Home Budget Year 2007
***Only Input Cells That Are Inside The Squares!!!*** Monthly Net Income Budgeted Expenses God Rent Electricity Water/Sewer Internet Car Insurance Wireless Phone Food Gasoline Other Expense Other Expense Other Expense Other Expense Other Expense Bank Acct Balance at Jan 1 Automatic Calculation Area Total Budgeted Expenses Sum of Unpaid Line Items Over/Under Budget Predicted Cash at Month's End Jan $3,000 Feb $3,000 Mar $3,000 Apr $3,000
$300 $1,000 $250 $50 $45 $50 $60 $150 $120 $$$$$$1,000
300 1000 240 50 45 0 75 145 150
300 1000 250 50 45 50 60 150 120
350 1000 250 50 45 50 150 175 150
$2,025 $50.00 $20.00 $1,995.00 $2,025.00 $0.00 $2,970.00 $2,025.00 $2,025.00 ($195.00) $3,750.00 $4,725.00
$1,000
May $3,000
Jun $3,000
Jul $3,000
Aug $3,000
Sept $3,000
Oct $3,000
Nov $3,000
Dec $3,000
$2,025.00 $5,700.00
$2,025.00 $2,025.00 $2,025.00 $2,025.00 $2,025.00 $2,025.00 $2,025.00 $6,675.00 $7,650.00 $8,625.00 $9,600.00 $10,575.00 $11,550.00 $12,525.00