Salaries

Download as xls, pdf, or txt
Download as xls, pdf, or txt
You are on page 1of 7

Month Mike Morris Harrison Total

Balance as of March $1,300 $100 $1,600 $3,000


April Salary $1,000 $750 $2,500 $4,250
May Salary $1,000 $750 $2,500 $4,250
$11,500

Month Osman
January SDG 25,000
February SDG 25,000
March SDG 25,000
April SDG 25,000
Purchases/Expenses from Cairo SDG 34,545 EGP16,000
SDG 134,545
-SDG 50,000
SDG 84,545
$437,000
Supplier Pending Payments Amount
Capital FM SDG 12,690
Highlight Art & Media Production Co. SDG 13,000

Flyer printing for Rakooba, Grand, boat cruise and SDG 5,300
hypermarket brands. Including Maya Optics Logo
Design work SDG 1,250
Ahd Kids Corner SDG 750

SDG 15,000
Ali Atabani (Sign work closure)
Total SDG 47,990

Accounts payable for opening night Amount


Maya Optics SDG 19,000
Hypermaket balance from agreed overall budget SDG 9,000
for opening night
Total SDG 28,000

Osman Salary
Month Amount
January to April 2018 salary SDG 100,000
Cairo Purchases/Expenses (EGP 16,000) SDG 34,545

SDG 134,545
Payment -SDG 50,000
SDG 84,545
Notes
Payment towards jingle and radio add service by Capital FM for opening night
Opening night video + photo content / photo library for social media marketing.

5300 sdg can be post dated cheque (1,250 sdg design work to be paid in cash)
Design work
Remaining balance from opening night
Total initial invoice for signs XXSDG ali delivered only front sign + smaller round signs for
Grand + Rakooba. We paid him XXsdg - cancelled Grand sign balance of XXSDG final
balance is 15,000 SDG to close the accounts

Notes
They want to pay only 12,000 SDG as I mentioned to you previously
195000 2600000
200000 35000
5000 21875

126.582278 30000
15000
101875
SDG 2,498,125
43750
21875

13125
in Acct (Alia)
4000+5000 SDG 2,535,474
Transfer fees SDG 43,750 mahmoud SDG 5,000

Balance SDG 2,486,724

Osman Alia mohamed difference


$62,453.13 $20,817.71 $20,817.71 $20,817.71
SDG 832,708.33 SDG 832,708.33 SDG 832,708.33

Payment SDG 51,000.00

Payment after
share deduction SDG 781,708.33

payment 12/june SDG 20,000.00

Balance SDG 761,708.33 SDG 832,708.33 SDG 832,708.33


SDG 11,401

You might also like