Spreadsheet for Monthly Expenses by mlz56749

VIEWS: 181 PAGES: 12

More Info
									2005 Personal Budget With Placeholder Data
                                Budget Goal          Jul-05        Aug-05    Sep-05   Oct-05   Nov-05
Total Monthly Deposits            $9,000.00      $9,000.00      $9,000.00

Monthly Rent & Bills           read comment      read comment
 Rent                                $2,000.00     $2,000.00     $2,000.00
 Bill 1                                $150.00        $150.00      $150.00
 Bill 2                                $400.00        $400.00      $400.00
 TiVo                                   $12.95         $12.95       $12.95
 DWP                                   $100.00        $110.00      $154.84
 Gas Company                            $60.00         $46.68       $44.20
 Cable                                 $110.00         $82.30      $108.33
 Phone Company                         $100.00         $89.99       $65.43
Total Monthly Bills:               $2,932.95     $2,891.92      $2,935.75     $0.00   $0.00     $0.00

Flexible Household Expenses
 Food and Household Supplies           $600.00        $699.94      $718.21
 Transit Pass                           $75.00         $71.00       $71.00
 Cat Food                              $100.00        $114.30      $100.00
 Gas                                    $60.00         $61.90       $89.54
 Personal Spending Money               $150.00        $160.00      $210.00
Flexible Household Total:            $985.00     $1,107.14      $1,188.75

Total Budgeted Expenses:           $3,917.95     $3,999.06      $4,124.50     $0.00   $0.00     $0.00

Off-Budget Expenses
 Surprises, like car repairs
 Medical/Vet                                          $208.00       $82.00
 Yarn and wine                                         $64.89
 Other/Misc.                                          $724.19      $150.15
 Misc. 2
 Misc. 3
Off-Budget Total:                       $0.00      $997.08       $232.15      $0.00   $0.00     $0.00

Grand Total Spending:              $3,917.95     $4,996.14      $4,356.65     $0.00   $0.00     $0.00


Cash Extra or Short:               $5,082.05     $4,003.86      $4,643.35     $0.00   $0.00     $0.00
The numbers plugged in here are just for placeholders. Obviously I don't make
         $9,000 a month. Duh. But you know. Wishful budgeting!
Dec-05   Jan-06   Feb-06   Mar-06   Apr-06   May-06




 $0.00   $0.00     $0.00    $0.00    $0.00    $0.00




 $0.00   $0.00     $0.00    $0.00    $0.00    $0.00




 $0.00   $0.00     $0.00    $0.00    $0.00    $0.00

 $0.00   $0.00     $0.00    $0.00    $0.00    $0.00


 $0.00   $0.00     $0.00    $0.00    $0.00    $0.00
usly I don't make
geting!

								
To top