Académique Documents
Professionnel Documents
Culture Documents
HELP
Starting Cash Balance:
[42]
JULY
Total expenses
Total Expenses
General production 602 (1.1%)
Lime stone cruhser 153 (6.9%)
VRM 205 (13.4%)
KILN 305 (10.1%)
Cement Mill 405 (12.9%)
Packing plant 503 (55.7%)
HEALTH (0%)
DAILY LIVING (0%)
CHILDREN (0%)
OBLIGATIONS (0%)
BUSINESS EXPENSE (0%)
ENTERTAINMENT (0%)
NET (Income - Expenses)
Actual End Balance
DEPARTMENTS
Budget
311,775,824
311,775,824
3,337,096
21,365,000
41,867,938
31,495,831
40,124,959
173,585,000
0
0
0
0
0
0
0
AUGUST
Actual
Diff
22,576,057 -289,199,767
19,800,467 291,975,357
1,045,961
9,400,834
6,345,304
3,008,368
0
0
0
0
0
0
0
0
2,775,590
2,775,590
Actual
1,045,961
9,400,834
6,345,304
3,008,368
2,543,986
231,604
22,576,057
Diff
2,291,135
11,964,166
35,522,634
28,487,463
37,580,973
173,353,396
289,199,767
Budget
1,430,423
700,000
106,673
100,000
Actual
519,900
11,305
0
43,573
Diff
-910,523
-688,695
-106,673
-56,427
Others 8000
Actual
Diff
23,742,106 -265,457,661
16,434,831 -16,434,831
Budget
265,457,661
Actual
Diff
16,635,781 -248,821,880
14,025,443 -14,025,443
Budget
Actual
248,821,880 11,889,430
7,622,733
0
0
0
0
0
0
0
0
0
0
0
0
289,199,767
1,476,644
1,831,190
5,219,811
7,907,186
0
0
0
0
0
0
0
0
7,307,275 -281,892,492
0
0
0
0
0
0
0
0
0
0
0
0
265,457,661
551,894
1,832,081
11,076,631
564,837
0
0
0
0
0
0
0
0
2,610,338 -262,847,323
0
0
0
0
0
0
0
0
0
0
0
0
248,821,880
171,932
1,904,043
3,473,159
2,073,599
0
0
0
0
0
0
0
0
4,266,697
Budget
2,291,135
11,964,166
35,522,634
28,487,463
37,580,973
173,353,396
289,199,767
Actual
1,476,644
1,831,190
5,221,181
7,907,186
7,032,049
273,856
23,742,106
Diff
814,491
10,132,976
30,301,453
20,580,277
30,548,924
173,079,540
265,457,661
Budget
Actual
1,244,633
11,249
1,230
28,713
Diff
1,244,633
11,249
1,230
28,713
1,000,000
471,183
-528,817
3,337,096
1,045,961
2,291,135
Budget
4,538,400
6,231,000
620,000
8,727,120
1,248,480
21,365,000
Actual
4,115,773
808,109
186,883
4,275,201
14,868
9,400,834
Diff
422,627
5,422,891
433,117
4,451,919
1,233,612
11,964,166
Budget
Budget
8,556,758
3,263,996
3,347,591
5,500,000
553,150
2,660,098
5,590,000
12,396,345
41,867,938
Actual
1,961,545
93,107
337,500
2,559,013
35,564
57,365
43,630
1,257,580
6,345,304
Diff
6,595,213
3,170,889
3,010,091
2,940,987
517,586
2,602,733
5,546,370
11,138,765
35,522,634
Budget
Budget
1,562,644
736,726
1,278,618
440,061
3,130,789
12,377,932
3,167,646
8,801,415
31,495,831
Actual
74,922
115,224
44,050
0
2,406,684
0
291,673
75,815
3,008,368
Diff
1,487,722
621,502
1,234,568
440,061
724,105
12,377,932
2,875,973
8,725,600
28,487,463
Budget
Diff
1,527,290
14,716,397
2,720,678
6,600,000
542,400
5,429,179
7,661,511
927,504
40,124,959
Budget
Diff
615,000
1,855,000
800,000
220,000
125,000
163,270,000
4,150,000
2,140,000
410,000
0 173,585,000
Budget
VRM 205
Bearings 3800
Belts 3750
Electrodes 3850
Oil and Lubricant 2150
Others 8000
Spare General 3550
Spare mechanical 3450
Spare Raw mill 3100
Total VRM 205
KILN 305
Bearings 3800
Electrodes 3850
Others 8000
Spare Coal system 3200
Spare General 3550
Spare IKN Cooler 3453
Spare Kiln 3150
Spare mechanical 3450
Total KILN 305
NOVEMBER
OCTOBER
Diff
DECEMBER
Diff
JANUARY
Diff
FEBRAURY
Diff
MARCH
Diff
APRIL
Diff
MAY
Diff
JUNE
-236,932,450
Budget
236,932,450
Actual
27,156,344
-209,776,106
Budget
210,285,216
Actual
31,188,029
-179,097,187
Budget
209,459,185
Actual
38,181,138
-171,278,047
Budget
230,641,263
Actual
22,089,571
-208,551,692
Budget
243,480,122
Actual
9,822,404
-233,657,718
Budget
243,123,806
Actual
24,229,702
-218,894,104
Budget
0
Actual
0
-7,622,733
24,674,367
-24,674,367
28,562,718
-28,562,718
32,358,403
-32,358,403
17,464,215
-17,464,215
4,803,044
-4,803,044
-244,555,183
0
0
0
0
0
0
0
0
0
0
0
0
236,932,450
345,220
3,427,955
13,307,213
7,593,979
0
0
0
0
0
0
0
0
2,481,977
-234,450,473
0
0
0
0
0
0
0
0
0
0
0
0
210,285,216
550,141
2,172,826
17,359,863
8,479,888
0
0
0
0
0
0
0
0
2,625,311
-207,659,905
0
0
0
0
0
0
0
0
0
0
0
0
209,459,185
118,885
2,222,988
11,797,795
18,218,735
0
0
0
0
0
0
0
0
5,822,735
-203,636,450
0
0
0
0
0
0
0
0
0
0
0
0
230,641,263
280,429
5,637,166
11,033,440
513,180
0
0
0
0
0
0
0
0
4,625,356
-226,015,907
0
0
0
0
0
0
0
0
0
0
0
0
243,480,122
76,533
1,683,723
2,537,720
505,068
0
0
0
0
0
0
0
0
5,019,360
-238,460,762
0
0
0
0
0
0
0
0
0
0
0
0
243,123,806
0
0
0
0
0
0
0
0
0
0
0
0
24,229,702
-218,894,104
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Diff
TOTAL
Budget
0
Actual
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Diff
TOTAL
Budget
Actual
2,489,177,174
227,510,562
311,775,824
143,478,962
3,337,096
21,365,000
41,867,938
31,495,831
40,124,959
173,585,000
0
0
0
0
0
0
2,177,401,350
4,617,639
30,112,806
82,150,936
48,864,840
0
0
0
0
0
0
0
0
84,031,600
0
0
0
0
0
0
0
9,226,929
79,163,663
264,682,597
181,263,149
233,789,238
1,721,051,598
2,489,177,174
4,974,593
30,962,779
89,978,582
59,268,705
38,336,077
3,989,826
227,510,562
0
0
0
0
1,430,423
700,000
106,673
100,000
2,213,631
244,616
13,074
368,454
1,000,000
3,337,096
4,617,639
0
0
0
0
0
0
4,538,400
6,231,000
620,000
8,727,120
1,248,480
21,365,000
11,805,481
8,508,763
760,329
5,875,807
3,162,426
30,112,806
0
0
0
0
0
0
0
0
0
8,556,758
3,263,996
3,347,591
5,500,000
553,150
2,660,098
5,590,000
12,396,345
41,867,938
11,057,406
1,081,793
4,774,264
14,195,239
395,394
495,071
21,532,751
28,619,018
82,150,936
0
0
0
0
0
0
0
0
0
1,562,644
736,726
1,278,618
440,061
3,130,789
12,377,932
3,167,646
8,801,415
31,495,831
137,982
1,560,629
1,495,325
3,243,671
3,513,053
2,432,612
30,043,510
6,438,058
48,864,840
0
0
0
0
0
0
0
0
0
1,527,290
14,716,397
2,720,678
6,600,000
542,400
5,429,179
7,661,511
927,504
40,124,959
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
615,000
1,855,000
800,000
220,000
125,000
163,270,000
4,150,000
2,140,000
410,000
173,585,000
0
0
0
0
0
0
0
0
0
0
[42]
Budget
3,337,096
21,365,000
41,867,938
31,495,831
40,124,959
173,585,000
311,775,824
Budget
289,199,767
SEPTEMBER
Budget
1,527,290
14,716,397
2,720,678
6,600,000
542,400
5,429,179
7,661,511
927,504
40,124,959
Actual
Budget
615,000
1,855,000
800,000
220,000
125,000
163,270,000
4,150,000
2,140,000
410,000
173,585,000
Actual
Budget
814,491
10,132,976
30,301,453
20,580,277
30,548,924
173,079,540
265,457,661
Budget
190,819
190,819
1,476,644
1,476,644
Diff
-359,436
-1,294,578
-44,880
-52,450
-79,846
-1,831,190
Budget
Actual
359,436
1,294,578
44,880
52,450
79,846
1,831,190
Diff
-11,040
0
-626,607
-1,514,454
-12,546
-6,264
-547
-3,048,353
-5,219,811
Budget
Actual
11,040
0
626,607
1,514,454
12,546
6,264
547
3,048,353
5,219,811
Diff
-2,597
-16,309
-122,567
0
-404,313
0
-7,055,114
-306,286
-7,907,186
Budget
Actual
2,597
16,309
122,567
0
404,313
0
7,055,114
306,286
7,907,186
Actual
Diff
Diff
147,112
8,734
0
205,787
Budget
126,755
551,894
Budget
Diff
-253,917
-1,487,167
-44,912
-41,591
-4,494
-1,832,081
Diff
-7,839,139
0
-1,041,951
-1,638,456
-47,227
-34,038
0
-475,820
-11,076,631
Budget
Actual
7,839,139
0
1,041,951
1,638,456
47,227
34,038
0
475,820
11,076,631
Diff
0
-314,210
-148,709
0
-89,168
0
0
-12,750
-564,837
Budget
Actual
0
314,210
148,709
0
89,168
0
0
12,750
564,837
Actual
Diff
Diff
Diff
3,496
11,796
0
29,885
Budget
90,665
6,396,852
15,751,663
17,954,591
24,182,471
172,556,208
236,932,450
Budget
126,755
171,932
Budget
Diff
-911,068
-562,614
-54,932
-358,070
-17,359
-1,904,043
Diff
-813,825
-24,263
-1,074,062
-797,102
-41,087
-168,473
-6,896
-547,451
-3,473,159
Budget
Actual
813,825
24,263
1,074,062
797,102
41,087
168,473
6,896
547,451
3,473,159
Actual
Diff
0
484,192
429,655
0
40,648
54,260
873,844
191,000
2,073,599
Actual
Diff
Diff
91,673
156,490
11,500
10,500
Budget
75,057
345,220
Budget
Diff
-2,824,573
-456,995
-59,877
0
-86,510
-3,427,955
Diff
-78,910
-394,010
-384,229
-1,163,911
-47,305
-57,668
-3,130,867
-8,050,313
-13,307,213
Budget
Actual
78,910
394,010
384,229
1,163,911
47,305
57,668
3,130,867
8,050,313
13,307,213
Diff
-31,298
-2,302
-40,173
0
-45,819
-1,024,263
-5,411,284
-1,038,840
-7,593,979
Budget
Actual
31,298
2,302
40,173
0
45,819
1,024,263
5,411,284
1,038,840
7,593,979
Actual
Diff
Diff
132,730
5,813
0
30,046
550,141
Diff
-159,106
-1,787,253
-73,682
-58,343
-94,442
-2,172,826
Actual
Diff
0
53,188
30,864
1,452,430
92,009
83,768
7,975,164
7,672,440
17,359,863
Actual
Actual
Diff
5,034
15,105
0
3,750
Budget
94,996
118,885
Budget
Diff
-619,070
-956,894
-65,105
-70,054
-511,865
-2,222,988
Diff
-333,008
-221,700
-726,601
-2,583,376
-75,032
-25,915
-4,100,149
-3,732,014
-11,797,795
Budget
Actual
333,008
221,700
726,601
2,583,376
75,032
25,915
4,100,149
3,732,014
11,797,795
Diff
-7,063
-322,703
-170,019
0
-88,354
0
-14,742,135
-2,888,461
-18,218,735
Budget
Actual
7,063
322,703
170,019
0
88,354
0
14,742,135
2,888,461
18,218,735
Actual
0
Budget
Diff
Diff
Actual
43,728
12,519
344
10,980
Diff
43,728
12,519
344
10,980
Budget
694,900
7,064,083
37,716,648
16,851,191
10,507,537
170,645,763
243,480,122
Actual
76,533
1,683,723
2,537,720
435,068
5,002,984
86,376
9,822,404
Diff
-771,433
-8,747,806
-40,254,368
-17,286,259
5,504,553
170,559,387
233,657,718
Budget
Actual
25,325
11,605
0
5,220
Diff
25,325
11,605
0
5,220
212,858
34,383
280,429
280,429
Diff
-1,746,055
-773,683
-217,756
-992,506
-1,907,166
-5,637,166
Budget
Actual
1,746,055
773,683
217,756
992,506
1,907,166
5,637,166
Diff
-2,740
-190,045
-519,350
-1,958,514
-27,964
-37,903
-5,453,239
-2,843,685
-11,033,440
Budget
Actual
2,740
190,045
519,350
1,958,514
27,964
37,903
5,453,239
2,843,685
11,033,440
Diff
-7,976
-9,209
-63,675
0
-21,529
-19,287
-210,657
-180,847
-513,180
Budget
Actual
7,976
9,209
63,675
0
21,529
19,287
210,657
180,847
513,180
Actual
Diff
Budget
0
Budget
0
0
0
0
0
0
0
0
0
0
Diff
-694,900
-7,064,083
-37,716,648
-16,851,191
10,507,537
170,645,763
208,551,692
Budget
0
0
0
0
0
0
0
0
0
0
Actual
Actual
280,429
5,637,166
11,033,440
513,180
4,144,725
480,631
22,089,571
212,858
118,885
Budget
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Actual
5,034
15,105
0
3,750
Budget
414,471
1,426,917
26,683,208
16,338,011
14,652,262
171,126,394
230,641,263
Actual
619,070
956,894
65,105
70,054
511,865
2,222,988
Budget
Diff
Diff
-414,471
-1,426,917
-26,683,208
-16,338,011
14,652,262
171,126,394
171,278,047
94,996
0
-284,952
-456,015
-3,243,671
-324,975
-1,334,802
-1,182,060
-1,653,413
-8,479,888
Actual
118,885
2,222,988
11,797,795
18,218,735
5,516,232
306,503
38,181,138
0
Budget
Budget
Diff
Actual
Budget
0
-53,188
-30,864
-1,452,430
-92,009
-83,768
-7,975,164
-7,672,440
-17,359,863
Diff
0
284,952
456,015
3,243,671
324,975
1,334,802
1,182,060
1,653,413
8,479,888
Budget
295,586
796,071
14,885,413
1,880,724
20,168,494
171,432,897
209,459,185
381,552
550,141
Budget
0
0
0
0
0
0
0
0
0
0
Actual
132,730
5,813
0
30,046
Actual
159,106
1,787,253
73,682
58,343
94,442
2,172,826
Budget
Diff
Diff
-295,586
796,071
-14,885,413
1,880,724
20,168,494
171,432,897
179,097,187
0
0
0
0
0
0
0
0
0
0
Actual
Actual
550,141
2,172,826
17,359,863
8,479,888
2,135,205
490,106
31,188,029
381,552
345,220
Budget
0
0
0
0
0
0
0
0
0
0
Actual
91,673
156,490
11,500
10,500
Budget
254,555
2,968,897
2,474,450
10,360,612
22,303,699
171,923,003
210,285,216
Actual
2,824,573
456,995
59,877
0
86,510
3,427,955
Budget
0
0
0
0
0
0
0
0
0
0
Actual
Diff
-254,555
2,968,897
2,474,450
10,360,612
22,303,699
171,923,003
209,776,106
Budget
0
-484,192
-429,655
0
-40,648
-54,260
-873,844
-191,000
-2,073,599
Diff
Actual
345,220
3,427,955
13,277,213
7,593,979
1,878,772
633,205
27,156,344
75,057
171,932
Actual
911,068
562,614
54,932
358,070
17,359
1,904,043
Budget
0
0
0
0
0
0
0
0
0
0
Diff
90,665
6,396,852
15,751,663
17,954,591
24,182,471
172,556,208
236,932,450
Budget
0
0
0
0
0
0
0
0
0
0
Actual
Actual
3,496
11,796
0
29,885
190,261
551,894
Actual
253,917
1,487,167
44,912
41,591
4,494
1,832,081
Budget
0
0
0
0
0
0
0
0
0
0
Actual
147,112
8,734
0
205,787
Budget
Actual
262,597
171,932
8,300,895 1,904,043
19,224,822 3,473,159
20,028,190 2,073,599
28,215,366 4,032,895
172,790,010
233,802
248,821,880 11,889,430
Budget
Diff
Diff
262,597
8,300,895
19,224,822
20,028,190
28,215,366
172,790,010
248,821,880
190,261
0
0
0
0
0
0
0
0
0
0
Actual
Actual
551,894
1,832,081
11,076,631
552,087
2,333,558
289,530
16,635,781
0
Actual
0
0
0
0
0
0
0
0
0
Diff
Actual
356,954
849,973
7,856,276
10,486,615
3,715,671
964,213
24,229,702
Budget
Actual
Budget
Diff
-17,199
-105,480
-33,100
-527,983
-16,660
-23,677
-822,259
-991,362
-2,537,720
Budget
Actual
17,199
105,480
33,100
527,983
16,660
23,677
822,259
991,362
2,537,720
Diff
-14,126
-11,528
-20,462
0
-91,563
0
-276,743
-90,646
-505,068
Budget
Actual
14,126
11,528
20,462
0
91,563
0
276,743
90,646
505,068
Actual
Diff
Budget
Diff
Actual
0
Budget
Diff
0
Actual
Diff
Diff
Diff
Diff
0
Diff
Diff
Diff
0
Actual
0
Budget
0
0
0
0
0
0
0
0
0
0
Diff
Actual
Budget
0
0
0
0
0
0
0
0
0
Diff
0
Actual
1,777,864
Diff
Actual
Budget
Diff
Actual
0
0
0
0
0
0
0
0
0
0
Actual
Budget
Diff
Actual
0
0
0
0
0
0
0
0
0
Budget
0
0
0
0
0
0
0
0
0
0
Diff
Actual
Budget
0
0
0
0
0
0
Diff
Actual
Budget
0
0
0
0
0
0
0
0
0
0
Budget
Diff
Actual
Budget
Diff
Actual
0
0
0
0
0
0
0
0
0
0
Actual
0
Actual
Budget
0
0
0
0
0
0
0
0
0
0
Actual
Actual
0
0
Budget
0
0
0
0
0
0
Budget
0
0
0
0
0
0
0
0
0
0
0
0
Diff
Actual
Budget
0
0
0
0
0
0
0
0
0
0
0
Actual
0
0
0
0
0
0
0
0
0
Budget
76,533
Diff
-816,483
-381,470
-12,302
-27,592
-445,876
-1,683,723
Actual
Diff
34,383
76,533
Actual
816,483
381,470
12,302
27,592
445,876
1,683,723
Diff
-1,128,387
-9,597,779
-48,110,644
-27,772,874
1,788,882
169,595,174
218,894,104
0
0
0
0
Budget
0
0
0
0
0
0
0
0
0
0
Budget
771,433
8,747,806
40,254,368
17,286,259
5,504,553
170,559,387
243,123,806
Diff
Instructions
2010 Vertex42 LLC
HELP
INTRO
This Budget Calculator is designed to help you both create and manage your budget on a
monthly basis, all within a single worksheet. This allows you to (1) easily add or remove
budget categories, (2) plan for irregular expenses, (3) plan based on a variable income, and (4)
make future predictions to aid in decision making.
- To aid in scrolling and viewing, I would recommend using Window > Freeze Panes.
- Values are formatted to display dollar amounts (like $25 instead of $25.12) to allow for
narrower columns. However, you can still enter more exact values, like $25.12.
- If you have good eyes, you may want to change the zoom on the worksheet to show more of
the budget at one time. 80% is a pretty good zoom value.
- In this spreadsheet, SAVING is included as an EXPENSE category, but the formatting is set up
similar to INCOME. That is because Saving MORE is usually better. You can track your savings
using a separate worksheet.
- Before Printing , you may want to hide the columns you don't need to see.
STEP 1
Enter your Current Balance as of Month 1. This will usually be the sum of the balances in your
spending account(s).
How to Handle Credit Cards : If you use a credit card like a debit card, and don't maintain a
balance, then your current balance would be the sum of your checking account balances minus
your current balance on your credit card(s). In other words, you'd treat your credit card as a
spending account just like you would your checking account, and each month the charges you
make to your credit card will be entered as expenses just as you would do with bills and
expenses you pay from your checking account(s).
Credit Card Debt : Payments made to pay off outstanding debt on your credit card would be
entered as an expense under the Obligations category.
STEP 2
Edit, Add, or Delete sub-categories as needed. I don't recommend you delete major
categories, because that will really mess things up.
Inserting Rows : When you add a sub-category, copy an existing row (so that the formulas are
copied) and make sure to insert the copied row somewhere ABOVE the last row in the group or
BELOW the first row in the group so that the formulas stretch to include the row you added. I
would recommend checking the TOTAL formulas after adding rows, to ensure that they remain
STEP 3
Modify the Month labels as needed (like JAN, FEB, etc. or AUG, SEP, etc.)
STEP 4
- Include Irregular Expenses (non-monthly large lump payments) in the months in which they
will likely occur, or use the approach of averaging the cost across each month. If you are using
the averaging approach, I strongly recommend that you use a special savings account as a
holding place for these larger expenses. That way, the balances in your spending accounts will
more closely match the balance shown in the ACTUAL column each month. For example, if you
are planning to spend $600 for Christmas, then put away $50 each month into a special savings
account, and budget $50 each month in the Christmas category.
- Enter an average monthly value for Variable Expenses (monthly expenses that change from
month to month, like groceries). To calculate an average, you can find the total for the past 3
months and divide the value by 3. For groceries, especially, it's good to use the past 3-6
months. Make sure to maintain a good cushion in your spending account to handle these
- Use FORMULAS to do basic calculations like "=245/6" to divide 245 by 6 or "=34*2" to
multiple 34 by 2, or "=34+12+45" to add a bunch of numbers. Formulas are entered using the
- Add cell comments as needed to help explain costs. Cell comments show up as little red
triangles, like the one to the left. This is one of the benefits of using a spreadsheet. For
example, enter the names of Birthdays in comments for the Gifts Given category.
STEP 5
STEP 6
10
-5