A.C.E. 1

home *** CD-ROM | disk | FTP | other *** search

/ A.C.E. 1 / ACE CD 1.iso / files / utils / procal23.dms / in.adf / Home / Home Budget.PCF (.txt) < prev next >

Wrap

Gold Disk Spreadsheet | 1991-12-19 | 12.0 KB | 324 lines

Home Budget Projected April Housing Costs Rent (or mortgage) 750.00 750.00 750.00 750.00 750.00 750.00 750.00 750.00 750.00 750.00 750.00 750.00 750.00 Electricity 15.00 19.75 18.00 16.00 15.00 15.00 18.00 22.00 21.00 15.00 16.00 17.00 19.00 Gas 15.00 16.25 15.00 13.00 15.00 17.00 16.00 16.00 15.00 14.00 13.00 14.00 15.00 Water 25.00 23.25 22.00 26.00 28.00 26.00 24.00 25.00 24.00 23.00 24.00 25.00 24.00 Credit Credit Cards 20.00 18.75 17.00 16.50 16.00 22.00 21.00 20.00 24.00 18.00 17.00 19.00 18.00 Loan 125.00 125.00 125.00 125.00 125.00 125.00 125.00 125.00 125.00 125.00 125.00 125.00 125.00 Payments 400.00 400.00 400.00 400.00 400.00 400.00 400.00 400.00 400.00 400.00 400.00 400.00 400.00 Insurance 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 Gas 25.00 22.50 26.00 24.00 24.00 24.00 24.00 24.00 24.00 24.00 24.00 24.00 24.00 Maintanance 10.00 10.00 10.00 10.00 10.00 10.00 10.00 10.00 10.00 10.00 10.00 10.00 10.00 Repairs 35.00 35.00 35.00 35.00 35.00 35.00 35.00 35.00 35.00 35.00 35.00 35.00 35.00 Furniture 250.00 250.00 250.00 Dishes/Silverware 15.00 15.00 15.00 Clothes 50.00 35.00 57.00 Groceries 125.00 137.00 128.00 Entertainment Vacation 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 Dining out 80.00 60.00 75.00 85.00 78.00 70.00 80.00 95.00 78.00 80.00 Cable 25.00 25.00 25.00 25.00 25.00 25.00 25.00 25.00 25.00 25.00 25.00 25.00 25.00 Movies 25.00 10.00 15.00 30.00 22.00 28.00 30.00 25.00 40.00 25.00 22.00 23.00 28.00 100.00 63.00 70.00 40.00 96.00 65.00 137.00 97.00 200.00 97.00 62.00 150.00 137.00 Total: 2290.00 /Month 2215.50 2253.00 2247.50 2304.00 2302.00 2340.00 2319.00 2411.00 2266.00 2181.00 2260.00 2252.00 Difference from Projected 74.50 37.00 42.50 -14.00 -12.00 -50.00 -29.00 -121.00 24.00 109.00 30.00 38.00 Yearly Budget Projected 27480.00 Yearly Budget Actual 27351.00 Average Actual Costs Per Month Housing Costs Rent (or morgage) 750.00 Electricity UUUUT 17.65 Gas 14.94 Water UUUUT 24.52 Credit Credit Cards 18.94 Loan 125.00 Payments 400.00 Insurance 100.00 Gas 24.04 Maintanance 10.00 Repairs 35.00 Furniture 250.00 Dishes/Silverware 15.00 Clothes 54.58 Groceries @`EUUUUU 130.17 Entertainment Vacation 100.00 Dining out 77.89 Cable 25.00 Movies UUUUU 24.83 101.17 Average Monthly Budget 2298.7222