Exel Budget

You might also like

Download as pdf or txt
Download as pdf or txt
You are on page 1of 2

Column1

Column2

Column3

January

February

Column4

March

Column5
Column6
Column7
Kyra's Knowledge - BUDGET
April

May

June

Income:

$300

$345

$360

$405

$450

$495

Expenses:
Lease:
Utilities:
Wages:
Miscellaneous:

$0
$10
$185
$10

$0
$12
$185
$10

$0
$14
$185
$10

$0
$18
$185
$10

$0
$20
$185
$10

$0
$22
$185
$10

Total Expenses:

$205

$207

$209

$213

$215

$217

$95
$3,848

$138

$151

$192

$235

$278

$900
Income:

$800
$700

Income

Profits:
Total profit for the year:

$600

Expenses:

$500

Lease:

$400

Utilities:

$300

Wages:

$200

Miscellaneous:

$100
Total Expenses:

$0

Profits:

Month

Kyra's Knowledge Page 1

Column8

July

Column9

August

Column10

September

Column11

October

Column12

November

Column13

December

$555

$600

$660

$705

$765

$810

$0
$24
$185
$10

$0
$28
$185
$10

$0
$30
$185
$10

$0
$32
$185
$10

$0
$34
$185
$10

$0
$36
$185
$10

$219

$223

$225

$227

$229

$231

$336

$377

$435

$478

$536

$597

Income:
Expenses:
Lease:
Utilities:
Wages:
Miscellaneous:
Total Expenses:
Profits:

Kyra's Knowledge Page 1

You might also like