Brittany Fellows, December 2012, Foodservice Procurement and Managemen,t NFSC 430, Personal Budget 2013

Projected 2012
Income-Revenue
Victoria Secret
Pour House
Grandparent
Savings
Corey
Cash
Spencer
Pet Insurance
Alanna
Parents
Taxes
Tiffany
Random
Income Total

$3,685
$337
$19,875
$2,553
$2,177
$905
$620
$226
$341
$1,253
$155
$11
$646
$32,785

January
$307
$320
$1,833
$0
$200
$80
$0
$40
$0
$85
$0
$0
$54
$2,919

February
$307
$320
$1,833
$0
$200
$80
$0
$40
$0
$85
$0
$0
$54
$2,919

March
$307
$320
$1,833
$0
$200
$80
$0
$40
$0
$85
$0
$0
$54
$2,919

April
$307
$320
$1,833
$0
$200
$80
$0
$40
$0
$85
$155
$0
$54
$3,074

May
$307
$320
$1,833
$0
$200
$80
$0
$40
$0
$85
$0
$0
$54
$2,919

June
$307
$320
$1,833
$0
$200
$80
$0
$40
$0
$85
$0
$0
$54
$2,919

July
$307
$320
$1,833
$0
$200
$80
$0
$40
$0
$85
$0
$0
$54
$2,919

August
$307
$320
$1,833
$0
$200
$80
$0
$40
$0
$85
$0
$0
$54
$2,919

September
$307
$320
$1,833
$0
$200
$80
$0
$40
$0
$85
$0
$0
$54
$2,919

October
$307
$320
$1,833
$0
$200
$80
$0
$40
$0
$85
$0
$0
$54
$2,919

November
$307
$320
$1,833
$0
$200
$80
$0
$40
$0
$85
$0
$0
$54
$2,919

December
$307
$320
$1,833
$0
$200
$80
$0
$40
$0
$85
$0
$0
$54
$2,919

Total YTD
$3,685
$3,840
$21,996
$0
$2,400
$960
$0
$480
$0
$1,020
$155
$0
$646
$35,183

Balance
$0
$3,503
$2,121
($2,553)
$223
$55
($620)
$254
($341)
($233)
$0
($11)
$0
$2,397

Expenditures
Rent
PG&E
Comcast
Water/ Trash
Verizon
Car Insurance
Car Maintenance
Car Registration
Gas
Tuition
School Material
Parking
Dentist
Prescriptions
Grocery's
Resturant's
Bar's
Coffee
Vacation
Gym
Music
Entertainment
Beauty
Tickets
Khloe Food
Khloe Insurance
Khloe Medical
Khloe Extra
Interest
Clothes
Victoria Secret
Macy's
Random Shopping
Cash
Checks

$6,502
$427
$545
$266
$1,456
$1,226
$517
$50
$1,495
$7,126
$1,743
$222
$523
$530
$1,268
$1,521
$173
$187
$654
$150
$44
$252
$1,535
$320
$71
$323
$608
$249
$822
$2,612
$3,723
$677
$808
$449
$1,996

$530
$36
$45
$22
$85
$85
$43
$0
$125
$3,470
$450
$130
$0
$60
$100
$50
$20
$15
$0
$0
$5
$20
$50
$0
$35
$48
$50
$25
$50
$150
$150
$50
$50
$20
$0

$530
$36
$45
$22
$85
$85
$43
$0
$125
$0
$0
$0
$0
$60
$100
$50
$20
$15
$0
$0
$5
$20
$50
$0
$0
$48
$50
$25
$50
$150
$150
$50
$50
$20
$0

$530
$36
$45
$22
$85
$85
$43
$0
$125
$0
$0
$0
$0
$60
$100
$50
$20
$15
$0
$0
$5
$20
$50
$0
$0
$48
$50
$25
$50
$150
$150
$50
$50
$20
$0

$530
$36
$45
$22
$85
$85
$43
$0
$125
$0
$0
$0
$0
$60
$100
$50
$20
$15
$0
$0
$5
$20
$50
$0
$0
$48
$50
$25
$50
$150
$150
$50
$50
$20
$0

$530
$36
$45
$22
$85
$85
$43
$0
$125
$0
$0
$0
$0
$60
$100
$50
$20
$15
$0
$0
$5
$20
$50
$0
$0
$48
$50
$25
$50
$150
$150
$50
$50
$20
$0

$0
$0
$0
$0
$85
$85
$43
$50
$125
$185
$100
$0
$0
$60
$100
$50
$20
$15
$0
$0
$5
$20
$50
$0
$0
$48
$50
$25
$50
$150
$150
$50
$50
$20
$0

$0
$0
$0
$0
$85
$85
$43
$0
$125
$0
$0
$0
$0
$60
$100
$50
$20
$15
$0
$0
$5
$20
$50
$0
$35
$48
$50
$25
$50
$150
$150
$50
$50
$20
$0

$0
$0
$0
$0
$85
$85
$43
$0
$125
$3,470
$450
$145
$0
$60
$100
$50
$20
$15
$0
$0
$5
$20
$50
$0
$0
$48
$50
$25
$50
$150
$150
$50
$50
$20
$0

$530
$36
$45
$22
$85
$85
$43
$0
$125
$0
$0
$0
$0
$60
$100
$50
$20
$15
$0
$0
$5
$20
$50
$0
$0
$48
$50
$25
$50
$150
$150
$50
$50
$20
$0

$530
$36
$45
$22
$85
$85
$43
$0
$125
$0
$0
$0
$0
$60
$100
$50
$20
$15
$0
$0
$5
$20
$50
$0
$0
$48
$50
$25
$50
$150
$150
$50
$50
$20
$0

$530
$36
$45
$22
$85
$85
$43
$0
$125
$0
$0
$0
$0
$60
$100
$50
$20
$15
$0
$0
$5
$20
$50
$0
$0
$48
$50
$25
$50
$150
$150
$50
$50
$20
$0

$530
$36
$45
$22
$85
$85
$43
$0
$125
$0
$0
$0
$0
$60
$100
$50
$20
$15
$0
$0
$5
$20
$50
$0
$0
$48
$50
$25
$50
$150
$150
$50
$50
$20
$0

$4,770
$320
$409
$200
$1,020
$1,020
$516
$50
$1,500
$7,125
$1,000
$275
$0
$720
$1,200
$600
$240
$180
$0
$0
$60
$240
$600
$0
$71
$576
$600
$300
$600
$1,800
$1,800
$600
$600
$240
$0

($1,732)
($107)
($136)
($67)
($436)
($206)
($1)
$0
$5
($1)
($743)
$53
($523)
$190
($68)
($921)
$67
($7)
($654)
($150)
$16
($12)
($935)
($320)
($0)
$253
($8)
$51
($222)
($812)
($1,923)
($77)
($208)
($209)
($1,996)

Brittany Fellows, December 2012, Foodservice Procurement and Managemen,t NFSC 430, Personal Budget 2013
Spencer
Expenditure Total
Difference

$30
$41,099
($8,314)

$0
$5,970

$0
$1,884

$0
$1,884

$0
$1,884

$0
$1,884

$0
$1,586

$0
$1,286

$0
$5,316

$0
$1,884

$0
$1,884

$0
$1,884

$0
$1,884

$0
$29,231
$5,951

($30)
($11,868)