Você está na página 1de 1

Total Projected Cost

4,241.00

Total Actual Cost


4,334.00

Total Difference
-93.00

Housing
Second mortgage or rent
Supplies
Other
Water and sewer
Waste removal
Maintenance or repairs
Gas
Cable
Phone
Electricity
Mortgage or rent
Total

Projected Cost
0.00
0.00
0.00
8.00
10.00
23.00
22.00
34.00
120.00
44.00
1,100.00
1,361.00

Actual Cost
0.00
0.00
0.00
8.00
10.00
23.00
35.00
34.00
120.00
44.00
1,100.00
1,374.00

Difference
0.00
0.00
0.00
0.00
0.00
0.00
-13.00
0.00
0.00
0.00
-13.00

Actual balance
Difference

Transportation
Vehicle 1 payment
Vehicle 2 payment
Public transport
Petrol
Insurance
Maintenance
Licensing
Other
Total

Projected Cost
350.00
200.00
100.00
60.00
50.00
20.00

Actual Cost
350.00
200.00
100.00
60.00
50.00
0.00

Entertainment
Video/DVD
CDs
Cinema
Concerts
Sporting events
Theatre
Other
Total

Projected Cost

780.00

760.00

Difference
0.00
0.00
0.00
0.00
0.00
20.00
0.00
0.00
20.00

Gifts and Donations


Charity 1
Charity 2
Charity 3
Total

Projected Cost

Pets
Food
Medical
Grooming
Toys
Other
Total

Projected Cost

Personal Care
Medical
Hair/nails
Clothing
Dry cleaning
Gym membership
Social club
Other
Total

Projected Cost

Projected Cost

Difference
0.00
0.00
0.00
0.00
0.00

Loans
Personal
Student
Credit card
Credit card
Credit card
Other
Total

Difference
0.00
0.00
0.00
0.00
0.00

Taxes
Inland Revenue
National Insurance
Council
Other
Total

Projected Cost

Insurance
Home
Health
Life
Other
Total

Projected Cost

Actual Cost

50.00

50.00

50.00

50.00

Food
Groceries
Dining out
Other
Total

Projected Cost
200.00
500.00

Actual Cost
300.00
200.00

700.00

500.00

Children
Medical
Clothing
School tuition
School supplies
Club fees
Lunch money
Child care
Toys/games
Other
Total

Projected Cost

Legal
Solicitor
Alimony
Payments
Other
Total

Projected Cost

Savings/Investments
Pensions
Investment account
University
Other
Total

Projected Cost

Actual Cost

200.00

200.00

200.00

200.00

100.00

100.00

500.00

500.00

0.00

0.00

Actual Cost

0.00
Actual Cost

0.00

0.00

Difference
0.00
0.00
0.00
0.00
0.00
Difference
-100.00
300.00
0.00
200.00
Difference
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Projected Monthly Income


Income 1
Income 2
Extra income
Total monthly income

1,500.00
$1,200
300.00
3,000.00

Actual Monthly Income


Income 1
Income 2
Extra income
Total monthly income

4,000.00
$1,200
300.00
5,500.00

Projected balance

Water and sewer


Waste removal
Maintenance or repairs
Gas
Cable
Phone
Electricity
Mortgage or rent
Vehicle 1 payment
Vehicle 2 payment
Public transport
Petrol
Maintenance
Licensing
Groceries
Dining out

MONTHLY
EXPENSES

-1,241.00
$1,166
$2,407

Actual Cost

50.00
300.00

50.00
300.00

100.00

100.00

450.00

0.00

0.00

100.00

100.00

300.00

300.00

0.00

450.00
Actual Cost

0.00
Actual Cost

0.00
Actual Cost

400.00

400.00
Actual Cost
300.00

300.00
Actual Cost

0.00

Difference
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Difference
0.00
0.00
0.00
0.00
Difference
0.00
0.00
0.00
0.00
0.00
0.00
Difference
0.00
0.00
-300.00
0.00
0.00
0.00
0.00
-300.00
Difference
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Difference
0.00
0.00
0.00
0.00
0.00

EXPENSES
BY
1300
CATEGORY
housing

savings

personal care

housing
transport
insurance
food
children
entertainment
gifts
pets
personal care
savings

pets
gifts
entertainment

children
food
insurance

800
transport 500
insurance 700
500
food
children 500
400
entertainment
800
gifts
200
pets
500
personal care

transport

savings

housing
0

200

400

600

800

1000

1200

1400

Você também pode gostar