[xls]my money blog’s template · web viewauthor pc user last modified by neil created date...

Modifying the Master Monthly Budget will affect all 12 months!

MASTER MONTHLY MASTER MONTHLYVariable Expenses Fixed ExpensesGroceries $450.00 Mortgage $700.00 Gas $125.00 Maintance $640.00 Medical $25.00 Cable $90.00 Kids Medical $75.00 Netflix $20.00 Clothing $25.00 Phone $90.00 Kids Clothing $30.00 Debt $200.00 Going Out $75.00 Savings $600.00 Utilities $50.00 Car Insurance $100.00 Car $15.00 Car $277.00 John $30.00 Tuition $150.00 Jane $30.00 Other $0.00 kids $30.00 Other $0.00 Misc $200.00 Other $0.00 Charity $50.00 Other $0.00 Babysitting $25.00 Other $0.00 Travel $100.00 Other $0.00 Emergency $50.00 TOTAL $2,867.00 Other $0.00Other $0.00Other $0.00Other $0.00Fixed Expenses Total $2,867.00 Total Expenses $4,252.00

Money left to Budget $498.00

Income Monthly YearlyJohn ### ###Jane ### ###Tutoring $750.00 $9,000.00Other $0.00 $0.00Other $0.00 $0.00Other $0.00 $0.00Other $0.00 $0.00Total ### ###

By Neil Rothman -- [email protected] PayPal to Donate if you like this product!

Yearly Variable Expense Jan Feb Mar Apr May Jun JulGroceries $183.20 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Gas $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Medical $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Kids Medical $30.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Clothing $66.31 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Kids Clothing $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Going Out $10.35 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Utilities $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Car $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 John $1,106.57 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Jane $19.02 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 kids $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Misc $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Charity $255.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Babysitting $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Travel $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Emergency $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Other $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Other $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Other $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Other $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total Variable Expenses $1,670.45 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Under/Over Budget ($285.45) $1,385.00 $1,385.00 $1,385.00 $1,385.00 $1,385.00 $1,385.00

Total Fixed Expenses $2,867.00 $2,867.00 $2,867.00 $2,867.00 $2,867.00 $0.00 $0.00 Total Monthly Expenses $4,537.45 $2,867.00 $2,867.00 $2,867.00 $2,867.00 $0.00 $0.00

Yearly Income Jan Feb Mar Apr May Jun JulJohn $1,106.57 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Jane $19.02 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Tutoring $1,804.64 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Other $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Other $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Other $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Other $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total Monthly Income $2,930.23 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00

Surplus / Deficit ($1,607.22) ### ($2,867.00) ### ### $0.00 $0.00

Aug Sep Oct Nov Dec Total Yearly Budget Actual Budgeted$0.00 $0.00 $0.00 $0.00 $0.00 Groceries $183.20 $5,400.00$0.00 $0.00 $0.00 $0.00 $0.00 Gas $0.00 $1,500.00$0.00 $0.00 $0.00 $0.00 $0.00 Medical $0.00 $300.00$0.00 $0.00 $0.00 $0.00 $0.00 Kids Medical $30.00 $900.00$0.00 $0.00 $0.00 $0.00 $0.00 Clothing $66.31 $300.00$0.00 $0.00 $0.00 $0.00 $0.00 Kids Clothing $0.00 $360.00$0.00 $0.00 $0.00 $0.00 $0.00 Going Out $10.35 $900.00$0.00 $0.00 $0.00 $0.00 $0.00 Utilities $0.00 $600.00$0.00 $0.00 $0.00 $0.00 $0.00 Car $0.00 $180.00$0.00 $0.00 $0.00 $0.00 $0.00 John $1,106.57 $360.00$0.00 $0.00 $0.00 $0.00 $0.00 Jane $19.02 $360.00$0.00 $0.00 $0.00 $0.00 $0.00 kids $0.00 $360.00$0.00 $0.00 $0.00 $0.00 $0.00 Misc $0.00 $2,400.00$0.00 $0.00 $0.00 $0.00 $0.00 Charity $255.00 $600.00$0.00 $0.00 $0.00 $0.00 $0.00 Babysitting $0.00 $300.00$0.00 $0.00 $0.00 $0.00 $0.00 Travel $0.00 $1,200.00$0.00 $0.00 $0.00 $0.00 $0.00 Emergency $0.00 $600.00$0.00 $0.00 $0.00 $0.00 $0.00 Other $0.00 $0.00$0.00 $0.00 $0.00 $0.00 $0.00 Other $0.00 $0.00$0.00 $0.00 $0.00 $0.00 $0.00 Other $0.00 $0.00$0.00 $0.00 $0.00 $0.00 $0.00 Other $0.00 $0.00$0.00 $0.00 $0.00 $0.00 $0.00 Yearly Variable Expenses $1,670.45 $16,620.00

$1,385.00 $1,385.00 $1,385.00 $1,385.00 $1,385.00 Under/Over Yearly Budge $14,949.55

$0.00 $0.00 $0.00 $0.00 $0.00 Yearly Fixed Expenses $14,335.00 $34,404.00 $0.00 $0.00 $0.00 $0.00 $0.00 Yearly Total Expenses $16,005.45 $51,024.00

Aug Sep Oct Nov Dec YTD Income $2,930.23 $0.00 $0.00 $0.00 $0.00 $0.00 YTD Expense $16,005.45 $0.00 $0.00 $0.00 $0.00 $0.00 Surplus / Deficit ($13,075.22)$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

$0.00 $0.00 $0.00 $0.00 $0.00

Remaining$5,216.80 $1,500.00

$300.00 $870.00 $233.69 $360.00 $889.65 $600.00 $180.00

($746.57)$340.98 $360.00

$2,400.00 $345.00 $300.00

$1,200.00 $600.00

$0.00 $0.00 $0.00 $0.00

$14,949.55

$20,069.00 $35,018.55

$2,930.23 $16,005.45 ($13,075.22)

Date Category Expense Remarks

1-Jan Clothing $31.31 Jean Skirt1-Jan Clothing $35.00 Shoes taps + Belt1-Jan Going Out $5.00 Bagel Danish1-Jan Charity $5.002-Jan Jane $4.25 memoirs of a geisha3-Jan Groceries $49.003-Jan Charity $250.00 Check for Steve3-Jan Tutoring $1,804.644-Jan John $13.00 Haircut4-Jan Kids Medical $30.00 Diaper Rash Cream5-Jan Groceries $103.805-Jan Jane $14.77 Pregancy test6-Jan John $1,093.577-Jan Going Out $5.35 Lazy Bean8-Jan Groceries $3.00 Bagels8-Jan Groceries $27.40

Monthly Budgets can only be modified on the Budget page!

Variable Expenses Actual Budgeted Remaining Fixed Expenses BudgetedGroceries $183.20 $450.00 $266.80 Mortgage $700.00Gas $0.00 $125.00 $125.00 Maintance $640.00Medical $0.00 $25.00 $25.00 Cable $90.00Kids Medical $30.00 $75.00 $45.00 Netflix $20.00Clothing $66.31 $25.00 ($41.31) Phone $90.00Kids Clothing $0.00 $30.00 $30.00 Debt $200.00Going Out $10.35 $75.00 $64.65 Savings $600.00Utilities $0.00 $50.00 $50.00 Car Insurance $100.00Car $0.00 $15.00 $15.00 Car $277.00John $1,106.57 $30.00 ($1,076.57) Tuition $150.00Jane $19.02 $30.00 $10.98 Other $0.00kids $0.00 $30.00 $30.00 Other $0.00Misc $0.00 $200.00 $200.00 Other $0.00Charity $255.00 $50.00 ($205.00) Other $0.00Babysitting $0.00 $25.00 $25.00 Other $0.00Travel $0.00 $100.00 $100.00 Other $0.00Emergency $0.00 $50.00 $50.00 Other $0.00 $0.00 $0.00 Other $0.00 $0.00 $0.00 Other $0.00 $0.00 $0.00 Other $0.00 $0.00 $0.00 Total $1,670.45 $1,385.00 $285.45

Income Actual Budgeted RemainingJohn $1,106.57 $2,200.00 ($1,093.43)Jane $19.02 $1,800.00 ($1,780.98)Tutoring $1,804.64 $750.00 $1,054.64 Other $0.00 $0.00 $0.00 Other $0.00 $0.00 $0.00 Other $0.00 $0.00 $0.00 Other $0.00 $0.00 $0.00 Total $2,930.23 $4,750.00 ($1,819.77)


Variable Expenses Actual Budgeted Remaining Fixed Expenses BudgetedGroceries $0.00 $450.00 $450.00 Mortgage $700.00Gas $0.00 $125.00 $125.00 Maintance $640.00Medical $0.00 $25.00 $25.00 Cable $90.00Kids Medical $0.00 $75.00 $75.00 Netflix $20.00Clothing $0.00 $25.00 $25.00 Phone $90.00Kids Clothing $0.00 $30.00 $30.00 Debt $200.00Going Out $0.00 $75.00 $75.00 Savings $600.00Utilities $0.00 $50.00 $50.00 Car Insurance $100.00Car $0.00 $15.00 $15.00 Car $277.00John $0.00 $30.00 $30.00 Tuition $150.00Jane $0.00 $30.00 $30.00 Other $0.00kids $0.00 $30.00 $30.00 Other $0.00Misc $0.00 $200.00 $200.00 Other $0.00Charity $0.00 $50.00 $50.00 Other $0.00Babysitting $0.00 $25.00 $25.00 Other $0.00Travel $0.00 $100.00 $100.00 Other $0.00Emergency $0.00 $50.00 $50.00 Other $0.00 $0.00 $0.00 Other $0.00 $0.00 $0.00 Other $0.00 $0.00 $0.00 Other $0.00 $0.00 $0.00 Total $0.00 $1,385.00 $1,385.00

Income Actual Budgeted RemainingJohn $0.00 $2,200.00 ($2,200.00)Jane $0.00 $1,800.00 ($1,800.00)Tutoring $0.00 $750.00 ($750.00)Other $0.00 $0.00 $0.00 Other $0.00 $0.00 $0.00 Other $0.00 $0.00 $0.00 Other $0.00 $0.00 $0.00 Total $0.00 $4,750.00 ($4,750.00)

[xls]my money blog’s template · web viewauthor pc user last modified by neil created date...

Documents