| A | B | C | D | E | F | G | |
|---|---|---|---|---|---|---|---|
1 | (c) 2011 | firstinvest.blogspot.com | |||||
2 | Recette | Montant mensuel | Répartition | Annualisé | |||
3 | Salaire | 1500 | 100% | 18000 | |||
4 | Revenu foncier | 0 | 0% | 0 | |||
5 | Revenu divers | 0 | 0% | 0 | |||
6 | Total | 1500 | 100,00% | 18000 | € | ||
7 | |||||||
8 | Dépenses contraintes | Montant mensuel | Répartition | Annualisé | |||
9 | Loyer / Credit habitation | 385 | 25,67% | 4620 | |||
10 | Impot sur le revenu | 55 | 3,67% | 660 | |||
11 | Impot locaux / taxe habitation | 30 | 2,00% | 360 | |||
12 | Gaz/Electricite/Eau | 30 | 2,00% | 360 | |||
13 | Assurance auto, habitation | 58 | 15,00% | 696 | |||
14 | 0,00% | 0 | |||||
15 | Total | 558 | 48,33% | 6696 | € | ||
16 | Dépenses courantes | Montant mensuel | Répartition | Annualisé | |||
17 | Alimentation | 125 | 8,33% | 1500 | |||
18 | Habillement | 30 | 2,00% | 360 | |||
19 | Loisirs/Vacances | 30 | 2,00% | 360 | |||
20 | Telephone/TV | 54 | 3,60% | 648 | |||
21 | Entretien, Essence Auto | 100 | 6,67% | 1200 | |||
22 | Total | 897 | 22,60% | 4068 | € | ||
23 | |||||||
24 | >> Epargne disponible >> | 45 | 29,07% | 540 | € | ||
25 | |||||||
26 | Epargne | Montant | Répartition | Annualisé | |||
27 | PEL | 0 | 0,00% | 0 | |||
28 | CEL | 0 | 0,00% | 0 | |||
29 | Assurance Vie | 0 | 0,00% | 0 | |||
30 | Livrets | 45 | 100,00% | 540 | |||
31 | PEA | 0 | 0,00% | 0 | |||
32 | Compte Titre | 0 | 0,00% | 0 | |||
33 | Total | 45,00 | 100,00% | 540 | € | ||
34 | v1 |