Scribd Logo
Upload

Welcome to Scribd!

  • January-Estimate January-Actual Febuary-Estimate Febuary-Actual Total Bills Net Income 1 Net Income 2 Difference Household Bills

    Uploaded by

    Scott Rippy
    2 views8 pages
    The document is a household budget tracking monthly income, expenses, and estimates versus actuals from January to December 2011. Key expenses include $450 rent each for a shop and house, $150 electric for each, $100 water/sewage, $40 phone, $300 food, $54 cell phones, and $50 cable/satellite. The monthly estimates were consistently $1694 more than the actuals recorded. The yearly estimate was $16,490 more than the actual amount.

    Original Description:

    Original Title

    Family Budget

    Copyright

    © Attribution Non-Commercial (BY-NC)

    Available Formats

    XLSX, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document
    The document is a household budget tracking monthly income, expenses, and estimates versus actuals from January to December 2011. Key expenses include $450 rent each for a shop and house, $150 electric for each, $100 water/sewage, $40 phone, $300 food, $54 cell phones, and $50 cable/satellite. The monthly estimates were consistently $1694 more than the actuals recorded. The yearly estimate was $16,490 more than the actual amount.

    Copyright:

    Attribution Non-Commercial (BY-NC)
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as xlsx, pdf, or txt
    2 views8 pages

    January-Estimate January-Actual Febuary-Estimate Febuary-Actual Total Bills Net Income 1 Net Income 2 Difference Household Bills

    Uploaded by

    Scott Rippy
    The document is a household budget tracking monthly income, expenses, and estimates versus actuals from January to December 2011. Key expenses include $450 rent each for a shop and house, $150 electric for each, $100 water/sewage, $40 phone, $300 food, $54 cell phones, and $50 cable/satellite. The monthly estimates were consistently $1694 more than the actuals recorded. The yearly estimate was $16,490 more than the actual amount.

    Copyright:

    Attribution Non-Commercial (BY-NC)
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as xlsx, pdf, or txt
    of 8

    Total Bills

    Net Income 1
    Net Income 2
    Difference

    January-Estimate
    January-Actual
    Febuary-Estimate
    Febuary-Actual
    0
    0
    0
    0

    Household Bills
    Rent Shop
    Rent House
    Electric Shop
    Electric House
    Water/Sewage
    Water shop
    Phone, Vonage
    Transit
    Gas
    Insurance Van
    Food
    Groceries
    Dining Out
    Cell Phones
    Phone Bill

    Entertainment
    Cable/Satelite

    March-Estimate
    March-Actual
    April-Estimate
    April-Actual
    May-Esimate
    May-Actual
    June-Estimate
    1244
    0
    1694
    0
    1694
    0
    1694
    0
    -1244

    $450.00

    -1694

    -1694

    $150.00
    $100.00
    $40.00
    $35.00
    $25

    $450.00
    $450.00
    $150.00
    $100.00
    $40.00
    $35.00
    $25.00

    $450.00
    $450.00
    $150.00
    $100.00
    $40.00
    $35.00
    $25.00

    $450.00
    $450.00
    $150.00
    $100.00
    $40.00
    $35.00
    $25.00

    $40.00

    $40.00

    $40.00

    $40.00

    $300.00

    $300.00

    $300.00

    $300.00

    $54.00

    $54.00

    $54.00

    $54.00

    $50.00

    $50.00

    $50.00

    $50.00

    June Actual
    July-Estimate
    July-ActualAugust-Estimate
    August-Actual
    September-Estimate
    0
    1694
    0
    1694
    0
    1694

    430

    -1694

    -1694

    -1694

    $450.00
    $450.00
    $150.00
    $100.00
    $40.00
    $35.00
    $25.00

    $450.00
    $450.00
    $150.00
    $100.00
    $40.00
    $35.00
    $25.00

    $450.00
    $450.00
    $150.00
    $100.00
    $40.00
    $35.00
    $25.00

    $40.00

    $40.00

    $40.00

    $300.00

    $300.00

    $300.00

    $54.00

    $54.00

    $54.00

    $50.00

    $50.00

    $50.00

    September-Actual
    October-Estimate
    October-Actual
    November-Estmate
    November-Actual
    0
    1694
    0
    1694
    0

    -1694

    -1694

    $450.00
    $450.00
    $150.00
    $100.00
    $40.00
    $35.00
    $25.00

    $450.00
    $450.00
    $150.00
    $100.00
    $40.00
    $35.00
    $25.00

    $40.00

    $40.00

    $300.00

    $300.00

    $54.00

    $54.00

    $50.00

    $50.00

    December-Estimate
    December-Actual
    1694
    0

    -1694

    $450.00
    $450.00
    $150.00
    $100.00
    $40.00
    $35.00
    $25.00

    $40.00

    $300.00

    $54.00

    $50.00

    Yearly-Esimations
    Yearly-Actual
    16490
    0
    0
    0
    0
    0
    -16490
    0

    2011
    SAT 1
    SUN 2
    MON 3
    TUE 4
    WED 5
    THUR 6
    FRI
    7
    SAT 8
    Totals
    MON 10
    TUE 11
    WED 12
    THUR 13
    FRI
    14
    SAT 15
    Totals
    MON 17
    TUE 18
    WED 19
    THUR 20
    FRI
    21
    SAT 22
    Totals
    MON 24
    TUE 25
    WED 26
    THUR 27
    FRI
    28
    SAT 29
    Totals
    MON 31
    TUE
    WED
    THUR
    FRI
    SAT
    Totals
    MthTotals22
    2011

    JAN

    JAN

    FEB

    MAR

    APR

    1
    2
    3
    4
    5

    1
    2
    3
    4
    5

    1
    2

    7
    8
    9
    10
    11
    12

    7
    8
    9
    10
    11
    12

    4
    5
    6
    7
    8
    9

    14
    15
    16
    17
    18
    19

    14
    15
    16
    17
    18
    19

    11
    12
    13
    14
    15
    16

    21
    22
    23
    24
    25
    26

    21
    22
    23
    24
    25
    26

    18
    19
    20
    21
    22
    23

    28

    28
    29
    30
    31

    25
    26
    27
    28
    29
    30

    19

    19

    0
    APR

    FEB

    MAR

    MAY
    1
    2
    3
    4
    5
    6
    7

    JUN

    0
    250
    180

    JUL

    AUG

    1
    2

    1
    2
    3
    4
    5
    6

    4
    5
    6
    7
    8
    9

    8
    9
    10
    11
    12
    13

    11
    12
    13
    14
    15
    16

    15
    16
    17
    18
    19
    20

    18
    19
    20
    21
    22
    23

    22
    23
    24
    25
    26
    27

    25
    26
    27
    28
    29
    30

    29
    30
    31

    16

    20

    430
    9
    10
    11
    12
    13
    14
    0
    16
    17
    18
    19
    20
    21

    23
    24
    25
    26
    27
    28
    0
    30
    31

    0
    430

    21
    MAY

    JUN

    JUL

    AUG

    SEP

    1
    2
    3

    1
    2
    3
    4
    5
    6
    7
    8

    1
    2
    3
    4
    5

    1
    2
    3

    2011
    SAT
    SUN
    MON
    TUE
    WED
    THUR
    FRI
    SAT

    5
    6
    7
    8
    9
    10

    10
    11
    12
    13
    14
    15

    7
    8
    9
    10
    11
    12

    5
    6
    7
    8
    9
    10

    MON
    TUE
    WED
    THUR
    FRI
    SAT

    12
    13
    14
    15
    16
    17

    17
    18
    19
    20
    21
    22

    14
    15
    16
    17
    18
    19

    12
    13
    14
    15
    16
    17

    MON
    TUE
    WED
    THUR
    FRI
    SAT

    19
    20
    21
    22
    23
    24

    24
    25
    26
    27
    28
    29

    21
    22
    23
    24
    25
    26

    19
    20
    21
    22
    23
    24

    MON
    TUE
    WED
    THUR
    FRI
    SAT

    26
    27
    28
    29
    30

    31

    28
    29
    30

    26
    27
    28
    29
    30
    31

    MON
    TUE
    WED
    THUR
    FRI
    SAT

    17

    22

    19

    17

    SEP

    OCT

    OCT

    NOV

    NOV

    DEC

    DEC

    2011

    You might also like