Hernandez Family Budget
Hernandez Budget
Budget
Hernandez Family Budget Calculated Value
Monthly Income Statement Income Juan's Salary Olivia's Salary Total
Savings $ $
2,350 3,294 5,644
Initial Final
$ $
7,350 15,000
Expenses Rent Food Utilities Phone Car Payments Insurance Tuition Books & Supplies Travel Miscellaneous Total
$
$
922 870 191 140 210 460 1,124 462 421 208 5,007
Page 1 of 2
Hernandez Budget
Budget
Hernandez Family Budget Calculated Value
Page 2 of 2
11,599
13,068
6,736
Income Expenses
2,350 3,294 5,644 975 942 160 145 210 520 0 0 185 210 3,347 2,297 1,683 9,033
2,350 3,294 5,644 975 875 160 135 210 520 0 0 215 250 3,340 2,304 3,987 11,337
2,350 3,294 5,644 975 975 200 165 210 520 0 0 420 270 3,735 1,909 5,896 13,246
c De
12,474
2,350 3,294 5,644 895 920 165 135 210 520 5,881 2,450 625 175 11,976 -6,332 -614
v No
9,910
2,350 3,294 5,644 895 885 175 140 210 520 0 0 1,200 150 4,175 1,469 5,718
t Oc
7,824
2,350 3,294 5,644 895 815 165 145 210 425 2,419 975 350 120 6,519 -875 4,249
p Se
5,110
2,350 3,294 5,644 895 855 150 120 210 425 0 0 175 250 3,080 2,564 5,124
g Au
2,437
2,350 3,294 5,644 895 825 195 138 210 425 0 0 720 150 3,558 2,086 2,560
l Ju
Savings
2,350 3,294 5,644 895 795 200 125 210 375 0 0 210 120 2,930 2,714 474
n Ju
2,350 3,294 5,644 895 730 230 131 210 375 0 0 150 250 2,971 2,673 -2,240
ay M
2,350 3,294 5,644 895 875 255 120 210 375 5,192 2,115 320 200 10,557 -4,913 -4,913
r Ap
Juan Olivia Total Rent Food Utilities Phone Car Payments Insurance Tuition Books & Supplies Travel Miscellaneous Total Net Cash Flow Running Total
ar M
b Fe
n Ja
Income & Expenses
2,350 3,294 5,644 975 945 235 175 210 520 0 0 480 350 3,890 1,754 7,650 15,000
Budget
Hernandez Family Budget Calculated Value
Monthly Income Statement Income Juan's Salary Olivia's Salary Total
Savings $ $
2,350 3,294 5,644
Initial Final
$ $
7,350 15,000
Expenses Rent Food Utilities Phone Car Payments Insurance Tuition Books & Supplies Travel Miscellaneous Total
$
$
922 870 191 140 210 460 1,124 462 421 208 5,007
Page 1 of 2
Hernandez Budget
Budget
Hernandez Family Budget Calculated Value
Page 2 of 2
11,599
13,068
6,736
Income Expenses
2,350 3,294 5,644 975 942 160 145 210 520 0 0 185 210 3,347 2,297 1,683 9,033
2,350 3,294 5,644 975 875 160 135 210 520 0 0 215 250 3,340 2,304 3,987 11,337
2,350 3,294 5,644 975 975 200 165 210 520 0 0 420 270 3,735 1,909 5,896 13,246
c De
12,474
2,350 3,294 5,644 895 920 165 135 210 520 5,881 2,450 625 175 11,976 -6,332 -614
v No
9,910
2,350 3,294 5,644 895 885 175 140 210 520 0 0 1,200 150 4,175 1,469 5,718
t Oc
7,824
2,350 3,294 5,644 895 815 165 145 210 425 2,419 975 350 120 6,519 -875 4,249
p Se
5,110
2,350 3,294 5,644 895 855 150 120 210 425 0 0 175 250 3,080 2,564 5,124
g Au
2,437
2,350 3,294 5,644 895 825 195 138 210 425 0 0 720 150 3,558 2,086 2,560
l Ju
Savings
2,350 3,294 5,644 895 795 200 125 210 375 0 0 210 120 2,930 2,714 474
n Ju
2,350 3,294 5,644 895 730 230 131 210 375 0 0 150 250 2,971 2,673 -2,240
ay M
2,350 3,294 5,644 895 875 255 120 210 375 5,192 2,115 320 200 10,557 -4,913 -4,913
r Ap
Juan Olivia Total Rent Food Utilities Phone Car Payments Insurance Tuition Books & Supplies Travel Miscellaneous Total Net Cash Flow Running Total
ar M
b Fe
n Ja
Income & Expenses
2,350 3,294 5,644 975 945 235 175 210 520 0 0 480 350 3,890 1,754 7,650 15,000
