personal-budget-spreadsheet LATISIA FAIRLEY

personal-budget-spreadsheet LATISIA FAIRLEY -...

Info iconThis preview shows pages 1–2. Sign up to view the full content.

View Full Document Right Arrow Icon
Personal Budget © 2008 Vertex42 LLC Starting Balance 1,500 [42] Total Avg Total Income 4,460 2,910 3,606 2,533 3,992 2,478 3,045 3,328 2,417 3,588 3,808 2,387 38,552 3,213 Total Expenses 2,808 3,418 2,855 2,985 2,580 2,769 2,231 2,295 2,190 3,064 3,046 3,471 33,712 2,809 NET (Income - Expenses) 1,652 -508 751 -452 1,412 -291 814 1,033 227 524 762 -1,084 4,840 403 Projected End Balance 3,152 2,644 3,395 2,943 4,355 4,064 4,878 5,911 6,138 6,662 7,424 6,340 Monthly JAN FEB MAR APR MAY JUN JUL AUG SEP OCT NOV DEC Total Average INCOME 60 36 86 54 22 104 65 76 43 64 34 13 657 55 Interest Income 0 0 1 5 0 0 6 0 0 0 0 0 12 1 Dividends 1,700 1,200 1,500 1,300 1,200 1,200 1,300 1,000 1,200 1,900 1,300 1,200 16,000 1,333 Gifts Received 200 500 345 0 560 0 500 78 0 0 0 0 2,183 182 Refunds/Reimbursements 800 0 500 0 1,036 0 0 1,000 0 0 1,000 0 4,336 361 Transfer From Savings 0 0 0 0 0 0 0 0 0 450 300 0 750 63 Other 1,200 674 674 674 674 674 674 674 674 674 674 674 8,614 718 Other 500 500 500 500 500 500 500 500 500 500 500 500 0 0 Total INCOME 4,460 2,910 3,606 2,533 3,992 2,478 3,045 3,328 2,417 3,588 3,808 2,387 38,552 3,213 HOME EXPENSES Mortgage/Rent 239 239 239 239 239 239 239 239 239 239 239 239 2,868 239 Home/Rental Insurance 5 5 5 5 5 5 5 5 5 5 5 5 60 5 Electricity 123 146 155 100 60 45 50 55 42 34 167 231 1,208 101 Gas/Oil 0 0 0 0 0 0 0 0 0 0 0 0 0 0 Water/Sewer/Trash 0 0 0 0 0 0 0 0 0 0 0 0 0 0 Phone 100 85 85 85 85 100 86 85 85 85 85 85 1,051 88 Cable/Satel ite 0 0 0 0 0 0 0 0 0 0 0 0 0 0 Internet 0 0 0 0 0 0 0 0 0 0 0 0 0 0 Furnishings/Appliances 0 0 0 0 0 0 0 0 0 0 0 0 0 0 Lawn/Garden 0 0 0 0 0 0 0 0 0 0 0 0 0 0 Maintenance/Supplies 0 0 0 0 0 0 125 0 0 0 50 0 175 15 Improvements 0 0 0 0 0 0 0 0 0 0 0 0 0 0 Other 0 0 0 0 0 0 0 0 0 0 0 0 0 0 Total HOME EXPENSES 467 475 484 429 389 389 505 384 371 363 546 560 5,362 447 TRANSPORTATION Vehicle Payments 400 400 200 200 200 200 0 0 0 0 200 200 2,000 167 Auto Insurance
Background image of page 1

Info iconThis preview has intentionally blurred sections. Sign up to view the full version.

View Full DocumentRight Arrow Icon
Image of page 2
This is the end of the preview. Sign up to access the rest of the document.

Page1 / 2

personal-budget-spreadsheet LATISIA FAIRLEY -...

This preview shows document pages 1 - 2. Sign up to view the full document.

View Full Document Right Arrow Icon
Ask a homework question - tutors are online