108.14
200.45
70.42
110.02
55.31
105.09
0
0
150.09
40.75
40.75
40.75
40.75
1061.57
847.9
905.55
996.04
MAY
600
52.66
88.56
20.01
0
40.75
801.98
JUNE
600
71.22
98.08
10.09
0
40.75
820.14
EMPLOYEES
JONES
HOURLY RATE
BROWN
10
11.5
HOURS PER DAY
DAY1
DAY 2
10
12
DAY 3
10
DAY 4
14
DAY 5
11
34
52
TOTAL HOURS
GROSS SALARY
340.00 $
598.00
N.I.S
12.00 $
13.50
HEALTH SURCHARGE
8.25 $
8.25
TOTAL DEDUCTIONS
20.25 $
21.75
NET SALARY
319.75 $
576.25
SMITH
FROST
12
13
12
10
15
45
43
540.00 $
559.00
14.00 $
15.60
8.25 $
8.25
22.25 $
23.85
517.75 $
535.15
FRUITS
QUANTITY
PURCHASED
PRICE
TOTAL VALUE OF
INVENTORY
POTENTIAL
PROFIT