Our Monthly Tracker
Comments
 Share
The version of the browser you are using is no longer supported. Please upgrade to a supported browser.Dismiss

 
£
%
123
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
ABCDEFGHIJKLMNOPQRSTUVWXYZAAABACADAEAFAGAHAIAJAKALAMANAOAPAQARASATAUAVAWAXAYAZBABBBCBDBEBFBGBHBIBJBKBLBMBNBO
1
Budget
2
3
TotalAprilMayJuneJulyAugustSeptemberOctoberNovemberDecemberJanuaryFebruaryMarch
4
5
6
Income
7
Carles£8,163.96680.33680.33680.33680.33680.33680.33680.33680.33680.33680.33680.33680.33
8
Sonia£5,923.80603.4603.4603.4603.4603.4603.4603.4340340340340340
9
Chilcare vouchers£5,832.00486486486486486486486486486486486486
10
25 Hastings£10,326.12860.51860.51860.51860.51860.51860.51860.51860.51860.51860.51860.51860.51
11
3 Queensmere£16,200.00135013501350135013501350135013501350135013501350
12
Child benefit£1,789.00149.0833333149.0833333149.0833333149.0833333149.0833333149.0833333149.0833333149.0833333149.0833333149.0833333149.0833333149.0833333
13
Dividends/ extras£59,388.0058700688
14
Total income£107,622.88£62,829.32£4,129.32£4,129.32£4,129.32£4,129.32£4,129.32£4,129.32£3,865.92£3,865.92£3,865.92£3,865.92£4,553.92
15
16
Outgoings: Unavoidable ...
17
Mortgage 10 collingwood£16,953.7514981498149814981498149814981293.551293.551293.551293.551293.55
18
Mortgage 3 queensmere£6,630.72793.09608.83522.88522.88522.88522.88522.88522.88522.88522.88522.88522.88
19
Mortgage 25 Hastings£3,304.67326.06326.06326.06326.06326.06326.06326.06204.45204.45204.45204.45204.45
20
Gastos BTL£287.00287
21
Mortgage overpayment£0.00
22
Life insurance - Aviva/Life Assurance£804.00676767676767676767676767
23
Car Tax£309.9625.8325.8325.8325.8325.8325.8325.8325.8325.8325.8325.8325.83
24
Car Maintenance / MOT£996.00838383838383838383838383
25
Car Insurance£300.00252525252525252525252525
26
Car Parking£60.00555555555555
27
Council tax£1,538.33130.33128128128128128128128128128128128
28
Credit Card Barclaycard£0.00
29
Credit Card Santander£0.00
30
Virgin£399.0033.2533.2533.2533.2533.2533.2533.2533.2533.2533.2533.2533.25
31
Virgin mobile£240.00202020202020202020202020
32
Gas£456.00383838383838383838383838
33
Electricity£540.00454545454545454545454545
34
TV Licence£145.4412.1212.1212.1212.1212.1212.1212.1212.1212.1212.1212.1212.12
35
Water£168.00191913131313131313131313
36
Teddies/SHS - claudia£6,655.64873.75873.75841841460.86460.88460.88460.88460.88460.88460.88
37
SHS - Ariadna£6,574.67446.38446.38446.38446.38446.38573.35573.37573.37573.37683.09683.11683.11
38
Travel£1,666.80138.9138.9138.9138.9138.9138.9138.9138.9138.9138.9138.9138.9
39
SA Carles - Income tax£3,750.003750
40
SA Sonia - Income tax£1,500.001500
41
home insurance£0.00
42
£0.00
43
£0.00
44
£0.00
45
£0.00
46
47
Total unavoidable£53,279.984579.714680.123427.424268.424268.424015.254015.293689.233689.239048.953798.973798.97
48
49
Running total : net income£54,342.90£58,249.61-£550.80£701.90-£139.10-£139.10£114.07£114.03£176.69£176.69-£5,183.03£66.95£754.95
50
51
Outgoings : Adjustable
52
Food shopping£3,600.00300300300300300300300300300300300300
53
£0.00
54
Days out£0.00
55
Ari Ballet£400.0080160.00160.00
56
Extras SHS£30.0030
57
Petrol£1,200.00100100100100100100100100100100100100
58
£0.00
59
£0.00
60
£0.00
61
£0.00
62
£0.00
63
£0.00
64
Total adjustable£5,230.00£510.00£400.00£400.00£400.00£400.00£560.00£400.00£400.00£400.00£560.00£400.00£400.00
65
Running total : net income£49,112.90£57,739.61-£950.80£301.90-£539.10-£539.10-£445.93-£285.97-£223.31-£223.31-£5,743.03-£333.05£354.9500000000000.000000000
66
67
Outgoings : Annual Expenses
68
TV License£0.00
69
House decorating£0.00
70
Car Service£0.00
71
House insurance Dial Direct£135.67135.67
72
2 weeks of UK holiday per year£0.00
73
Total capital spend£135.6700000000000135.6700000000
74
Running total : net income£48,977.23£57,739.61-£950.80£301.90-£539.10-£539.10-£445.93-£285.97-£223.31-£223.31-£5,743.03-£333.05£219.2800000000
75
76
Outgoings : Optional
77
Adult clothes£0.00
78
Trips out£0.00
79
Monthly meal out£0.00
80
Total optional£0.000000000000000000
81
Running total : net income£48,977.23£57,739.61-£950.80£301.90-£539.10-£539.10-£285.97-£223.31-£5,743.03-£333.050000000
82
83
84
£100.00100
85
£0.00
86
£0.00
87
£0.00
88
£0.00
89
£0.00
90
£100.0000000£0.00£0.00£0.00£100.00£0.00£0.00£0.00£0.00£0.000000000
91
£48,877.23£57,739.61-£950.80£301.90-£539.10-£539.10£0.00-£285.97£0.00-£323.31-£5,743.03-£333.05£0.00£0.00£0.000000000
92
Loading...
 
 
 
Sheet1
Sheet2
Sheet4
Sheet3