Apartment Budget.xlsx
 Share
The version of the browser you are using is no longer supported. Please upgrade to a supported browser.Dismiss

 
View only
 
 
ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
2017Total
2
-25380
3
JANUARY
FEBRUARY
MARCHAPRILMAYJUNEJULY
AUGUST
SEPTEMBER
OCTOBER
NOVEMBER
DECEMBER
Total
4
Income0000000000000
5
0
6
Expense0
OK Total
7
Rent/Mortgage
-700-700-700-700-700-700-700-700-700-700-700-700-8400Emer-700
8
Util0-100
9
Electric-100-100-100-100-100-100-100-100-100-100-100-100-1200Emer-50
10
Gas-50-50-50-50-50-50-50-50-50-50-50-50-600Emer-45
11
Water-45-45-45-45-45-45-45-45-45-45-45-45-540Emer-100
12
Internet-100-100-100-100-100-100-100-100-100-100-100-100-1200Emer-100
13
Phone-80-80-80-80-80-80-80-80-80-80-80-80-960Emer-50
14
Auto0-75
15
Fuel-50-50-50-50-50-50-50-50-50-50-50-50-600Emer-75
16
Insurance-75-75-75-75-75-75-75-75-75-75-75-75-900LTEmer-15
17
Maint-45-45-45-45-45-45-45-45-45-45-45-45-540LT-25
18
Replace-350-350-350-350-350-350-350-350-350-350-350-350-4200LT-1335-10680
19
Charity0
20
Clothing-25-25-25-25-25-25-25-25-25-25-25-25-300LT
21
Education0-75
22
Gifts-40-40-40-40-40-40-40-40-40-40-40-40-480LT-45
23
Groceries-240-240-240-240-240-240-240-240-240-240-240-240-2880Emer-350
24
Renters Ins-15-15-15-15-15-15-15-15-15-15-15-15-180LTEmer-25
25
Medical-25-25-25-25-25-25-25-25-25-25-25-25-300LTEmer-40
26
Misc-50-50-50-50-50-50-50-50-50-50-50-50-600-15
27
Household-25-25-25-25-25-25-25-25-25-25-25-25-300LT-25
28
Computer-50-50-50-50-50-50-50-50-50-50-50-50-600LT-25
29
Vacation-50-50-50-50-50-50-50-50-50-50-50-50-600LT-50
30
Savings0If you lose your job you want -50
31
Emergency08 months' barebones expenses-7008400
32
One-Off08x EMER Monthly =
33
$ (11,840.00)
34
Total-2115-2115-2115-2115-2115-2115-2115-2115-2115-2115-2115-2115
LT = Long Term Expenses
35
See LT Sheet Tab
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
Loading...
 
 
 
Budget
LT