Scribd
Upload
23 views3 pages

Padurean Vasilica Panainte Maria Madalina Clasa A-X-A F Buget

This document contains personal budget summaries for Vasilica Padurean for the months of January, February, and March. It shows projected and actual income and expenses, with categories like mortgage/rent, utilities, transportation, and other expenses. For each month it calculates the projected and actual profits, showing the difference between what was projected and the real results.

Uploaded by

Basilaeus Gentilhomme
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLS, PDF, TXT or read online on Scribd
23 views3 pages

Padurean Vasilica Panainte Maria Madalina Clasa A-X-A F Buget

This document contains personal budget summaries for Vasilica Padurean for the months of January, February, and March. It shows projected and actual income and expenses, with categories like mortgage/rent, utilities, transportation, and other expenses. For each month it calculates the projected and actual profits, showing the difference between what was projected and the real results.

Uploaded by

Basilaeus Gentilhomme
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLS, PDF, TXT or read online on Scribd
You are on page 1/ 3

PADUREAN VASILICA

PANAINTE MARIA MADALINA BUGET


CLASA A- X-A F

Buget personal-Ianuarie

Venit 1 2,500 lei


VENIT LUNAR Venit suplimentar 500 lei
PROGNOZAT Total venit lunar 3,000 lei
Venit 1 2,500 lei
VENIT LUNAR REAL Venit suplimentar 500 lei
Total venit lunar 3,000 lei

Cheltuieli
COST
LOCUINTE PROGNOZAT COST REAL DIFERENTA
Ipoteca sau chirie 1,500 lei 1,400 lei 100 lei
Telefon 60 lei 100 lei -40 lei
Electricitate 50 lei 60 lei -10 lei
Benzina 200 lei 180 lei 20 lei
Apa si canalizare 65 lei 59 lei 6 lei
Cablu 70 lei 72 lei -2 lei
Colectarea deseurilor 13 lei 13 lei 1 lei
Intretinere si reparatii 12 lei 15 lei -3 lei
Materiale 25 lei 40 lei -15 lei
Altele 500 lei 450 lei 50 lei
Total 2,495 lei 2,389 lei 107 lei

Profit
Profit Prognozat(Venit prognozat minus cheltuieli) 612 lei
Profit Real (Venit real minus cheltuieli) 612 lei
DIFERENTA (Real minus proiectat) 0 lei

05/07/201716:42:32
PADUREAN VASILICA
PANAINTE MARIA MADALINA BUGET
CLASA A- X-A F

Buget personal-Februarie

Venit 1 2,500 lei


VENIT LUNAR Venit suplimentar 250 lei
PROGNOZAT Total venit lunar 2,750 lei
Venit 1 2,400 lei
VENIT LUNAR REAL Venit suplimentar 600 lei
Total venit lunar 3,000 lei

Cheltuieli
COST
LOCUINTE PROGNOZAT COST REAL DIFERENTA
Ipoteca sau chirie 1,500 lei 1,400 lei 100 lei
Telefon 60 lei 70 lei -10 lei
Electricitate 50 lei 75 lei -25 lei
Benzina 200 lei 145 lei 55 lei
Apa si canalizare 65 lei 75 lei -10 lei
Cablu 70 lei 72 lei -2 lei
Colectarea deseurilor 13 lei 12 lei 1 lei
Intretinere si reparatii 12 lei 10 lei 2 lei
Materiale 25 lei 15 lei 10 lei
Altele 500 lei 650 lei -150 lei
Total 2,495 lei 2,524 lei -29 lei

Profit
Profit Prognozat(Venit prognozat minus cheltuieli) 226 lei
Profit Real (Venit real minus cheltuieli) 476 lei
DIFERENTA (Real minus proiectat) 250 lei

05/07/201716:42:32
PADUREAN VASILICA
PANAINTE MARIA MADALINA BUGET
CLASA A- X-A F

Buget personal-Martie

Venit 1 2,500 lei


VENIT LUNAR Venit suplimentar 500 lei
PROGNOZAT Total venit lunar 3,000 lei
Venit 1 2,800 lei
VENIT LUNAR REAL Venit suplimentar 250 lei
Total venit lunar 3,050 lei

Cheltuieli
COST
LOCUINTE PROGNOZAT COST REAL DIFERENTA
Ipoteca sau chirie 1,500 lei 1,400 lei 100 lei
Telefon 60 lei 80 lei -20 lei
Electricitate 50 lei 95 lei -45 lei
Benzina 200 lei 120 lei 80 lei
Apa si canalizare 65 lei 65 lei 0 lei
Cablu 70 lei 72 lei -2 lei
Colectarea deseurilor 13 lei 15 lei -2 lei
Intretinere si reparatii 12 lei 16 lei -4 lei
Materiale 25 lei 50 lei -25 lei
Altele 500 lei 25 lei 475 lei
Total 2,495 lei 1,938 lei 557 lei

Profit
Profit Prognozat(Venit prognozat minus cheltuieli) 1,062 lei
Profit Real (Venit real minus cheltuieli) 1,112 lei
DIFERENTA (Real minus proiectat) 50 lei

05/07/201716:42:32

You might also like