ru

ct
io
n
Create a Personal Monthly Budget in this worksheet. Helpful instructions on how to use this worksheet are in cells in this column. Arrow down to get started.
is
in
ce
ll
A
GHSC 2021-2022 Budget
5.

ProGrant Amount Overview

Grant Type: STEAM
Grant $1,500.00

Spent
Funds Spent By: EOY
Pro
Total Available

Act

Ent
Items Projected Cost Actual Cost Total Cost

Subtotal $0.00

Enter details in Transportation table starting in cell at right and in Loans table starting in cell G26. Next instruction is in cell A37.

Enter details in Insurance table starting in cell at right and in Taxes table starting in cell G35. Next instruction is in cell A44.

Page 1 of 15
Enter details in Food table starting in cell at right and in Savings table starting in cell G42. Next instruction is in cell A50.

Enter details in Pets table starting in cell at right and in Gifts table starting in cell G48. Next instruction is in cell A58.

Enter details in Personal Care table starting in cell at right and in Legal table starting in cell G54. Next instruction is in cell A61.

Total Projected Cost is auto calculated in cell J61, Total Actual Cost in J63, and Total Differenc
Total Projected Cost #REF!

Total Actual Cost #REF!

Total Difference #REF!

Page 2 of 15
ru
ct
io
n
Create a Personal Monthly Budget in this worksheet. Helpful instructions on how to use this worksheet are in cells in this column. Arrow down to get started.
is
in
ce
ll
A
Lettuce Grow 2019-2022 Budget
5.

ProGrant Amount Overview

Grant Type: Hydroponics
Grant $400.00

Spent $31.49
Funds Spent By: EOY
Pro
Total Available $368.51

Act

Ent
Items Projected Cost Actual Cost Total Cost

Plant Purchase $31.49 $31.49 $31.49

Other

Subtotal $31.49

Enter details in Transportation table starting in cell at right and in Loans table starting in cell G26. Next instruction is in cell A37.

Enter details in Insurance table starting in cell at right and in Taxes table starting in cell G35. Next instruction is in cell A44.

Page 3 of 15
Enter details in Food table starting in cell at right and in Savings table starting in cell G42. Next instruction is in cell A50.

Enter details in Pets table starting in cell at right and in Gifts table starting in cell G48. Next instruction is in cell A58.

Enter details in Personal Care table starting in cell at right and in Legal table starting in cell G54. Next instruction is in cell A61.

Total Projected Cost is auto calculated in cell J61, Total Actual Cost in J63, and Total Differenc
Total Projected Cost #REF!

Total Actual Cost #REF!

Total Difference #REF!

Page 4 of 15
st
ru
ct
io
n
Create a Personal Monthly Budget in this worksheet. Helpful instructions on how to use this worksheet are in cells in this column. Arrow down to get started.
is
in
ce
ll
A
Whole Kids Foundation (WKF) Budget
5.

ProGrant Amount Overview

Grant Type: Garden
Grant $3,000.00

Spent
Funds Spent By: EOY
Pro
Total Available $3,000.00

Act

Ent
Items Projected Cost Actual Cost Total Cost

Subtotal $0.00

Enter details in Transportation table starting in cell at right and in Loans table starting in cell G26. Next instruction is in cell A37.

Enter details in Insurance table starting in cell at right and in Taxes table starting in cell G35. Next instruction is in cell A44.

Enter details in Food table starting in cell at right and in Savings table starting in cell G42. Next instruction is in cell A50.

Page 5 of 15
Enter details in Pets table starting in cell at right and in Gifts table starting in cell G48. Next instruction is in cell A58.

Enter details in Personal Care table starting in cell at right and in Legal table starting in cell G54. Next instruction is in cell A61.

Total Projected Cost is auto calculated in cell J61, Total Actual Cost in J63, and Total Differen
Total Projected Cost #REF!

Total Actual Cost #REF!

Total Difference #REF!

Page 6 of 15
st
ru
ct
io
n
Create a Personal Monthly Budget in this worksheet. Helpful instructions on how to use this worksheet are in cells in this column. Arrow down to get started.
is
in
ce
ll
A
Chesapeake Bay Foundation Budget
5.

ProGrant Amount Overview

Grant Type: Composting
Grant $5,000.00

Spent
Funds Spent By: EOY
Pro
Total Available $5,000.00

Act

Ent
Items Projected Cost Actual Cost Total Cost

Subtotal $0.00

Enter details in Transportation table starting in cell at right and in Loans table starting in cell G26. Next instruction is in cell A37.

Enter details in Insurance table starting in cell at right and in Taxes table starting in cell G35. Next instruction is in cell A44.

Page 7 of 15
Enter details in Food table starting in cell at right and in Savings table starting in cell G42. Next instruction is in cell A50.

Enter details in Pets table starting in cell at right and in Gifts table starting in cell G48. Next instruction is in cell A58.

Enter details in Personal Care table starting in cell at right and in Legal table starting in cell G54. Next instruction is in cell A61.

Total Projected Cost is auto calculated in cell J61, Total Actual Cost in J63, and Total Differen
Total Projected Cost #REF!

Total Actual Cost #REF!

Total Difference #REF!

Page 8 of 15
 Jumpstart Budget
Grant Amount Overview
Grant Type:
Grant $2,000.00
Spent
Funds Spent By:
Total Available $2,000.00

Items Projected Cost Actual Cost Total Cost

Subtotal $0.00
dget
Gardening

EOY
 Jumpstart Budget
Grant Amount Ov
Grant Type: dening
Grant ###
Spent
Funds Spent By: EOY
Total Ava ###

Items ProjectedActual CoTotal Cost

Subtotal $0.00
ru
ct
io
n
Create a Personal Monthly Budget in this worksheet. Helpful instructions on how to use this worksheet are in cells in this column. Arrow down to get started.
is
in
ce
ll
A
GHSC 2019-2020 Budget
5.

ProGrant Amount Overview

Grant $2,500.00

Spent ($300.00)

Pro
Total Available $2,101.42

Act

Ent
Items Projected Cost Actual Cost Total Cost

STEAM Fair Boards $300.00 $300.00

Trout Materials- 3 amazon recei $98.58 $98.58

Subtotal $398.58

Enter details in Transportation table starting in cell at right and in Loans table starting in cell G26. Next instruction is in cell A37.

Enter details in Insurance table starting in cell at right and in Taxes table starting in cell G35. Next instruction is in cell A44.

Page 12 of 15
Enter details in Food table starting in cell at right and in Savings table starting in cell G42. Next instruction is in cell A50.

Enter details in Pets table starting in cell at right and in Gifts table starting in cell G48. Next instruction is in cell A58.

Enter details in Personal Care table starting in cell at right and in Legal table starting in cell G54. Next instruction is in cell A61.

Total Projected Cost is auto calculated in cell J61, Total Actual Cost in J63, and Total Differenc
Total Projected Cost #REF!

Total Actual Cost #REF!

Total Difference #REF!

Page 13 of 15
ru
ct
io
n
Create a Personal Monthly Budget in this worksheet. Helpful instructions on how to use this worksheet are in cells in this column. Arrow down to get started.
is
in
ce
ll
A
PLTW 2019-2022 Budget
5.

ProGrant Amount Overview

Grant $10,000.00

Spent $6,550.00

Pro
Total Available $3,450.00

Act

Ent
Items Projected Cost Actual Cost Total Cost

Staff Training $3,000.00 $3,000.00 $3,000.00

Lead Training $700.00 $700.00 $700.00

Pre-Paid Registration (3-Years) $2,850.00 $2,850.00 $2,850.00

Other

Subtotal $6,550.00

Enter details in Transportation table starting in cell at right and in Loans table starting in cell G26. Next instruction is in cell A37.

Enter details in Insurance table starting in cell at right and in Taxes table starting in cell G35. Next instruction is in cell A44.

Page 14 of 15
Enter details in Food table starting in cell at right and in Savings table starting in cell G42. Next instruction is in cell A50.

Enter details in Pets table starting in cell at right and in Gifts table starting in cell G48. Next instruction is in cell A58.

Enter details in Personal Care table starting in cell at right and in Legal table starting in cell G54. Next instruction is in cell A61.

Total Projected Cost is auto calculated in cell J61, Total Actual Cost in J63, and Total Differenc
Total Projected Cost #REF!

Total Actual Cost #REF!

Total Difference #REF!

Page 15 of 15