項目 |
1 月 |
2 月 |
3 月 |
4 月 |
5 月 |
6 月 |
予算合計 |
計 |
収入 A |
206,862 |
200,849 |
210,761 |
204,481 |
209,536 |
221,196 |
901,200 |
1,253,685 |
雑収入 B |
547,744 |
1,336,203 |
640,160 |
981,071 |
241,659 |
24,040 |
3,126,000 |
3,770,877 |
計 A+B=C |
754,606 |
1,537,052 |
850,921 |
1,185,552 |
451,195 |
245,236 |
4,027,200 |
5,024,562 |
食費 |
115,162 |
111,008 |
113,803 |
114,086 |
112,220 |
113,785 |
617,963 |
680,064 |
雑貨 |
394 |
481 |
2,721 |
481 |
5,048 |
1,894 |
9,240 |
11,019 |
衣服 |
17,620 |
1,960 |
0 |
1,997 |
9,322 |
3,026 |
17,400 |
33,925 |
健康 |
9,254 |
7,800 |
5,478 |
118 |
4,614 |
12,214 |
27,820 |
39,478 |
教育 |
196 |
2,530 |
82 |
0 |
87 |
0 |
660 |
2,895 |
娯楽 |
0 |
2,400 |
5,000 |
5,400 |
13,300 |
16,200 |
60,000 |
42,300 |
通信 |
43,680 |
35,619 |
35,820 |
35,174 |
45,024 |
37,445 |
202,985 |
232,762 |
振込 |
766 |
504 |
661 |
294 |
894 |
399 |
3,150 |
3,518 |
書籍 |
4,498 |
6,004 |
5,044 |
3,259 |
2,859 |
4,629 |
8,280 |
26,293 |
飲料 |
8,126 |
10,076 |
10,514 |
11,392 |
12,384 |
15,638 |
27,000 |
68,130 |
趣味 |
92,860 |
86,147 |
97,030 |
85,900 |
265,934 |
5,780 |
0 |
633,651 |
雑損失 |
82,000 |
101,000 |
141,000 |
70,000 |
4,948,800 |
19,100 |
0 |
5,361,900 |
その他 |
2,472 |
0 |
650 |
122,977 |
16 |
131,500 |
0 |
257,615 |
計 D |
377,028 |
365,529 |
417,803 |
451,078 |
5,420,502 |
361,610 |
974,498 |
7,393,550 |
収支 C-D=E |
377,578 |
1,171,523 |
433,118 |
734,474 |
-4,969,307 |
-116,374 |
3,052,702 |
-2,368,988 |
|