bOOK-123

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
Annual Income and Budget
$70
($138)
$42,433 $41,661
45000
40000 $29,862 $29,523
35000
Annual Income and Budget
$42,433 $41,661
45000
40000 $29,862 $29,523
35000
30000
Difference 25000
20000
$772 15000
10000 Total
$339 5000 an-
0 nual
1 2 annual income
3 4 in-
Total Total annual expense
come
udget
udget
tal
n-
ual
n-
se
me

bOOK-123

Uploaded by

Copyright:

Available Formats

bOOK-123

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

bOOK-123

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