Budge Sheet

January Budg
Income Budget Actual Difference
Wages $2,500 $2,500 $0

Dividents $0 $0 $0
Transfer $0 $0 $0
Other $600 $530 $70
Total Income $3,100 $3,030 0
Home Expense Budget Actual Difference
Rent $150 $150 $0

Rental Insurance $120 $120 $0
Electricity $70 $65 $5
Gas $18 $10 $8
Phone $18 $10 8
Cable $10 $10 0
Internet $20 $19 1
Maintaince $70 $55 15
Improvement $0 $0 $0
Total Home Expense $476 $439 $37
Transportation Budget Actual Difference
Insurance $70 $70 $0

Fuel $30 $27 $3
Repairs $10 $80 ($70)
Maintaince $150 $132 $18
License $100 $100 0
Other $0 $0 0
Total Transportation $360 $409 ($49)
Budget Summary Budget Actual
Total Income $3,100 $3,030

Total Expenses $2,133 $2,271
Februaruy Bud
Wages $2,500 $2,500 $0

Dividents $0 $0 $0
Transfer $0 $0 $0
Other $600 $530 $70
Total Income $3,100 $3,030 0
Rent $150 $150 $0

Gas $18 $10 $8
Phone $18 $10 8
Cable $10 $10 0
Internet $20 $19 1

Fuel $30 $27 $3
Repairs $10 $80 ($70)
License $100 $100 0
Other $0 $0 0

Total Expense $2,133 $2,271
March Budge
Wages $2,500 $2,500 $0

Dividents $0 $0 $0
Transfer $0 $0 $0
Other $600 $530 $70
Total Income $3,100 $3,030 0
Rent $150 $150 $0

Gas $18 $10 $8
Phone $18 $10 8
Cable $10 $10 0
Internet $20 $19 1


Fuel $30 $27 $3
Repairs $10 $80 ($70)
License $100 $100 0
Other $0 $0 0

April Budget
Wages $2,500 $2,500 $0

Dividents $0 $0 $0
Transfer $0 $0 $0
Other $600 $530 $70
Total Income $3,100 $3,030 0
Rent $150 $150 $0

Gas $18 $10 $8
Phone $18 $10 8
Cable $10 $10 0
Internet $20 $19 1

Fuel $30 $27 $3
Repairs $10 $80 ($70)
License $100 $100 0
Other $0 $0 0

May Budget
Wages $2,500 $2,500 $0

Dividents $0 $0 $0
Transfer $0 $0 $0
Other $600 $530 $70
Total Income $3,100 $3,030 0
Rent $150 $150 $0

Gas $18 $10 $8
Phone $18 $10 8
Cable $10 $10 0
Internet $20 $19 1

Fuel $30 $27 $3
Repairs $10 $80 ($70)
License $100 $100 0
Other $0 $0 0
Budget Summary Budget
Total Income $3,100

Total Expense $2,133
June Budget
Wages $2,500 $2,500 $0

Dividents $0 $0 $0
Transfer $0 $0 $0
Other $600 $530 $70
Total Income $3,100 $3,030 0
Rent $150 $150 $0

Gas $18 $10 $8
Phone $18 $10 8
Cable $10 $10 0
Internet $20 $19 1

Fuel $30 $27 $3
Repairs $10 $80 ($70)
License $100 $100 0
Other $0 $0 0

June Budget
Wages $2,500 $2,500 $0

Dividents $0 $0 $0
Transfer $0 $0 $0
Other $600 $530 $70
Total Income $3,100 $3,030 0

Rent $150 $150 $0

Gas $18 $10 $8
Phone $18 $10 8
Cable $10 $10 0
Internet $20 $19 1

Fuel $30 $27 $3
Repairs $10 $80 ($70)
License $100 $100 0
Other $0 $0 0

July Budget
Wages $2,500 $2,500 $0

Dividents $0 $0 $0
Transfer $0 $0 $0
Other $600 $530 $70
Total Income $3,100 $3,030 0

Rent $150 $150 $0

Gas $18 $10 $8
Phone $18 $10 8
Cable $10 $10 0
Internet $20 $19 1

Fuel $30 $27 $3
Repairs $10 $80 ($70)
License $100 $100 0
Other $0 $0 0

August Budget
Wages $2,500 $2,500 $0

Dividents $0 $0 $0
Transfer $0 $0 $0
Other $600 $530 $70
Total Income $3,100 $3,030 0
Rent $150 $150 $0

Gas $18 $10 $8
Phone $18 $10 8
Cable $10 $10 0
Internet $20 $19 1

Fuel $30 $27 $3
Repairs $10 $80 ($70)
License $100 $100 0
Other $0 $0 0

September Budget
Wages $2,500 $2,500 $0

Dividents $0 $0 $0
Transfer $0 $0 $0
Other $600 $530 $70
Total Income $3,100 $3,030 0
Rent $150 $150 $0

Gas $18 $10 $8
Phone $18 $10 8
Cable $10 $10 0
Internet $20 $19 1

Fuel $30 $27 $3
Repairs $10 $80 ($70)
License $100 $100 0
Other $0 $0 0

September Budget
Wages $2,500 $2,500 $0

Dividents $0 $0 $0
Transfer $0 $0 $0
Other $600 $530 $70
Total Income $3,100 $3,030 0
Rent $150 $150 $0

Gas $18 $10 $8
Phone $18 $10 8
Cable $10 $10 0
Internet $20 $19 1

Fuel $30 $27 $3
Repairs $10 $80 ($70)
License $100 $100 0
Other $0 $0 0

October Budget
Wages $2,500 $2,500 $0
Dividents $0 $0 $0
Transfer $0 $0 $0
Other $600 $530 $70
Total Income $3,100 $3,030 0
Rent $150 $150 $0

Gas $18 $10 $8
Phone $18 $10 8
Cable $10 $10 0
Internet $20 $19 1

Fuel $30 $27 $3
Repairs $10 $80 ($70)
License $100 $100 0
Other $0 $0 0

November Budget
Wages $2,500 $2,500 $0

Dividents $0 $0 $0
Transfer $0 $0 $0
Other $600 $530 $70
Total Income $3,100 $3,030 0
Rent $150 $150 $0

Gas $18 $10 $8
Phone $18 $10 8
Cable $10 $10 0
Internet $20 $19 1

Fuel $30 $27 $3
Repairs $10 $80 ($70)
License $100 $100 0
Other $0 $0 0

December Budget
Wages $2,500 $2,500 $0

Dividents $0 $0 $0
Transfer $0 $0 $0
Other $600 $530 $70
Total Income $3,100 $3,030 0
Rent $150 $150 $0

Gas $18 $10 $8
Phone $18 $10 8
Cable $10 $10 0
Internet $20 $19 1

Fuel $30 $27 $3
Repairs $10 $80 ($70)
License $100 $100 0
Other $0 $0 0

Total expense $2,133 $2,271
ANNUAL BUGDET Budget Actual
Total annual income $42,433 $41,661

Total annual expense $29,862 $29,523
ry Budget
Daily Living Budget Actual Difference
Groceries $250 $231 $19

Clothing $15 $12 $3
Dining $100 $106 ($6)
Cleaning $10 $18 ($8)
Salon/barber $5 $0 5
Education $150 $135 15
Total Daily Living $530 $502 $28
Entertainment Budget Actual Difference
DVD $10 $3 $7
Music $0 $0 $0
Games $15 $17 ($2)
Concert $50 $50 $0
Books $0 $0 0
Football $100 $100 0
Swimming $30 $30 0
Gadgets $50 $75 -25
Vacation $40 $30 10
Total Entertainment $295 $305 $7
Health Budget Actual Difference

Doctor $100 $109 ($9)
Dentist $90 $90 $0
Medicines $50 $185 ($135)
Life Insurance $100 $100 0
Pet $12 $12 $0
Total Health $472 $616 ($144)
Difference
$70
($138)
ruy Budget
Groceries $250 $231 $19

Clothing $15 $12 $3
Dining $100 $106 ($6)
Cleaning $10 $18 ($8)
DVD $10 $3 $7
Music $0 $0 $0
Games $15 $17 ($2)
Concert $50 $50 $0
Books $0 $0 0
Swimming $30 $30 0
Gadgets $50 $75 -25
Vacation $40 $30 10

Doctor $100 $109 ($9)
Dentist $90 $90 $0
Medicines $50 $185 ($135)
Pet $12 $12 $0
Total Health $472 $616 ($144)
Difference
$70
($138)
h Budget
Groceries $250 $231 $19

Clothing $15 $12 $3
Dining $100 $106 ($6)
Cleaning $10 $18 ($8)
TOTAL INCOME $530 $502 $28

DVD $10 $3 $7
Music $0 $0 $0
Games $15 $17 ($2)
Concert $50 $50 $0
Books $0 $0 0
Swimming $30 $30 0
Gadgets $50 $75 -25
Vacation $40 $30 10


Doctor $100 $109 ($9)
Dentist $90 $90 $0
Medicines $50 $185 ($135)
Pet $12 $12 $0
Total Health $472 $616 ($144)
Difference
$70
($138)
udget
Groceries $250 $231 $19

Clothing $15 $12 $3
Dining $100 $106 ($6)
Cleaning $10 $18 ($8)
$0
TOTAL LIVING $530 $502 $28
DVD $10 $3 $7
Music $0 $0 $0
Games $15 $17 ($2)
Concert $50 $50 $0
Books $0 $0 0
Swimming $30 $30 0
Gadgets $50 $75 -25
Vacation $40 $30 10

Doctor $100 $109 ($9)
Dentist $90 $90 $0
Medicines $50 $185 ($135)
Pet $12 $12 $0
Total Health $472 $616 ($144)
Difference
$70
($138)
dget
Groceries $250 $231 $19

Clothing $15 $12 $3
Dining $100 $106 ($6)
Cleaning $10 $18 ($8)
TOTAL LIVING $530 $502 $28
DVD $10 $3 $7
Music $0 $0 $0
Games $15 $17 ($2)
Concert $50 $50 $0
Books $0 $0 0
Swimming $30 $30 0
Gadgets $50 $75 -25
Vacation $40 $30 10

Doctor $100 $109 ($9)
Dentist $90 $90 $0
Medicines $50 $185 ($135)
Pet $12 $12 $0
Total Health $472 $616 ($144)
Actual Difference
$3,030 $70
$2,271 ($138)
e Budget
Groceries $250 $231 $19

Clothing $15 $12 $3
Dining $100 $106 ($6)
Cleaning $10 $18 ($8)
DVD $10 $3 $7
Music $0 $0 $0
Games $15 $17 ($2)
Concert $50 $50 $0
Books $0 $0 0
Swimming $30 $30 0
Gadgets $50 $75 -25
Vacation $40 $30 10

Doctor $100 $109 ($9)
Dentist $90 $90 $0
Medicines $50 $185 ($135)
Pet $12 $12 $0
Total Health $472 $616 ($144)
Difference
$70
($138)
dget
Groceries $250 $231 $19

Clothing $15 $12 $3
Dining $100 $106 ($6)
Cleaning $10 $18 ($8)

DVD $10 $3 $7
Music $0 $0 $0
Games $15 $17 ($2)
Concert $50 $50 $0
Books $0 $0 0
Swimming $30 $30 0
Gadgets $50 $75 -25
Vacation $40 $30 10

Doctor $100 $109 ($9)
Dentist $90 $90 $0
Medicines $50 $185 ($135)
Pet $12 $12 $0
Total Health $472 $616 ($144)
Difference
$70
($138)
dget
Groceries $250 $231 $19

Clothing $15 $12 $3
Dining $100 $106 ($6)
Cleaning $10 $18 ($8)
DVD $10 $3 $7
Music $0 $0 $0
Games $15 $17 ($2)
Concert $50 $50 $0
Books $0 $0 0
Swimming $30 $30 0
Gadgets $50 $75 -25
Vacation $40 $30 10

Doctor $100 $109 ($9)
Dentist $90 $90 $0
Medicines $50 $185 ($135)
Pet $12 $12 $0
Total Health $472 $616 ($144)
Difference
$70
($138)
udget
Groceries $250 $231 $19

Clothing $15 $12 $3
Dining $100 $106 ($6)
Cleaning $10 $18 ($8)
DVD $10 $3 $7
Music $0 $0 $0
Games $15 $17 ($2)
Concert $50 $50 $0
Books $0 $0 0
Swimming $30 $30 0
Gadgets $50 $75 -25
Vacation $40 $30 10

Doctor $100 $109 ($9)
Dentist $90 $90 $0
Medicines $50 $185 ($135)
Pet $12 $12 $0
Total Health $472 $616 ($144)
Difference
$70
($138)
Budget
Groceries $250 $231 $19

Clothing $15 $12 $3
Dining $100 $106 ($6)
Cleaning $10 $18 ($8)
DVD $10 $3 $7
Music $0 $0 $0
Games $15 $17 ($2)
Concert $50 $50 $0
Books $0 $0 0
Swimming $30 $30 0
Gadgets $50 $75 -25
Vacation $40 $30 10

Doctor $100 $109 ($9)
Dentist $90 $90 $0
Medicines $50 $185 ($135)
Pet $12 $12 $0
Total Health $472 $616 ($144)
Difference
$70
($138)
Budget
Groceries $250 $231 $19

Clothing $15 $12 $3
Dining $100 $106 ($6)
Cleaning $10 $18 ($8)
DVD $10 $3 $7
Music $0 $0 $0
Games $15 $17 ($2)
Concert $50 $50 $0
Books $0 $0 0
Swimming $30 $30 0
Gadgets $50 $75 -25
Vacation $40 $30 10

Doctor $100 $109 ($9)
Dentist $90 $90 $0
Medicines $50 $185 ($135)
Pet $12 $12 $0
Total Health $472 $616 ($144)
Difference
$70
($138)
Budget
Groceries $250 $231 $19
Clothing $15 $12 $3
Dining $100 $106 ($6)
Cleaning $10 $18 ($8)
DVD $10 $3 $7
Music $0 $0 $0
Games $15 $17 ($2)
Concert $50 $50 $0
Books $0 $0 0
Swimming $30 $30 0
Gadgets $50 $75 -25
Vacation $40 $30 10

Doctor $100 $109 ($9)
Dentist $90 $90 $0
Medicines $50 $185 ($135)
Pet $12 $12 $0
Total Health $472 $616 ($144)
Difference
$70
($138)
Budget
Groceries $250 $231 $19

Clothing $15 $12 $3
Dining $100 $106 ($6)
Cleaning $10 $18 ($8)
DVD $10 $3 $7
Music $0 $0 $0
Games $15 $17 ($2)
Concert $50 $50 $0
Books $0 $0 0
Swimming $30 $30 0
Gadgets $50 $75 -25
Vacation $40 $30 10

Doctor $100 $109 ($9)
Dentist $90 $90 $0
Medicines $50 $185 ($135)
Pet $12 $12 $0
Total Health $472 $616 ($144)
Difference
$70
($138)
Budget
Groceries $250 $231 $19

Clothing $15 $12 $3
Dining $100 $106 ($6)
Cleaning $10 $18 ($8)
DVD $10 $3 $7
Music $0 $0 $0
Games $15 $17 ($2)
Concert $50 $50 $0
Books $0 $0 0
Swimming $30 $30 0
Gadgets $50 $75 -25
Vacation $40 $30 10

Doctor $100 $109 ($9)
Dentist $90 $90 $0
Medicines $50 $185 ($135)
Pet $12 $12 $0
Total Health $472 $616 ($144)
Difference
Total annual income Total annual expense
0 10000 20000 30000 40000 50000 60000 70000 80000
$70
($138)
1
2
Total annual income Total annual expense
0 10000 20000 30000 40000 50000 60000 70000 80000
Difference
$42,433 $29,862
3
$772
$339
$41,661 $29,523
4
se
0000 70000 80000
se
0000 70000 80000

Budge Sheet

Uploaded by

Copyright:

Available Formats

Budge Sheet

Uploaded by

Document Information

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Budge Sheet

Uploaded by

Copyright:

Available Formats

January Budg

Income Budget Actual Difference

Wages $2,500 $2,500 $0

Total Income $3,100 $3,030 0

Home Expense Budget Actual Difference

Rent $150 $150 $0

Total Home Expense $476 $439 $37

Transportation Budget Actual Difference

Insurance $70 $70 $0

Budget Summary Budget Actual

Total Income $3,100 $3,030

Income Budget Actual Difference

Wages $2,500 $2,500 $0

Total Income $3,100 $3,030 0

Home Expense Budget Actual Difference

Rent $150 $150 $0

Total Home Expense $476 $439 $37

Transportation Budget Actual Difference

Total Transportation $360 $409 ($49)

Budget Summary Budget Actual

Total Income $3,100 $3,030

Wages $2,500 $2,500 $0

Total Income $3,100 $3,030 0

Home Expense Budget Actual Difference

Rent $150 $150 $0

Total Home Expense $476 $439 $37

Insurance $70 $70 $0

Total Transportation $360 $409 ($49)

Budget Summary Budget Actual

Total Income $3,100 $3,030

Wages $2,500 $2,500 $0

Total Income $3,100 $3,030 0

Home Expense Budget Actual Difference

Rent $150 $150 $0

Total Home Expense $476 $439 $37

Transportation Budget Actual Difference

Insurance $70 $70 $0

Total Transportation $360 $409 ($49)

Budget Summary Budget Actual

Total Income $3,100 $3,030

Wages $2,500 $2,500 $0

Total Income $3,100 $3,030 0

Home Expense Budget Actual Difference

Rent $150 $150 $0

Total Home Expense $476 $439 $37

Transportation Budget Actual Difference

Insurance $70 $70 $0

Total Transportation $360 $409 ($49)

Budget Summary Budget

Total Income $3,100

Wages $2,500 $2,500 $0

Total Income $3,100 $3,030 0

Home Expense Budget Actual Difference

Rent $150 $150 $0

Total Home Expense $476 $439 $37

Transportation Budget Actual Difference

Insurance $70 $70 $0

Total Transportation $360 $409 ($49)

Budget Summary Budget Actual

Total Income $3,100 $3,030