It's been a fun, but numsum.com service will be shutting down April 15, 2014. Please consider other online spreadsheets like Google Spreadsheets.
 
mrskangwa
  Log In  |  Create a FREE Account  |  Everyone's Spreadsheets  |  Tags  |  Help  
 Saving... 
  login to save   undo redo  |  bold italic font text underline more font formatting  |  align left align center align right  |  text color background text color  |  sum hide/show tools
  fx
Family Monthly Budget
Family Monthly Budget
February 2011
Total Projected CostTotal Actual CostTotal DifferenceProjected Monthly Income
24431.629999999997
$24,431.63
9877.04
$9,877.04
14554.589999999998
$14,554.59
Income 1 Husband
$0.00
1800
$1,800.00
Income 2 Wife
$0.00
854.40
$854.40
Extra income
$0.00
HousingProjected Cost
$0.00
Actual Cost
$0.00
Difference
$0.00
Total monthly income
$0.00
2654.4
$2,654.40
Mortgage or rent750
$750.00
750
$750.00
$0.00
$0
$0.00
$0
$0.00
$0.00
Phone471.25
$471.25
$250
$250.00
221.25
$221.25
0
$0.00
0
$0.00
Electricity60.48
$60.48
100
$100.00
-39.52
-$39.52
Gas137.10
$137.10
150
$150.00
-12.900000000000006
-$12.90
Water and sewer$
$0.00
0
$0.00
$0.00
$0.00
Cable80
$80.00
80
$80.00
$0.00
Waste removal$0
$0.00
0
$0.00
$0.00
Projected balance
$0.00
-21777.229999999996
-$21,777.23
Maintenance or repairs$0
$0.00
$0
$0.00
$0.00
Supplies$0
$0.00
$0
$0.00
$0.00
Actual balance
$0.00
0
$0.00
Other0
$0.00
0
$0.00
$0.00
Subtotals1498.83
$1,498.83
1330
$1,330.00
168.82999999999998
$168.83
Difference
$0.00
21777.229999999996
$21,777.23
Transportation
Vehicle 1 payment 325i650
$650.00
650
$650.00
$0.00
0
$0.00
0
$0.00
$0.00
Bus/taxi fare
$0.00
Insurance455.46
$455.46
250
$250.00
205.45999999999998
$205.46
Licensing144.88
$144.88
144.88
$144.88
$0.00
Fuel380
$380.00
380
$380.00
Maintenance650
$650.00
650
$650.00
Other
$0.00
Entertainment
$0.00
Projected Cost
$0.00
Actual Cost
$0.00
Difference
$0.00
Subtotals2280.34
$2,280.34
1044.88
$1,044.88
1235.46
$1,235.46
Video/DVD
$0.00
0
$0.00
CDs
$0.00
0
$0.00
$0.00
InsuranceMovies
$0.00
0
$0.00
$0.00
Home29.16
$29.16
29.16
$29.16
$0.00
Concerts
$0.00
0
$0.00
$0.00
Health36.23
$36.23
36.23
$36.23
Sporting events
$0.00
0
$0.00
$0.00
Life258.50
$258.50
305.00
$305.00
-46.5
-$46.50
Live theater
$0.00
0
$0.00
$0.00
Other
$0.00
Other
$0.00
$0.00
Subtotals323.89
$323.89
334.16
$334.16
-10.270000000000003
-$10.27
Subtotals
$0.00
$0.00
$0.00
$0.00
FoodLoans/ Debts
$0.00
Groceries350
$350.00
384
$384.00
-34
-$34.00
Personal (AFS)
$0.00
1084
$1,084.00
164
$164.00
920
$920.00
Dining out0
$0.00
$0.00
Personal (AFS)
$0.00
11412.39
$11,412.39
295
$295.00
11117.39
$11,117.39
Other
$0.00
Jareds
$0.00
867.05
$867.05
295
$295.00
572.05
$572.05
Subtotals350
$350.00
384
$384.00
-34
-$34.00
Credit card -Jcpenny
$0.00
355.13
$355.13
200
$200.00
155.13
$155.13
Credit card
$0.00
$0.00
Other
$0.00
$0.00
$0.00
Subtotals
$0.00
13718.569999999998
$13,718.57
954
$954.00
12764.569999999998
$12,764.57
Child Clothing80
$80.00
0
$0.00
80
$80.00
School tuition Kennesaw State3685
$3,685.00
4400
$4,400.00
-715
-$715.00
Taxes
$0.00
School supplies1350
$1,350.00
1350
$1,350.00
$0.00
Federal
$0.00
$0.00
$0.00
State
$0.00
$0.00
$0.00
Local
$0.00
$0.00
$0.00
Other
$0.00
$0.00
0
$0.00
0
$0.00
$0.00
Subtotals
$0.00
$0.00
$0.00
$0.00
Other0
$0.00
0
$0.00
$0.00
Subtotals5115
$5,115.00
5750
$5,750.00
-635
-$635.00
Savings or Investments
$0.00
Retirement account
$0.00
0
$0.00
$0.00
PetsInvestment account
$0.00
0
$0.00
$0.00
Food15
$15.00
15
$15.00
College
$0.00
0
$0.00
$0.00
Medical
$0.00
Other
$0.00
0
$0.00
$0.00
Grooming
$0.00
Subtotals
$0.00
$0.00
$0.00
$0.00
Toys
$0.00
Other
$0.00
Gifts and Donations
$0.00
Subtotals15
$15.00
$0.00
15
$15.00
Church basket
$0.00
20
$20.00
20
$20.00
$0.00
Charity 2
$0.00
$0.00
Personal CareCharity 3
$0.00
$0.00
Medical0
$0.00
$0.00
Subtotals
$0.00
20
$20.00
20
$20.00
$0.00
Hair/nails0
$0.00
$0.00
Clothing0
$0.00
$0.00
Legal
$0.00
Dry cleaning0
$0.00
$0.00
Attorney- Charles G Harbin Jr
$0.00
500
$500.00
500
$500.00
Health club60
$60.00
60
$60.00
$0.00
Child support
$0.00
550
$550.00
550
$550.00
Organization dues or fees
$0.00
Payments on lien or judgment
$0.00
$0.00
Other
$0.00
Other
$0.00
$0.00
Subtotals60
$60.00
60
$60.00
$0.00
Subtotals
$0.00
1050
$1,050.00
$0.00
1050
$1,050.00
 
Average Rating:  Not rated (Not yet rated)
 
Name:  Copy of Copy of FEB; FAMILY EXPENSES SPREADSHEET by  mrskangwa mrskangwa 
Description:  (no description yet)
Tags:  Borges Budget  
[ default color ]
 
 recent: