Zoho Sheet

Product Links

Languages

Themes

Feedback

Sign Up Now

Loading...

Updating...

Please wait to edit...

Ready for editing X

A

B

C

D

E

F

G

H

I

J

K

L

M

N

O

P

Q

R

1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
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
101
102
103
104
105
106
107
108
109
110
111
112
113
114


							Above budget savings:	$484.85
							Price of gas at (cents)	78.00
Food		$305.00
Transportation		$140.30	Fixed
Laundry		$65.36
Miscelaneous		$710.81

Total		$1,221.47
							Deficit from past budgets:	$1385.44

					TOTAL	NOT SPENT

2,161.48	Added	Monthly	Receipts		$1,891.42	-669.95
$293.61	Exempt
						Days in month	Miscellaneous
		NET	TODAY			28	$448.34
IN		OUT	Cash	Date		Day number in month
						28
$225.60		$185.00	$40.60	Feb.01		Expendable cash
$185.00		$164.80	$20.20	Fe.03		-669.95
$164.80		$160.00	$4.80	Feb.03
$160.00		$140.40	$19.60	Feb.06
$140.40		$90.00	$50.40	Feb.09
$200.00		$264.50	-$64.50	Feb.12
$144.50		$130.35	$14.15	Feb.15
$130.35		$126.20	$4.15	Feb.16
$126.20		$115.00	$11.20	Feb.17
$115.00		$188.60	-$73.60	Feb.18
$188.60		$165.95	$22.65	Feb.21
$165.95		$100.00	$65.95	Feb.22
$100.00		$90.00	$10.00	Feb.22
$90.00		$342.00	-$252.00	Feb.24
$130.00		$113.85	$16.15	Feb.24
$177.00		$133.20	$43.80	Feb.24
$131.00				Feb.28





























							ING (RSP)	$26,296.86	These sums must be in
							ING (Savings)	$37.00	bank accounts. Transfer $850.00
							ING (Vacations)	$135.35	for savings and $100.00 for vacations.
							NBC (Investments)	$11,187.57	every month.

							Total (Vacations not included)	$37,521.43

							Goal for June 30, 2011 ($10000)	$44,600.00	No second car

							Surplus/Deficit	-$7,078.57	Adjust this sum with cash transfers
									to ING savings account to be reflected
Budget Balance		Miscellaneous				Just for reference (does not affect any calculations)			in the ING savings account above.
						Date	Extra Budgetary Expenses
January, 2008	$1,385.44		$938.96			Brakes	February, 2007	$329.04
						Compression test	Feb. 22, 2007	$106.02
						A/C	Apr.26, 2007	$682.95
						Rotors	Oct.11, 2007	$127.00
						Muffler pipe	Nov.07, 2007	$205.95
						Brakes	Mar.05, 2008	$239.47
						Tires	Apr.26, 2008	$180.80
						Front alignment check	Apr.26, 2008	$40.43
						Tires	Apr.26, 2008	$90.40
						Tire	Apr.26, 2008	$90.40
						Transmission bushing	May. 29, 2008	$139.40
						Brakes	Jun. 05, 2008	$413.42
						Alternator	Aug.30, 2008	$505.99
						Stabilizer links	Oct.04, 2008	$252.75






						Total	$3,404.02

Expenses

Added Monthly Receipts

Alexandra Debits

Miscellaneous

Brampton Budget Calculation

Budget

Pay Stubs 2001_2008

Pension Projections

Pension Projections Test

Processing...