Ashish
Ashish
Ashish
21 7 2007 7/21/2007 21 7
"Employee Payroll"
SL.No. Name Basic DA HRA Gross P.F Net
E01 Dhoni 6000 3000 1800 10800 1080 9720
E02 Yuvraj 5000 2500 1500 9000 900 8100
E03 Sachin 8000 4000 2400 14400 1440 12960
E04 Dravid 7000 3500 2100 12600 1260 11340
E05 Laxman 6500 3250 1950 11700 1170 10530
Halfyearly budjet
2008
Jan Feb Mär Apr Mai
Category Name Inflow
Royalty 35000 35000 35000 56000 35000
Consulting 10000 10000 10000 10000 10000
Gross Sales 600000 600000 600000 600000 600000
Other Inc 10000 10000 10000 10000 10000
Prof. Service 5000 5000 5000 5000 5000
Outflow
Advertisements 30000 30000 30000 30000 30000
Travelling Expens 15000 15000 15000 15000 15000
Bad Debt 1000 1000 1000 1000 1000
Bank Interest 180 130 120 100 90
Charity 500 500 500 500 500
Insaurance 12000 3000 3000 3000 3000
Tour Expenses 500000 500000 500000 500000 500000
Total Inflows 660000 660000 660000 681000 660000
Total outflows 558680 549630 549620 549600 549590
Difference 101320 110370 110380 131400 110410
Jun Jul
35000 35000
10000 10000
600000 600000
10000 10000
5000 5000
30000 30000
15000 15000
1000 1000
185 129
500 900
3000 3000
500000 500000
660000 660000
549685 550029
110315 109971