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

View only
 
 
ABCDEFGHIJKLMNOPQRSTUVWXYZAA
1
First Half of Month2nd Half of Month
2
ITEMACTUALBUDGETVARIANCEACTUALBUDGETVARIANCE
3
4
INCOME
5
Salary1300.00 12001300.00 1200
6
Extra Income25.00 00.00 0
7
1325.00 1200125.00 1300.00 1200100.00
8
9
10
SAVINGS
11
General Savings Account0.00 00.00 150.00 1500.00
12
College Fund0.00 00.00 50.00 500.00
13
College Fund0.00 00.00 50.00 500.00
14
Christmas Gifts 0.00 00.00 40.00 400.00
15
SUB-TOTAL0.00 00.00 290.00 2900.00
16
17
DEBT
18
Debt #1167.98 1702.02 0.00 00.00
19
Debt #20.00 00.00 194.23 2005.77
20
Debt #30.00 00.00 100.00 1000.00
21
SUB-TOTAL167.98 1702.02 294.23 3005.77
22
23
HOUSING
24
Mortgage1400.00 650(750.00)0.00 00.00
25
HOA Dues 0.00 00.00 0.00 00.00
26
SUB-TOTAL1400.00 650(750.00)0.00 00.00
27
28
UTILITIES
29
Electricity150.00 0(150.00)119.65 1255.35
30
Water150.00 0(150.00)27.55 25(2.55)
31
Home Phone0.00 00.00 0.00 00.00
32
Cell Phone240.00 0(240.00)39.77 400.23
33
Internet100.00 0(100.00)0.00 00.00
34
Satellite0.00 00.00 36.53 403.47
35
SUB-TOTAL640.00 0(640.00)223.50 2306.50
36
37
38
39
First Half of Month2nd Half of Month
40
ITEMACTUALBUDGETVARIANCEACTUALBUDGETVARIANCE
41
Gas Schedule:Entertainment Schedule:
42
TRANSPORTATIONFirst HalfFirst Half
43
Wife Car0.00 00.00 0.00 00.00 Date:Amount:Date:Payee:Amount:
44
Husband Car 0.00 00.00 0.00 00.00 12/3123.22 Cash20.00
45
Wife's Gas 58.56 0(58.56)74.75 60(14.75)1/1335.34 1/3Hotel75.34
46
Car Insurance150.00 75(75.00)0.00 00.00
47
SUB-TOTAL208.56 75(133.56)74.75 60(14.75)
48
49
CASH ITEMS
50
Miscellaneous20.00 200.00 20.00 200.00 Total58.56
51
Gifts15.00 150.00 15.00 150.00
52
Entertainment95.34 20(75.34)27.43 20(7.43)
53
Clothes50.00 500.00 50.00 500.00
54
Groceries150.00 100(50.00)100.00 1000.00 Gas Schedule:Total95.34
55
Baby20.00 200.00 20.00 200.00 Second Half
56
Cash for Gas75.00 750.00 75.00 750.00 Date:Amount:Entertainment Schedule:
57
SUB-TOTAL425.34 300(125.34)307.43 300(7.43)1/1833.58 Second Half
58
1/2841.17 Date:Payee:Amount:
59
LIFE INSURANCECash20.00
60
Husband's Life Insurance47.61 502.39 0.00 00.00 1/24Starbucks 7.43
61
Wife's Life Insurance0.00 00.00 24.89 250.11
62
SUB-TOTAL47.61 502.39 24.89 250.11
63
Total74.75
64
VARIOUS EXPENSES
65
Total VE Divided by 12 0.00 00.00 75.00 750.00 Calculator:
66
Medical Expenses 0.00 00.00 0.00 4040.00 21.34
67
Overages0.00 2525.00 0.00 00.00 17.24
68
SUB-TOTAL0.00 2525.00 75.00 11540.00
69
Total27.43
70
TOTAL#REF!#REF!#REF!#REF!#REF!#REF!
71
72
TOTAL VARIANCE#REF!#REF!#REF!#REF!38.58
73
74
GRAND TOTAL VARIANCE#REF!
75
76
77
78
79
80
81
82
Loading...