Scribd Logo
Upload

Welcome to Scribd!

  • Management Application Group 4

    Uploaded by

    Dieu hang
    14 views19 pages
    The document provides monthly income and expense information for 12 months. It details income from 3 jobs, as well as rental income, bonuses, stock trading and a clothing business. Total fixed income is over 528 million VND and total expenses are over 57 million for food, nearly 16 million for electricity and over 2.8 million for water. The months that had the highest total income and expenses are listed.

    Original Description:

    Original Title

    Management-Application-Group-4

    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
    The document provides monthly income and expense information for 12 months. It details income from 3 jobs, as well as rental income, bonuses, stock trading and a clothing business. Total fixed income is over 528 million VND and total expenses are over 57 million for food, nearly 16 million for electricity and over 2.8 million for water. The months that had the highest total income and expenses are listed.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as xlsx, pdf, or txt
    14 views19 pages

    Management Application Group 4

    Uploaded by

    Dieu hang
    The document provides monthly income and expense information for 12 months. It details income from 3 jobs, as well as rental income, bonuses, stock trading and a clothing business. Total fixed income is over 528 million VND and total expenses are over 57 million for food, nearly 16 million for electricity and over 2.8 million for water. The months that had the highest total income and expenses are listed.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as xlsx, pdf, or txt
    of 19

    INCOME

    Fixed Income
    Month Salary (Job 1) Salary (Job 2) Salary (Job3)
    January VND 5,000,000 VND 3,000,000 VND 8,000,000
    February VND 5,000,000 VND 3,000,000 VND 8,000,000
    March VND 5,000,000 VND 3,000,000 VND 8,000,000
    April VND 5,000,000 VND 3,000,000 VND 8,000,000
    May VND 5,000,000 VND 3,000,000 VND 8,000,000
    June VND 5,000,000 VND 3,000,000 VND 8,000,000
    July VND 5,000,000 VND 3,000,000 VND 8,000,000
    August VND 5,000,000 VND 3,000,000 VND 8,000,000
    September VND 5,000,000 VND 3,000,000 VND 8,000,000
    October VND 5,000,000 VND 3,000,000 VND 8,000,000
    November VND 5,000,000 VND 3,000,000 VND 8,000,000
    December VND 5,000,000 VND 3,000,000 VND 8,000,000
    Total per year VND 60,000,000 VND 36,000,000 VND 96,000,000

    Chart Title
    VND 30,000,000

    VND 25,000,000

    VND 20,000,000

    VND 15,000,000

    VND 10,000,000

    VND 5,000,000

    VND 0
    January February March April May June July August

    Salary (Job 1) Salary (Job 2) Salary (Job3) Rental income Bonus (Job1) Stock trad
    VND 5,000,000

    VND 0
    January February March April May June July August

    Salary (Job 1) Salary (Job 2) Salary (Job3) Rental income Bonus (Job1) Stock trad

    Total Fixed Income:


    Total Non - Fixed Income
    Average income in a month
    Average income from Job 1 per month
    Average income from Job 2 per month
    Average income from Job 3 per month
    Average income from Rental per month
    Average income from bonus of Job 1 per month
    Average income from stock trading per month
    Average income from clothing business per month

    Months has total income is greater than 50,000,000

    Month Salary (Job 1) Salary (Job 2) Salary (Job3)


    January VND 5,000,000 VND 3,000,000 VND 8,000,000
    March VND 5,000,000 VND 3,000,000 VND 8,000,000
    April VND 5,000,000 VND 3,000,000 VND 8,000,000
    May VND 5,000,000 VND 3,000,000 VND 8,000,000
    September VND 5,000,000 VND 3,000,000 VND 8,000,000
    October VND 5,000,000 VND 3,000,000 VND 8,000,000
    November VND 5,000,000 VND 3,000,000 VND 8,000,000
    December VND 5,000,000 VND 3,000,000 VND 8,000,000
    Non - Fixed Income
    Rental income Bonus (Job1) Stock trading Clothing Business
    VND 28,000,000 VND 2,000,000 VND 8,900,000 VND 2,560,000
    VND 28,000,000 VND 1,500,000 VND 6,800,000 VND 1,448,000
    VND 28,000,000 VND 3,500,000 VND 8,700,000 VND 5,890,000
    VND 28,000,000 VND 1,000,000 VND 4,500,000 VND 6,000,000
    VND 28,000,000 VND 1,550,000 VND 4,700,000 VND 9,000,000
    VND 28,000,000 VND 120,000 VND 9,800,000 VND 0
    VND 28,000,000 VND 0 VND 6,850,000 VND 0
    VND 28,000,000 VND 0 VND 9,670,000 VND 0
    VND 28,000,000 VND 0 VND 12,000,000 VND 0
    VND 28,000,000 VND 1,950,000 VND 6,500,000 VND 4,750,000
    VND 28,000,000 VND 2,650,000 VND 14,680,000 VND 5,000,000
    VND 28,000,000 VND 625,000 VND 11,584,000 VND 6,500,000
    VND 336,000,000 VND 14,895,000 VND 104,684,000 VND 41,148,000

    Chart Title

    June July August September October November December

    Rental income Bonus (Job1) Stock trading Clothing Business


    June July August September October November December

    Rental income Bonus (Job1) Stock trading Clothing Business

    528,000,000 V
    160,727,000 V
    57,393,917 V
    5,000,000 V
    3,000,000 V
    8,000,000 V
    28,000,000 V
    1,241,250 V
    8,723,667 V
    3,429,000 V

    Total per month


    >55000000

    Rental income Bonus (Job1) Stock trading Clothing Business


    VND 28,000,000 VND 2,000,000 VND 8,900,000 VND 2,560,000
    VND 28,000,000 VND 3,500,000 VND 8,700,000 VND 5,890,000
    VND 28,000,000 VND 1,000,000 VND 4,500,000 VND 6,000,000
    VND 28,000,000 VND 1,550,000 VND 4,700,000 VND 9,000,000
    VND 28,000,000 VND 0 VND 12,000,000 VND 0
    VND 28,000,000 VND 1,950,000 VND 6,500,000 VND 4,750,000
    VND 28,000,000 VND 2,650,000 VND 14,680,000 VND 5,000,000
    VND 28,000,000 VND 625,000 VND 11,584,000 VND 6,500,000
    Total per month
    VND 57,460,000
    VND 53,748,000
    VND 62,090,000
    VND 55,500,000
    VND 59,250,000
    VND 53,920,000
    VND 50,850,000
    VND 53,670,000
    VND 56,000,000
    VND 57,200,000
    VND 66,330,000
    VND 62,709,000
    VND 688,727,000
    528,000,000 VND
    160,727,000 VND
    57,393,917 VND
    5,000,000 VND
    3,000,000 VND
    8,000,000 VND
    28,000,000 VND
    1,241,250 VND
    8,723,667 VND
    3,429,000 VND

    Total per month


    VND 57,460,000
    VND 62,090,000
    VND 55,500,000
    VND 59,250,000
    VND 56,000,000
    VND 57,200,000
    VND 66,330,000
    VND 62,709,000
    Payment

    Month Food Electric bill Water bill


    January VND 1,000,000 VND 1,200,000 VND 152,000
    February VND 2,600,000 VND 1,500,000 VND 200,000
    March VND 1,200,000 VND 1,200,000 VND 300,000
    April VND 2,500,000 VND 1,360,000 VND 250,000
    May VND 1,198,500 VND 1,358,500 VND 243,000
    June VND 6,500,000 VND 1,123,000 VND 234,000
    July VND 9,489,000 VND 1,100,000 VND 260,000
    August VND 1,004,700 VND 1,200,000 VND 220,000
    September VND 1,584,000 VND 1,400,000 VND 300,000
    October VND 6,840,000 VND 860,000 VND 180,000
    November VND 7,965,000 VND 870,000 VND 205,000
    December VND 4,505,000 VND 2,605,500 VND 260,000
    Total per Month VND 57,357,000 VND 15,777,000 VND 2,804,000

    Month spent the most VND 57,357,000


    Average cost per month VND 47,649,933
    Average of Electric cost per month VND 1,314,750

    1. Spending >= 50000000 VND Total per month


    >50000000

    Month Food Electric bill Water bill


    July VND 9,489,000 VND 1,100,000 VND 260,000
    October VND 6,840,000 VND 860,000 VND 180,000

    2. Months which has electric bill are greater than 1000000 VND
    Month Food Electric bill Water bill
    January VND 1,000,000 VND 1,200,000 VND 152,000
    February VND 2,600,000 VND 1,500,000 VND 200,000
    March VND 1,200,000 VND 1,200,000 VND 300,000
    April VND 2,500,000 VND 1,360,000 VND 250,000
    May VND 1,198,500 VND 1,358,500 VND 243,000
    June VND 6,500,000 VND 1,123,000 VND 234,000
    July VND 9,489,000 VND 1,100,000 VND 260,000
    August VND 1,004,700 VND 1,200,000 VND 220,000
    September VND 1,584,000 VND 1,400,000 VND 300,000
    December VND 4,505,000 VND 2,605,500 VND 260,000

    3. Months which has water bill are greater than 240000 VND

    Month Food Electric bill Water bill


    March VND 1,200,000 VND 1,200,000 VND 300,000
    April VND 2,500,000 VND 1,360,000 VND 250,000
    May VND 1,198,500 VND 1,358,500 VND 243,000
    July VND 9,489,000 VND 1,100,000 VND 260,000
    September VND 1,584,000 VND 1,400,000 VND 300,000
    December VND 4,505,000 VND 2,605,500 VND 260,000
    Internet Bill Education Cars Play+Shopping
    VND 850,000 VND 2,500,000 VND 500,000 VND 3,052,500
    VND 850,000 VND 2,500,000 VND 500,000 VND 8,065,000
    VND 850,000 VND 2,500,000 VND 500,000 VND 6,059,000
    VND 850,000 VND 2,500,000 VND 500,000 VND 4,825,000
    VND 850,000 VND 2,500,000 VND 500,000 VND 2,549,500
    VND 850,000 VND 2,500,000 VND 500,000 VND 1,479,500
    VND 850,000 VND 2,500,000 VND 500,000 VND 9,158,000
    VND 850,000 VND 2,500,000 VND 500,000 VND 4,485,000
    VND 850,000 VND 2,500,000 VND 500,000 VND 8,507,500
    VND 850,000 VND 2,500,000 VND 500,000 VND 6,654,000
    VND 850,000 VND 2,500,000 VND 500,000 VND 2,547,000
    VND 850,000 VND 2,500,000 VND 500,000 VND 1,250,000
    VND 10,200,000 VND 30,000,000 VND 6,000,000 VND 58,632,000

    Internet Bill Education Cars Play+Shopping


    VND 850,000 VND 2,500,000 VND 500,000 VND 9,158,000
    VND 850,000 VND 2,500,000 VND 500,000 VND 6,654,000

    00 VND Electric bill


    >1000000
    Internet Bill Education Cars Play+Shopping
    VND 850,000 VND 2,500,000 VND 500,000 VND 3,052,500
    VND 850,000 VND 2,500,000 VND 500,000 VND 8,065,000
    VND 850,000 VND 2,500,000 VND 500,000 VND 6,059,000
    VND 850,000 VND 2,500,000 VND 500,000 VND 4,825,000
    VND 850,000 VND 2,500,000 VND 500,000 VND 2,549,500
    VND 850,000 VND 2,500,000 VND 500,000 VND 1,479,500
    VND 850,000 VND 2,500,000 VND 500,000 VND 9,158,000
    VND 850,000 VND 2,500,000 VND 500,000 VND 4,485,000
    VND 850,000 VND 2,500,000 VND 500,000 VND 8,507,500
    VND 850,000 VND 2,500,000 VND 500,000 VND 1,250,000

    VND Water bill


    >240000

    Internet Bill Education Cars Play+Shopping


    VND 850,000 VND 2,500,000 VND 500,000 VND 6,059,000
    VND 850,000 VND 2,500,000 VND 500,000 VND 4,825,000
    VND 850,000 VND 2,500,000 VND 500,000 VND 2,549,500
    VND 850,000 VND 2,500,000 VND 500,000 VND 9,158,000
    VND 850,000 VND 2,500,000 VND 500,000 VND 8,507,500
    VND 850,000 VND 2,500,000 VND 500,000 VND 1,250,000
    Housing Insurance Entertainment
    VND 15,000,000 VND 10,000,000 VND 8,500,000
    VND 15,000,000 VND 10,000,000 VND 8,500,000
    VND 15,000,000 VND 10,000,000 VND 8,500,000
    VND 15,000,000 VND 10,000,000 VND 8,500,000
    VND 15,000,000 VND 10,000,000 VND 8,500,000
    VND 15,000,000 VND 10,000,000 VND 8,500,000
    VND 15,000,000 VND 10,000,000 VND 8,500,000
    VND 15,000,000 VND 10,000,000 VND 8,500,000
    VND 15,000,000 VND 10,000,000 VND 8,500,000
    VND 15,000,000 VND 10,000,000 VND 8,500,000
    VND 15,000,000 VND 10,000,000 VND 8,500,000
    VND 15,000,000 VND 10,000,000 VND 8,500,000
    VND 180,000,000 VND 120,000,000 VND 102,000,000

    Housing Insurance Entertainment


    VND 15,000,000 VND 10,000,000 VND 8,500,000
    VND 15,000,000 VND 10,000,000 VND 8,500,000
    Housing Insurance Entertainment
    VND 15,000,000 VND 10,000,000 VND 8,500,000
    VND 15,000,000 VND 10,000,000 VND 8,500,000
    VND 15,000,000 VND 10,000,000 VND 8,500,000
    VND 15,000,000 VND 10,000,000 VND 8,500,000
    VND 15,000,000 VND 10,000,000 VND 8,500,000
    VND 15,000,000 VND 10,000,000 VND 8,500,000
    VND 15,000,000 VND 10,000,000 VND 8,500,000
    VND 15,000,000 VND 10,000,000 VND 8,500,000
    VND 15,000,000 VND 10,000,000 VND 8,500,000
    VND 15,000,000 VND 10,000,000 VND 8,500,000

    Housing Insurance Entertainment


    VND 15,000,000 VND 10,000,000 VND 8,500,000
    VND 15,000,000 VND 10,000,000 VND 8,500,000
    VND 15,000,000 VND 10,000,000 VND 8,500,000
    VND 15,000,000 VND 10,000,000 VND 8,500,000
    VND 15,000,000 VND 10,000,000 VND 8,500,000
    VND 15,000,000 VND 10,000,000 VND 8,500,000
    Total per Month
    VND 42,754,500
    VND 49,715,000
    VND 46,109,000
    VND 46,285,000
    VND 42,699,500
    VND 46,686,500
    VND 57,357,000
    VND 44,259,700
    VND 49,141,500
    VND 51,884,000
    VND 48,937,000
    VND 45,970,500
    VND 571,799,200

    Total per Month


    VND 57,357,000
    VND 51,884,000
    Total per Month
    VND 42,754,500
    VND 49,715,000
    VND 46,109,000
    VND 46,285,000
    VND 42,699,500
    VND 46,686,500
    VND 57,357,000
    VND 44,259,700
    VND 49,141,500
    VND 45,970,500

    Total per Month


    VND 46,109,000
    VND 46,285,000
    VND 42,699,500
    VND 57,357,000
    VND 49,141,500
    VND 45,970,500
    Month January February March April
    Income VND 57,460,000 VND 53,748,000 VND 62,090,000 VND 55,500,000
    Expenditure VND 42,754,500 VND 49,715,000 VND 46,109,000 VND 46,285,000
    Diff VND 14,705,500 VND 4,033,000 VND 15,981,000 VND 9,215,000

    VND 70,000,000

    VND 60,000,000

    VND 50,000,000

    VND 40,000,000

    VND 30,000,000

    VND 20,000,000

    VND 10,000,000

    VND 0
    January February March April May June July Au

    Income Expenditure
    May June July August September October
    VND 59,250,000 VND 53,920,000 VND 50,850,000 VND 53,670,000 VND 56,000,000 VND 57,200,000
    VND 42,699,500 VND 46,686,500 VND 57,357,000 VND 44,259,700 VND 49,141,500 VND 51,884,000
    VND 16,550,500 VND 7,233,500 -VND 6,507,000 VND 9,410,300 VND 6,858,500 VND 5,316,000

    May June July August September October November December

    Income Expenditure
    November December
    VND 66,330,000 VND 62,709,000
    VND 48,937,000 VND 45,970,500
    VND 17,393,000 VND 16,738,500
    Data
    Month Sum - Salary (Job 1) Sum - Salary (Job 2) Sum - Salary (Job3) Sum - Rental income
    January VND 5,000,000 VND 3,000,000 VND 8,000,000 VND 28,000,000
    February VND 5,000,000 VND 3,000,000 VND 8,000,000 VND 28,000,000
    March VND 5,000,000 VND 3,000,000 VND 8,000,000 VND 28,000,000
    April VND 5,000,000 VND 3,000,000 VND 8,000,000 VND 28,000,000
    May VND 5,000,000 VND 3,000,000 VND 8,000,000 VND 28,000,000
    June VND 5,000,000 VND 3,000,000 VND 8,000,000 VND 28,000,000
    July VND 5,000,000 VND 3,000,000 VND 8,000,000 VND 28,000,000
    August VND 5,000,000 VND 3,000,000 VND 8,000,000 VND 28,000,000
    September VND 5,000,000 VND 3,000,000 VND 8,000,000 VND 28,000,000
    October VND 5,000,000 VND 3,000,000 VND 8,000,000 VND 28,000,000
    November VND 5,000,000 VND 3,000,000 VND 8,000,000 VND 28,000,000
    December VND 5,000,000 VND 3,000,000 VND 8,000,000 VND 28,000,000
    Total Result VND 60,000,000 VND 36,000,000 VND 96,000,000 VND 336,000,000
    Sum - Bonus (Job1) Sum - Stock trading Sum - Clothing Business Sum - Total per month
    VND 2,000,000 VND 8,900,000 VND 2,560,000 VND 57,460,000
    VND 1,500,000 VND 6,800,000 VND 1,448,000 VND 53,748,000
    VND 3,500,000 VND 8,700,000 VND 5,890,000 VND 62,090,000
    VND 1,000,000 VND 4,500,000 VND 6,000,000 VND 55,500,000
    VND 1,550,000 VND 4,700,000 VND 9,000,000 VND 59,250,000
    VND 120,000 VND 9,800,000 VND 0 VND 53,920,000
    VND 0 VND 6,850,000 VND 0 VND 50,850,000
    VND 0 VND 9,670,000 VND 0 VND 53,670,000
    VND 0 VND 12,000,000 VND 0 VND 56,000,000
    VND 1,950,000 VND 6,500,000 VND 4,750,000 VND 57,200,000
    VND 2,650,000 VND 14,680,000 VND 5,000,000 VND 66,330,000
    VND 625,000 VND 11,584,000 VND 6,500,000 VND 62,709,000
    VND 14,895,000 VND 104,684,000 VND 41,148,000 VND 688,727,000

    You might also like