Planificator Bugetul Familiei

Buget initial [42] Total Media

Venituri 6,000 6,000 6,000 6,000 6,000 6,000 6,000 6,000 6,000 6,000 6,000 6,000 72,000 6,000
Cheltuieli 5,220 5,220 5,220 5,139 5,220 5,220 5,220 9,720 5,320 5,220 5,320 5,220 67,259 5,605
T (Venituri - Cheltuieli) 780 780 780 861 780 780 780 -3,720 680 780 680 780 4,741 395
Buget final 780 1,560 2,340 3,201 3,981 4,761 5,541 1,821 2,501 3,281 3,961 4,741
Lunar
IAN FEB MAR APR MAI IUN IUL AUG SEP OCT NOI DEC Total Media

VENITURI
Salariu 6,000 6,000 6,000 6,000 6,000 6,000 6,000 6,000 6,000 6,000 6,000 6,000 72,000 6,000
Dobanzi 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Dividente 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Altele 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 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 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 0 0 0
Total VENITURI 6,000 6,000 6,000 6,000 6,000 6,000 6,000 6,000 6,000 6,000 6,000 6,000 72,000 6,000

CHELTUIELI CU CASA
Ipoteca sau Chiriei 450 450 450 450 450 450 450 450 450 450 450 450 5,400 450
Electricitate 400 400 400 400 400 400 400 400 400 400 400 400 4,800 400
Gaz 500 500 500 500 500 500 500 500 500 500 500 500 6,000 500
Apa 100 100 100 100 100 100 100 100 100 100 100 100 1,200 100
Telefon 250 250 250 250 250 250 250 250 250 250 250 250 3,000 250
Cablu/TV 50 50 50 50 50 50 50 50 50 50 50 50 600 50
Internet 50 50 50 50 50 50 50 50 50 50 50 50 600 50
Mobilier 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Consumabile 100 100 100 100 100 100 100 100 100 100 100 100 1,200 100
Alte cheltuieli 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0
0 0
0 0
Total CHELTUIELI CU CASA 1,900 1,900 1,900 1,900 1,900 1,900 1,900 1,900 1,900 1,900 1,900 1,900 22,800 1,900

CHELTUIELI CURENTE
Alimente 1,000 1,000 1,000 1,000 1,000 1,000 1,000 1,000 1,000 1,000 1,000 1,000 12,000 1,000
Cosmetice 100 100 100 100 100 100 100 100 100 100 100 100 1,200 100
 IAN FEB MAR APR MAI IUN IUL AUG SEP OCT NOI DEC Total Media
Imbracaminte 250 250 250 250 250 250 250 250 250 250 250 250 3,000 250
Curatenie 200 200 200 200 200 200 200 200 200 200 200 200 2,400 200
Cosmetica/Frizerie 50 50 50 50 50 50 50 50 50 50 50 50 600 50
Altele 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 0
0 0
0 0
Total CHELTUIELI CURENTE 1,600 1,600 1,600 1,600 1,600 1,600 1,600 1,600 1,600 1,600 1,600 1,600 19,200 1,600

COPII
Imbracaminte 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Rechizite 50 50 50 50 50 50 50 50 50 50 50 50 600 50
Antrenamente 90 90 90 9 90 90 90 90 90 90 90 90 999 83
Mancare scoala 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Altele 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0
0 0
0 0
Total COPII 140 140 140 59 140 140 140 140 140 140 140 140 1,599 133

TRANSPORT
Rate masina 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Combustibil 450 450 450 450 450 450 450 450 450 450 450 450 5,400 450
Transport urban 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Reparatii 200 200 200 200 200 200 200 200 200 200 200 200 2,400 200
Vigneta 130 130 130 130 130 130 130 130 130 130 130 130 1,560 130
Altele 0 0
Total TRANSPORT 780 780 780 780 780 780 780 780 780 780 780 780 9,360 780

SANATATE
Doctor 100 100 100 100 100 100 100 100 100 100 100 100 1,200 100
Dentist 0 0 0 0 0 0 0 0 0 0 0 0 100 100
Medicamente 0 100
Abonament fitness 0 0
Urgente 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Total SANATATE 100 100 100 100 100 100 100 100 100 100 100 100 1,200 100

ASIGURARI
Auto 100 100 100 100 100 100 100 100 100 100 100 100 1,200 100
Sanatate 0 0
Casa 0 0
Viata 0 0
Altele 0 0
 IAN FEB MAR APR MAI IUN IUL AUG SEP OCT NOI DEC Total Media
Total ASIGURARI 100 100 100 100 100 100 100 100 100 100 100 100 1,200 100

EDUCATIE
Carti 240 20
Pregatire 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Altele 0 0
0 0
Total EDUCATIE 0 0 0 0 0 0 0 0 0 0 0 0 0 0

CADOURI
Cadouri 0 0
Nunti/botezuri 0 0
Altele 0 0
0 0
Total CADOURI 0 0 0 0 0 0 0 0 0 0 0 0 0 0

ECONOMII
Urgente 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Pensii private 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Economii curente 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Altele 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0
0 0
Total ECONOMII 0 0 0 0 0 0 0 0 0 0 0 0 0 0

OBLIGATII FINANCIARE
Card de credit 200 200 200 200 200 200 200 200 200 200 200 200 2,400 200
Nevoi personale 0 0
Pensie alimentara 0 0
Impozite locale 100 100 100 100 100 100 100 100 100 100 100 100 1,200 100
Altele 0 0
0 0
0 0
0 0
0 0
0 0
Total OBLIGATII FINANCIARE 300 300 300 300 300 300 300 300 300 300 300 300 3,600 300

BIROTICA
Software PC 0 0 0 0 0 0 0 0 100 0 100 0 200 17
Calculatoare 300 300 300 300 300 300 300 300 300 300 300 300 3,600 300
Altele 0 0
0 0
 IAN FEB MAR APR MAI IUN IUL AUG SEP OCT NOI DEC Total Media
Total BIROTICA 300 300 300 300 300 300 300 300 400 300 400 300 3,800 317

DISTRACTIE
DVD 0 0
Muzica 0 0
Jocuri 0 0
Filme/teatru 0 0
Concerte 0 0
Carti 0 0
Altele 0 0
0 0
0 0
0 0
0 0
0 0
0 0
Total DISTRACTIE 0 0 0 0 0 0 0 0 0 0 0 0 0 0
{42}

ANIMALE COMPANIE
Mancare 0 0
Ingrijire medicala 0 0
Altele 0 0
0 0
Total ANIMALE COMPANIE 0 0 0 0 0 0 0 0 0 0 0 0 0 0

ABONAMENTE
Ziare 0 0
Reviste 0 0
Altele 0 0
0 0
0 0
Total ABONAMENTE 0 0 0 0 0 0 0 0 0 0 0 0 0 0

VACANTA
Transport 500 500 42
Cazare 1,000 1,000 83
Masa 1,000 1,000 83
Distractii 500 500 42
Altele 1,500 1,500 125
0 0
Total VACANTA 0 0 0 0 0 0 0 4,500 0 0 0 0 4,500 375
[42]
Altele
 IAN FEB MAR APR MAI IUN IUL AUG SEP OCT NOI DEC Total Media
Altele 0 0
0 0
0 0
0 0
0 0
Total Altele 0 0 0 0 0 0 0 0 0 0 0 0 0 0