Scribd
Upload
100 views12 pages

Benavidez Paul Excelmastery

This document is a monthly budget worksheet for a household of 2 people. It outlines projected and actual income and expenses over 12 months. The total annual income was $37,932, with wages and gifts as the sources of income. Major expenses included $6,000 for car payments, $7,338 for total transportation costs, $19,632 for housing and utilities, $3,060 for personal costs, and $845 for groceries. By the end of the year, the total expenses were $37,932, matching the total annual income.

Uploaded by

api-377088803
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
100 views12 pages

Benavidez Paul Excelmastery

This document is a monthly budget worksheet for a household of 2 people. It outlines projected and actual income and expenses over 12 months. The total annual income was $37,932, with wages and gifts as the sources of income. Major expenses included $6,000 for car payments, $7,338 for total transportation costs, $19,632 for housing and utilities, $3,060 for personal costs, and $845 for groceries. By the end of the year, the total expenses were $37,932, matching the total annual income.

Uploaded by

api-377088803
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
You are on page 1/ 12

Budget W

Number of membe
Projected
Monthly Actual Jan Actual Feb Actual Mar
Income
Wages ### $2,961.00 ### $2,961.00
Gifts $200.00 $200.00 $200.00 $200.00
Allowance $0.00
Other $0.00
TOTAL Income
Expenses
Charitable giving
Faith organization $0.00

Community organization $0.00


Other $0.00
TOTAL Charitable giving
Transportation
Car payment (6000) $500.00 $500.00 $500.00 $500.00
Car insurance $62.50 $62.50 $62.50 $62.50
Gas $24.00 $24.00 $24.00 $24.00
Car maintenance/repairs $25.00 $25.00 $25.00 $25.00
Other $0.00
TOTAL Transportation $611.50
Communication
Cell phone monthly plan $32.28 $32.28 $32.28 $32.28
Internet $45.00 $45.00 $45.00 $45.00
Other $0.00
TOTAL Communication
Monthly Expenses
Gas Bill $24.00 $24.00 $24.00 $24.00
Electric Bill $40.00 $40.00 $40.00 $40.00
Water Bill $12.00 $12.00 $12.00 $12.00
TV $60.00 $60.00 $60.00 $60.00
Dining Out $0.00
Mortgage ### $1,500.00 $1,500.00 $1,500.00
TOTAL Entertainment
Personal Expenses
Personal products $35.00 $35.00 $35.00 $35.00
Clothing $200.00 $200.00 $200.00 $200.00
Salon services $20.00 $20.00 $20.00 $20.00
Other $0.00
TOTAL Personal Expenses
Food/household expenses
Groceries $65.00 $65.00 $65.00 $65.00
Other $0.00
TOTAL Food/household expenses
Gifts
For friends $0.00
For family $0.00
TOTAL Gifts $0.00
TOTAL Expenses
Savings
Long term goals
car $0.00
Other $0.00
TOTAL Long term goals
Short term goals
Vacation $0.00
Other $0.00
TOTAL Short term goals
TOTAL Savings
TOTAL BUDGET
Budget Worksheet
Number of members in your household = 2
Actual Actual Actual
Actual Apr May June Actual July Actual Aug Sept Actual Oct

### ### ### ### ### ### ###


$200.00 $200.00 $200.00 $200.00 $200.00 $200.00 $200.00

$500.00 $500.00 $500.00 $500.00 $500.00 $500.00 $500.00


$62.50 $62.50 $62.50 $62.50 $62.50 $62.50 $62.50
$24.00 $24.00 $24.00 $24.00 $24.00 $24.00 $24.00
$25.00 $25.00 $25.00 $25.00 $25.00 $25.00 $25.00

$32.28 $32.28 $32.28 $32.28 $32.28 $32.28 $32.28


$45.00 $45.00 $45.00 $45.00 $45.00 $45.00 $45.00

$24.00 $24.00 $24.00 $24.00 $24.00 $24.00 $24.00


$40.00 $40.00 $40.00 $40.00 $40.00 $40.00 $40.00
$12.00 $12.00 $12.00 $12.00 $12.00 $12.00 $12.00
$60.00 $60.00 $60.00 $60.00 $60.00 $60.00 $60.00

$1,500.00 $1,500.00 $1,500.00 $1,500.00 $1,500.00 $1,500.00 $1,500.00

$35.00 $35.00 $35.00 $35.00 $35.00 $35.00 $35.00


$200.00 $200.00 $200.00 $200.00 $200.00 $200.00 $200.00
$20.00 $20.00 $20.00 $20.00 $20.00 $20.00 $20.00

$65.00 $65.00 $65.00 $65.00 $65.00 $65.00 $65.00


Actual Nov Actual Dec Annual Total

### $2,961.00 $35,532.00


$200.00 $200.00 $2,400.00

$37,932.00

$500.00 $500.00 $6,000.00


$62.50 $62.50 $750.00
$24.00 $24.00 $288.00
$25.00 $25.00 $300.00
$0.00
$7,338.00

$32.28 $32.28 $387.36


$45.00 $45.00 $540.00

$927.36

$24.00 $24.00 $288.00


$40.00 $40.00 $480.00
$12.00 $12.00 $144.00
$60.00 $60.00 $720.00

$1,500.00 $1,500.00 $18,000.00


$19,632.00

$35.00 $35.00 $420.00


$200.00 $200.00 $2,400.00
$20.00 $20.00 $240.00
$0.00
$3,060.00

$65.00 $65.00 $845.00

$845.00
$6,129.64

You might also like