Personal Monthly Budget

Income 1 $2,500 TOTAL PROJECTED EXPENSE (Projected income minus expenses) $2,060
PROJECTED MONTHLY INCOME Extra income $500 TOTAL ACTUAL EXPENSE (Actual income minus expenses) $2,040
Total monthly income $3,000 Total Expense Difference $20
Income 1 $2,500 PROJECTED BALANCE (Projected income minus expenses) $940
ACTUAL MONTHLY INCOME Extra income $500 ACTUAL BALANCE (Actual income minus expenses) $960
Total monthly income $3,000 BALANCE DIFFERENCE (Actual minus projected) $20

HOUSING Projected Cost Actual Cost Difference ENTERTAINMENT Projected Cost Actual Cost Difference
Mortgage or rent $1,500 $1,400 $100 Video/DVD $0 $50 -$50
Phone $60 $100 -$40 CDs $0
Electricity $50 $60 -$10 Movies $0
Gas $200 $180 $20 Concerts $0
Water and sewer $0 Sporting events $0
Cable $0 Live theater $0
Waste removal $0 Other $0
Maintenance or repairs $0 Other $0
Supplies $0 Other $0
Other $0 Total $0 $50 -$50
Total $1,810 $1,740 $70
LOANS Projected Cost Actual Cost Difference
TRANSPORTATION Projected Cost Actual Cost Difference Personal $0
Vehicle payment $250 $250 $0 Student $0
Bus/taxi fare $0 Credit card $0
Insurance $0 Credit card $0
Licensing $0 Credit card $0
Fuel $0 Other $0
Maintenance $0 Total $0 $0 $0
Other $0
Total $250 $250 $0 TAXES Projected Cost Actual Cost Difference
Federal $0
INSURANCE Projected Cost Actual Cost Difference State $0
Home $0 Local $0
Health $0 Other $0
Life $0 Total $0 $0 $0
Other $0
Total $0 $0 $0 SAVINGS OR INVESTMENTS Projected Cost Actual Cost Difference
Retirement account $0
FOOD Projected Cost Actual Cost Difference Investment account $0
Groceries $0 Other $0
Dining out $0 Total $0 $0 $0
Other $0
Total $0 $0 $0 GIFTS AND DONATIONS Projected Cost Actual Cost Difference
Charity 1 $0
PETS Projected Cost Actual Cost Difference Charity 2 $0
Food $0 Charity 3 $0
Medical $0 Total $0 $0 $0
Grooming $0
Toys $0 LEGAL Projected Cost Actual Cost Difference
Other $0 Attorney $0
Total $0 $0 $0 Alimony $0
Payments on lien or judgment $0
PERSONAL CARE Projected Cost Actual Cost Difference Other $0
Medical $0 Total $0 $0 $0
Hair/nails $0
Clothing $0
Dry cleaning $0
Health club $0
Organization dues or fees $0
Other $0
Total $0 $0 $0

Page 1 of 2
 Financial Analysis

BDT USD
Salary Account 1,071,305 $12,769
Loan from Standard Chartered
SELF FUND 1,000,000 $11,919
Bank
Total Self Fund 2,071,305 $24,688

DPS-1 Saving 688,782 $8,324

DPS-2 Saving 571,897 $6,911
FUND FROM SPONSOR
Salary Account 40,000 $482
Total Sponsor Fund 1,300,679 $15,717

TOTAL FUND Self+Sponsor 3,371,985 $40,405

Tution & Fees $20,280

Living Expenses $15,020

TOTAL EXPENSE (I20)
7 day insurance $1,600
Total Expenses $36,900

Academic Merit Award $3,000.00

9 month cost $33,900.00

Family Asset (property)

Name of the property BDT USD
Dokinkhan plot & Six storied building 30000000 $361,446
Purbanchol plot 20000000 $240,964
Dobadia Plot 6000000 $72,289
Total 56000000 $674,699