Professional Documents
Culture Documents
Total INCOME 4,000.00 4,000.00 - [42] Total Expenses 3,728.00 3,785.83 (57.83)
NET 272.00 214.17 (57.83)
HOME EXPENSES Budget Actual Difference
Mortgage/Rent 1,000.00 953.48 46.52 SAVINGS Budget Actual Difference
Electricity 50.00 67.12 (17.12) Emergency Fund 100.00 50.00 50.00
Gas/Oil 43.00 41.32 1.68 Transfer to Savings 57.34 43.90 13.44
Water/Sewer/Trash 7.00 7.93 (0.93) Retirement (401k, IRA) 0.00 0.00 -
Phone 25.00 30.22 (5.22) Investments 0.00 0.00 -
Cable/Satellite 35.00 30.23 4.77 College 50.00 200.00 (150.00)
Internet 15.00 15.00 - Other 0.00 0.00 -
Furnishings/Appliances 0.00 121.53 (121.53) Total SAVINGS 207.34 293.90 86.56
Lawn/Garden 0.00 0.00 -
Home Supplies 20.00 15.50 4.50 ENTERTAINMENT Budget Actual Difference
Maintenance 50.00 20.50 29.50 Videos/DVDs 0.00 0.00 -
Improvements 0.00 0.00 - Music 14.00 14.00 -
Other 0.00 0.00 - Games 50.00 59.99 (9.99)
Total HOME EXPENSES 1,245.00 1,302.83 57.83 Rentals 0.00 0.00 -
Movies/Theater 100.00 200.50 (100.50)
DAILY LIVING Budget Actual Difference Concerts/Plays 200.00 314.32 (114.32)
Groceries 50.00 111.32 (61.32) Books 10.00 17.69 (7.69)
Personal Supplies 15.00 25.00 (10.00) Hobbies 25.00 28.49 (3.49)
Clothing 25.00 60.88 (35.88) Film/Photos 0.00 0.00 -
Cleaning Services 0.00 0.00 - Sports 40.00 93.34 (53.34)
Dining/Eating Out 100.00 223.56 (123.56) Outdoor Recreation 5.00 5.00 -
Dry Cleaning 20.00 20.00 - Toys/Gadgets 0.00 0.00 -
Salon/Barber 15.00 15.00 - Other 0.00 0.00 -
Other 0.00 0.00 - Total ENTERTAINMENT 444.00 733.33 289.33
Total DAILY LIVING 225.00 455.76 230.76 {42}