You are on page 1of 73

Monthly Budget Planner

INCOME REQUIRED BUDGET BUDGETED ACTUAL DIFFERANCE


INCOME 70,000.00 50,000.00 50,000.00 -
ppf withdrawl 0.00 0.00 -
-
-
-
TOTAL 70,000.00 50,000.00 50,000.00 -

Budget Actual Difference


PETROL 5000 1,000.00 1,000.00
EMI 0 7,650.00 8,000.00 (- 350.00)
PPF 10000 8,000.00 8,000.00
LIC 2000 2,000.00 2,000.00
RASHON 5000 4,500.00 5,000.00 (- 500.00)
SWATI 10000 10,000.00 10,000.00 -
MONTHLY GENERAL EXP 10000 10,000.00 10,000.00 -
RD ADI 1000 1,000.00 1,000.00
RD SWATI 2000 2,000.00 2,000.00 -
MUTUAL FUNDS 2000 0.00 0.00 -
LIFE COVER 1500 0.00 0.00 -
CREDIT CARD 0 4,500.00 15,000.00 (- 10,500.00)
TV 800 0.00 0.00 -
MOBILE 500 0.00 0.00
TOTAL 49,800.00 50,650.00 50,000.00 650.00

2.12.2017
MONTH

REQUIRED
MONTH TOTAL BUDGETED ACTUAL DIFFERANCE
BUDGET

TOTAL INCOME 70,000.00 50,000 50,000 -


TOTAL EXPENSES 49,800.00 50,650 50,000 650.00
END BALANCE 20,200.00 650 0 (- 650.00)

27.00 2,727.00

done

done

done

done

Monthly Budget Planner
INCOME REQUIRED BUDGET BUDGETED ACTUAL DIFFERANCE
INCOME 70,000.00 50,000.00 50,000.00 -
SAVINGS FROM LAST MONTHS 0.00 -
-
-
-
TOTAL 70,000.00 50,000.00 50,000.00 -

Budget Actual Difference


PETROL 5000 1,500.00 1,500.00
EMI 0 7,650.00 7,650.00 -
PPF 10000 8,000.00 8,000.00
LIC 2000 2,000.00 2,000.00
RASHON 5000 4,000.00 4,000.00 -
SWATI 10000 10,000.00 10,000.00 -
MONTHLY GENERAL EXP 10000 10,000.00 20,000.00 (- 10,000.00)
RD ADI 1000 1,000.00 1,000.00
RD SWATI 2000 2,000.00 2,000.00 -
MUTUAL FUNDS 2000 0.00 0.00 -
LIFE COVER 1500 0.00 0.00 -
CREDIT CARD 0 2,702.00 6200 (- 3,498.00)
TV 800 0.00 0.00 -
MOBILE 500 0.00 0.00
TOTAL 49,800.00 48,852.00 49,850.00 (- 998.00)

2.12.2017
MONTH

REQUIRED
MONTH TOTAL BUDGETED ACTUAL DIFFERANCE
BUDGET

TOTAL INCOME 70,000.00 50,000 50,000 -


TOTAL EXPENSES 49,800.00 48,852 49,850 (- 998.00)
END BALANCE 20,200.00 1,148 150 998.00

27.00 2,727.00

done

done

done

done
Monthly Budget Planner
INCOME REQUIRED BUDGET BUDGETED ACTUAL DIFFERANCE
INCOME 70,000.00 50,000.00 45,000.00 5,000.00
SAVINGS FROM LAST MONTHS -
-
-
-
TOTAL 70,000.00 50,000.00 45,000.00 5,000.00

Budget Actual Difference


PETROL 5000 1,500.00 1,500.00
EMI 0 7,650.00 9,762.00 (- 2,112.00)
PPF 10000 8,000.00 8,000.00
LIC 2000 2,000.00 2,000.00
RASHON 5000 4,000.00 4,000.00 -
SWATI 10000 10,000.00 10,000.00 -
MONTHLY GENERAL EXP 10000 10,000.00 10,000.00 -
RD ADI 1000 1,000.00 1,000.00
RD SWATI 2000 2,000.00 2,000.00 -
MUTUAL FUNDS 2000 0.00 0.00 -
LIFE COVER 1500 0.00 0.00 -
CREDIT CARD 0 2,702.00 5000 (- 2,298.00)
TV 800 0.00
MOBILE 500 0.00 0.00
TOTAL 49,800.00 48,852.00 40,762.00 8,090.00

2.12.2017
MONTH

REQUIRED
MONTH TOTAL BUDGETED ACTUAL DIFFERANCE
BUDGET

TOTAL INCOME 70,000.00 50,000 45,000 5,000.00


TOTAL EXPENSES 49,800.00 48,852 40,762 8,090.00
END BALANCE 20,200.00 1,148 4,238 (- 3,090.00)

27.00 2,727.00

done

done

done

done

Monthly Budget Planner
INCOME REQUIRED BUDGET BUDGETED ACTUAL DIFFERANCE
INCOME 70,000.00 52,000.00 51,400.00 600.00
SAVINGS FROM LAST MONTHS -
-
-
-
TOTAL 70,000.00 52,000.00 51,400.00 600.00

Budget Actual Difference


PETROL 5000 1,500.00 1,500.00
EMI 0 7,650.00 9,762.00 (- 2,112.00)
PPF/SIP 10000 10,000.00 10,000.00 -
LIC 2000 2,000.00 2,000.00
RASHON 5000 4,000.00 0.00 4,000.00
SWATI 10000 10,000.00 10,000.00 -
MONTHLY GENERAL EXP 10000 10,000.00 0.00 10,000.00
RD ADI 1000 1,000.00 1,000.00
RD SWATI 2000 2,000.00 2,000.00 -
MUTUAL FUNDS 2000 0.00 0.00 -
LIFE COVER 1500 0.00 0.00 -
CREDIT CARD 0 2,702.00 12508 (- 9,806.00)
SWATI GIFT 10,000.00
TV 800 0.00 0.00 -
MOBILE 500 0.00 0.00
TOTAL 49,800.00 60,852.00 44,270.00 16,582.00

2.12.2017
MONTH

REQUIRED
MONTH TOTAL BUDGETED ACTUAL DIFFERANCE
BUDGET

TOTAL INCOME 70,000.00 52,000 51,400 600.00


TOTAL EXPENSES 49,800.00 60,852 44,270 16,582.00
END BALANCE 20,200.00 8,852 7,130 (- 15,982.00)

27.00 2,727.00

done

done

done

done

Monthly Budget Planner
INCOME REQUIRED BUDGET BUDGETED ACTUAL DIFFERANCE
INCOME 70,000.00 52,000.00 52,000.00 -
SAVINGS FROM LAST MONTHS -
PLVC 36,000.00 (- 36,000.00)
-
-
TOTAL 70,000.00 52,000.00 88,000.00 (- 36,000.00)

Budget Actual Difference


PETROL 5000 1,500.00 1,500.00
EMI 0 7,650.00 9,762.00 (- 2,112.00)
PPF 10000 8,000.00 10,000.00 (- 2,000.00)
LIC 2000 2,000.00 6,000.00 (- 4,000.00)
RASHON 5000 4,000.00 2,000.00 2,000.00
SWATI 10000 10,000.00 10,000.00 -
MONTHLY GENERAL EXP 10000 10,000.00 10,000.00 -
RD ADI 1000 1,000.00 1,000.00
RD SWATI 2000 2,000.00 2,000.00 -
MUTUAL FUNDS 2000 0.00 0.00 -
LIFE COVER 1500 0.00 0.00 -
CREDIT CARD 0 2,702.00 5000 (- 2,298.00)
TV 800 0.00 0.00 -
MOBILE 500 0.00 0.00
TOTAL 49,800.00 48,852.00 54,762.00 (- 5,910.00)

2.12.2017
MONTH

REQUIRED
MONTH TOTAL BUDGETED ACTUAL DIFFERANCE
BUDGET

TOTAL INCOME 70,000.00 52,000 88,000 (- 36,000.00)


TOTAL EXPENSES 49,800.00 48,852 54,762 (- 5,910.00)
END BALANCE 20,200.00 3,148 33,238 (- 30,090.00)

27.00 2,727.00

done
done
done

done
done

done

done

Monthly Budget Planner
INCOME REQUIRED BUDGET BUDGETED ACTUAL DIFFERANCE
INCOME 70,000.00 52,000.00 52,000.00 -
SAVINGS FROM LAST MONTHS -
-
-
-
TOTAL 70,000.00 52,000.00 52,000.00 -

Budget Actual Difference


PETROL 5000 1,500.00 1,500.00
EMI 0 7,650.00 9,762.00 (- 2,112.00)
PPF 10000 8,000.00 10,000.00 (- 2,000.00)
LIC 2000 2,000.00 2,000.00
RASHON 5000 4,000.00 4,000.00
SWATI 10000 10,000.00 10,000.00 -
MONTHLY GENERAL EXP 10000 10,000.00 10,000.00 -
RD ADI 1000 1,000.00 1,000.00
RD SWATI 2000 2,000.00 2,000.00 -
MUTUAL FUNDS 2000 0.00 0.00 -
LIFE COVER 1500 0.00 0.00 -
CREDIT CARD 0 2,702.00 9607 (- 6,905.00)
hospital bill 800 0.00 -
MOBILE 500 0.00 0.00
TOTAL 49,800.00 48,852.00 51,369.00 (- 2,517.00)

2.12.2017
MONTH

REQUIRED
MONTH TOTAL BUDGETED ACTUAL DIFFERANCE
BUDGET

TOTAL INCOME 70,000.00 52,000 52,000 -


TOTAL EXPENSES 49,800.00 48,852 51,369 (- 2,517.00)
END BALANCE 20,200.00 3,148 631 2,517.00

27.00 2,727.00

done
done

done

done

Monthly Budget Planner
INCOME REQUIRED BUDGET BUDGETED ACTUAL DIFFERANCE
INCOME 70,000.00 52,000.00 52,000.00 -
SAVINGS FROM LAST MONTHS -
-
-
-
TOTAL 70,000.00 52,000.00 52,000.00 -

Budget Actual Difference


PETROL 5000 1,500.00 1,500.00
EMI 0 7,650.00 9,762.00 (- 2,112.00)
PPF 10000 8,000.00 10,000.00 (- 2,000.00)
LIC 2000 2,000.00 2,000.00
RASHON 5000 4,000.00 4,000.00
SWATI 10000 10,000.00 10,000.00 -
MONTHLY GENERAL EXP 10000 10,000.00 10,000.00 -
RD ADI 1000 1,000.00 1,000.00
RD SWATI 2000 2,000.00 2,000.00 -
MUTUAL FUNDS 2000 0.00 0.00 -
LIFE COVER 1500 0.00 0.00 -
CREDIT CARD 0 2,702.00 7508 (- 4,806.00)
TV 800 0.00 0.00 -
500 0.00 0.00
TOTAL 49,800.00 48,852.00 49,270.00 (- 418.00)

2.12.2017
MONTH

REQUIRED
MONTH TOTAL BUDGETED ACTUAL DIFFERANCE
BUDGET

TOTAL INCOME 70,000.00 52,000 52,000 -


TOTAL EXPENSES 49,800.00 48,852 49,270 (- 418.00)
END BALANCE 20,200.00 3,148 2,730 418.00

27.00 2,727.00

done
done

done

done

done

Monthly Budget Planner
INCOME REQUIRED BUDGET BUDGETED ACTUAL DIFFERANCE
INCOME 70,000.00 52,000.00 54,000.00 (- 2,000.00)
SAVINGS FROM LAST MONTHS 0.00 -
-
-
-
TOTAL 70,000.00 52,000.00 54,000.00 (- 2,000.00)

Budget Actual Difference


PETROL 5000 1,500.00 1,500.00
EMI 0 7,650.00 9,762.00 (- 2,112.00)
PPF 10000 8,000.00 10,000.00 (- 2,000.00)
LIC 2000 2,000.00 2,000.00
RASHON 5000 4,000.00 4,000.00
SWATI 10000 10,000.00 10,000.00 -
MONTHLY GENERAL EXP 10000 10,000.00 5,000.00 5,000.00
RD ADI 1000 1,000.00 1,000.00
RD SWATI 2000 2,000.00 2,000.00 -
MUTUAL FUNDS 2000 0.00 0.00 -
LIFE COVER 1500 0.00 0.00 -
CREDIT CARD 0 2,702.00 12000 (- 9,298.00)
TV 800 0.00 0.00 -
MOBILE 500 0.00 0.00
TOTAL 49,800.00 48,852.00 48,762.00 90.00

2.12.2017
MONTH

REQUIRED
MONTH TOTAL BUDGETED ACTUAL DIFFERANCE
BUDGET

TOTAL INCOME 70,000.00 52,000 54,000 (- 2,000.00)


TOTAL EXPENSES 49,800.00 48,852 48,762 90.00
END BALANCE 20,200.00 3,148 5,238 (- 2,090.00)

27.00 2,727.00

done
done

done

done

done

Monthly Budget Planner
INCOME REQUIRED BUDGET BUDGETED ACTUAL DIFFERANCE
INCOME 70,000.00 52,000.00 54,000.00 (- 2,000.00)
SAVINGS FROM LAST MONTHS 4,000.00 (- 4,000.00)
-
-
-
TOTAL 70,000.00 52,000.00 58,000.00 (- 6,000.00)

Budget Actual Difference


PETROL 5000 1,500.00 1,500.00
EMI 0 7,650.00 9,762.00 (- 2,112.00)
PPF 10000 8,000.00 10,000.00 (- 2,000.00)
LIC 2000 2,000.00 2,000.00
RASHON 5000 4,000.00 4,000.00
SWATI 10000 10,000.00 10,000.00 -
MONTHLY GENERAL EXP 10000 10,000.00 10,000.00
RD ADI 1000 1,000.00 1,000.00
RD SWATI 2000 2,000.00 2,000.00 -
MUTUAL FUNDS 2000 0.00 0.00 -
LIFE COVER 1500 0.00 0.00 -
CREDIT CARD 0 2,702.00 24191 (- 21,489.00)
LIFE TERM 17,000.00 0
TV 800 0.00 0.00 -
MOBILE 500 0.00 0.00
TOTAL 49,800.00 65,852.00 55,953.00 9,899.00

2.12.2017
MONTH

REQUIRED
MONTH TOTAL BUDGETED ACTUAL DIFFERANCE
BUDGET

TOTAL INCOME 70,000.00 52,000 58,000 (- 6,000.00)


TOTAL EXPENSES 49,800.00 65,852 55,953 9,899.00
END BALANCE 20,200.00 13,852 2,047 (- 15,899.00)

27.00 2,727.00

done
done

done

done

done

Monthly Budget Planner
INCOME REQUIRED BUDGET BUDGETED ACTUAL DIFFERANCE
INCOME 70,000.00 52,000.00 54,000.00 (- 2,000.00)
SAVINGS FROM LAST MONTHS 4,000.00 (- 4,000.00)
10,000.00 (- 10,000.00)
-
-
TOTAL 70,000.00 52,000.00 68,000.00 (- 16,000.00)

Budget Actual Difference


PETROL 5000 1,500.00 1,500.00
EMI 0 7,650.00 9,762.00 (- 2,112.00)
PPF 10000 8,000.00 5,000.00 3,000.00
LIC 2000 2,000.00 6,000.00 (- 4,000.00)
RASHON 5000 4,000.00 4,000.00
SWATI 10000 10,000.00 10,000.00 -
MONTHLY GENERAL EXP 10000 10,000.00 0.00 10,000.00
RD ADI 1000 1,000.00 2,000.00 (- 1,000.00)
RD SWATI 2000 2,000.00 0.00 2,000.00
MUTUAL FUNDS 2000 0.00 0.00 -
LIFE COVER 1500 0.00 0.00 -
CREDIT CARD 0 2,702.00 25445 (- 22,743.00)
800 0.00 0.00 -
MOBILE 500 0.00 1,957.00
TOTAL 49,800.00 48,852.00 60,164.00 (- 11,312.00)

2.12.2017
MONTH

REQUIRED
MONTH TOTAL BUDGETED ACTUAL DIFFERANCE
BUDGET

TOTAL INCOME 70,000.00 52,000 68,000 (- 16,000.00)


TOTAL EXPENSES 49,800.00 48,852 60,164 (- 11,312.00)
END BALANCE 20,200.00 3,148 7,836 (- 4,688.00)

27.00 2,727.00

done
done
done

done

DONE

done

done

Monthly Budget Planner
INCOME REQUIRED BUDGET BUDGETED ACTUAL DIFFERANCE
INCOME 70,000.00 52,000.00 54,000.00 (- 2,000.00)
SAVINGS FROM LAST MONTHS -
-
-
-
TOTAL 70,000.00 52,000.00 54,000.00 (- 2,000.00)

Budget Actual Difference


PETROL 5000 1,500.00 0.00 1,500.00
EMI 0 7,650.00 9,762.00 (- 2,112.00)
PPF 10000 8,000.00 10,000.00 (- 2,000.00)
LIC 2000 2,000.00 2,000.00
RASHON 5000 4,000.00 4,000.00
SWATI 10000 10,000.00 10,000.00 -
MONTHLY GENERAL EXP 10000 10,000.00 0.00 10,000.00
RD ADI 1000 1,000.00 1,000.00
RD SWATI 2000 2,000.00 2,000.00 -
MUTUAL FUNDS 2000 0.00 0.00 -
LIFE COVER 1500 0.00 0.00 -
CREDIT CARD 0 2,702.00 22000 (- 19,298.00)
800 0.00 17,000.00 (- 17,000.00)
MOBILE 500 0.00 0.00
TOTAL 49,800.00 48,852.00 70,762.00 (- 21,910.00)

2.12.2017
MONTH

REQUIRED
MONTH TOTAL BUDGETED ACTUAL DIFFERANCE
BUDGET

TOTAL INCOME 70,000.00 52,000 54,000 (- 2,000.00)


TOTAL EXPENSES 49,800.00 48,852 70,762 (- 21,910.00)
END BALANCE 20,200.00 3,148 16,762 19,910.00

27.00 2,727.00

done
done

done

done

done
done

Monthly Budget Planner
INCOME REQUIRED BUDGET BUDGETED ACTUAL DIFFERANCE
INCOME 70,000.00 52,000.00 54,000.00 (- 2,000.00)
SAVINGS FROM LAST MONTHS -
-
-
-
TOTAL 70,000.00 52,000.00 54,000.00 (- 2,000.00)

Budget Actual Difference


PETROL 5000 1,500.00 1,500.00
EMI 0 7,650.00 9,762.00 (- 2,112.00)
PPF 10000 8,000.00 10,000.00 (- 2,000.00)
LIC 2000 2,000.00 2,000.00
RASHON 5000 4,000.00 4,000.00
SWATI 10000 10,000.00 10,000.00 -
MONTHLY GENERAL EXP 10000 10,000.00 5,000.00 5,000.00
RD ADI 1000 1,000.00 1,000.00
RD SWATI 2000 2,000.00 2,000.00 -
MUTUAL FUNDS 2000 0.00 0.00 -
LIFE COVER 1500 0.00 0.00 -
CREDIT CARD 0 2,702.00 18914 (- 16,212.00)
800 0.00 0.00 -
MOBILE 500 0.00 0.00
TOTAL 49,800.00 48,852.00 55,676.00 (- 6,824.00)

2.12.2017
MONTH

REQUIRED
MONTH TOTAL BUDGETED ACTUAL DIFFERANCE
BUDGET

TOTAL INCOME 70,000.00 52,000 54,000 (- 2,000.00)


TOTAL EXPENSES 49,800.00 48,852 55,676 (- 6,824.00)
END BALANCE 20,200.00 3,148 1,676 4,824.00

27.00 2,727.00

Monthly Budget Planner
INCOME REQUIRED BUDGET BUDGETED ACTUAL DIFFERANCE
INCOME 75,000.00 54,000.00 54,000.00 -
SAVINGS FROM LAST MONTHS -
-
-
-
TOTAL 75,000.00 54,000.00 54,000.00 -

Budget Actual Difference


PETROL 4000 5,000.00 3,000.00 2,000.00
EMI 0 9,762.00 9,762.00 -
PPF 10000 10,000.00 10,000.00 -
LIC 2000 2,000.00 0.00 2,000.00
RASHON 5000 5,000.00 5,000.00 -
SWATI 15000 15,000.00 15,000.00 -
RD ADI 2000 0.00 -
RD SWATI 2000 2,000.00 2,000.00 -
MUTUAL FUNDS 0 0.00 -
LIFE COVER 1500 1,400.00 0 (- 7,514.00)
CREDIT CARD 0 0.00 8,914.00
MOBILE 0.00
TOTAL 41,500.00 50,162.00 53,676.00 (- 3,514.00)

2.12.2017
MONTH

REQUIRED
MONTH TOTAL BUDGETED ACTUAL DIFFERANCE
BUDGET

TOTAL INCOME 75,000.00 54,000 54,000 -


TOTAL EXPENSES 41,500.00 50,162 53,676 (- 3,514.00)
END BALANCE 33,500.00 3,838 324 3,514.00

27.00 2,727.00

Monthly Budget Planner
INCOME REQUIRED BUDGET BUDGETED ACTUAL DIFFERANCE
INCOME 75,000.00 54,000.00 54,000.00 -
SAVINGS FROM LAST MONTHS -
-
-
-
TOTAL 75,000.00 54,000.00 54,000.00 -

Budget Actual Difference


PETROL 4000 5,000.00 3,000.00 2,000.00
EMI 0 9,762.00 9,762.00 -
PPF 10000 10,000.00 10,000.00 -
LIC 2000 2,000.00 0.00 2,000.00
RASHON 5000 5,000.00 5,000.00 -
SWATI 15000 15,000.00 15,000.00 -
RD ADI 2000 0.00 -
RD SWATI 2000 2,000.00 2,000.00 -
MUTUAL FUNDS 0 0.00 -
LIFE COVER 1500 1,400.00 0.00 1,400.00
CREDIT CARD 0 0.00 8914 (- 8,914.00)
MOBILE 0.00
TOTAL 41,500.00 50,162.00 53,676.00 (- 3,514.00)

2.12.2017
MONTH

REQUIRED
MONTH TOTAL BUDGETED ACTUAL DIFFERANCE
BUDGET

TOTAL INCOME 75,000.00 54,000 54,000 -


TOTAL EXPENSES 41,500.00 50,162 53,676 (- 3,514.00)
END BALANCE 33,500.00 3,838 324 3,514.00

27.00 2,727.00

Monthly Budget Planner
INCOME REQUIRED BUDGET BUDGETED ACTUAL DIFFERANCE
INCOME 75,000.00 54,000.00 54,000.00 -
SAVINGS FROM LAST MONTHS -
-
-
-
TOTAL 75,000.00 54,000.00 54,000.00 -

Budget Actual Difference


PETROL 4000 5,000.00 3,000.00 2,000.00
EMI 0 9,762.00 9,762.00 -
PPF 10000 10,000.00 10,000.00 -
LIC 2000 2,000.00 0.00 2,000.00
RASHON 5000 5,000.00 5,000.00 -
SWATI 15000 15,000.00 15,000.00 -
RD ADI 2000 0.00 -
RD SWATI 2000 2,000.00 2,000.00 -
MUTUAL FUNDS 0 0.00 -
LIFE COVER 1500 1,400.00 0.00 1,400.00
CREDIT CARD 0 0.00 8914 (- 8,914.00)
MOBILE 0.00
TOTAL 41,500.00 50,162.00 53,676.00 (- 3,514.00)

2.12.2017
MONTH

REQUIRED
MONTH TOTAL BUDGETED ACTUAL DIFFERANCE
BUDGET

TOTAL INCOME 75,000.00 54,000 54,000 -


TOTAL EXPENSES 41,500.00 50,162 53,676 (- 3,514.00)
END BALANCE 33,500.00 3,838 324 3,514.00

27.00 2,727.00

Monthly Budget Planner
INCOME REQUIRED BUDGET BUDGETED ACTUAL DIFFERANCE
INCOME 75,000.00 54,000.00 54,000.00 -
SAVINGS FROM LAST MONTHS -
-
-
-
TOTAL 75,000.00 54,000.00 54,000.00 -

Budget Actual Difference


PETROL 4000 5,000.00 3,000.00 2,000.00
EMI 0 9,762.00 9,762.00 -
PPF 10000 10,000.00 10,000.00 -
LIC 2000 2,000.00 6,000.00 (- 4,000.00)
RASHON 5000 5,000.00 5,000.00 -
SWATI 15000 15,000.00 15,000.00 -
RD ADI 2000 0.00 -
RD SWATI 2000 2,000.00 2,000.00 -
MUTUAL FUNDS 0 0.00 -
LIFE COVER 1500 1,400.00 0.00 1,400.00
CREDIT CARD 0 0.00 8914 (- 8,914.00)
MOBILE 0.00
TOTAL 41,500.00 50,162.00 59,676.00 (- 9,514.00)

2.12.2017
MONTH

REQUIRED
MONTH TOTAL BUDGETED ACTUAL DIFFERANCE
BUDGET

TOTAL INCOME 75,000.00 54,000 54,000 -


TOTAL EXPENSES 41,500.00 50,162 59,676 (- 9,514.00)
END BALANCE 33,500.00 3,838 5,676 9,514.00

27.00 2,727.00

Monthly Budget Planner
INCOME REQUIRED BUDGET BUDGETED ACTUAL DIFFERANCE
INCOME 75,000.00 54,000.00 54,000.00 -
SAVINGS FROM LAST MONTHS 40,000.00 (- 40,000.00)
-
-
-
TOTAL 75,000.00 54,000.00 94,000.00 (- 40,000.00)

Budget Actual Difference


PETROL 4000 5,000.00 3,000.00 2,000.00
EMI 0 9,762.00 9,762.00 -
PPF 10000 10,000.00 10,000.00 -
LIC 2000 2,000.00 0.00 2,000.00
RASHON 5000 5,000.00 5,000.00 -
SWATI 15000 15,000.00 15,000.00 -
RD ADI 2000 0.00 -
RD SWATI 2000 2,000.00 2,000.00 -
MUTUAL FUNDS 0 0.00 -
LIFE COVER 1500 1,400.00 0.00 1,400.00
CREDIT CARD 0 0.00 8914 (- 8,914.00)
MOBILE 0.00
TOTAL 41,500.00 50,162.00 53,676.00 (- 3,514.00)

2.12.2017
MONTH

REQUIRED
MONTH TOTAL BUDGETED ACTUAL DIFFERANCE
BUDGET

TOTAL INCOME 75,000.00 54,000 94,000 (- 40,000.00)


TOTAL EXPENSES 41,500.00 50,162 53,676 (- 3,514.00)
END BALANCE 33,500.00 3,838 40,324 (- 36,486.00)

27.00 2,727.00

Monthly Budget Planner
INCOME REQUIRED BUDGET BUDGETED ACTUAL DIFFERANCE
INCOME 75,000.00 54,000.00 54,000.00 -
SAVINGS FROM LAST MONTHS 40,324.00 (- 40,324.00)
-
-
-
TOTAL 75,000.00 54,000.00 94,324.00 (- 40,324.00)

Budget Actual Difference


PETROL 4000 5,000.00 3,000.00 2,000.00
EMI 0 9,762.00 9,762.00 -
PPF 10000 10,000.00 10,000.00 -
LIC 2000 2,000.00 0.00 2,000.00
RASHON 5000 5,000.00 5,000.00 -
SWATI 15000 15,000.00 15,000.00 -
RD ADI 2000 0.00 -
RD SWATI 2000 2,000.00 2,000.00 -
MUTUAL FUNDS 0 0.00 -
LIFE COVER 1500 1,400.00 0.00 1,400.00
CREDIT CARD 0 0.00 8914 (- 8,914.00)
MOBILE 0.00
TOTAL 41,500.00 50,162.00 53,676.00 (- 3,514.00)

2.12.2017
MONTH

REQUIRED
MONTH TOTAL BUDGETED ACTUAL DIFFERANCE
BUDGET

TOTAL INCOME 75,000.00 54,000 94,324 (- 40,324.00)


TOTAL EXPENSES 41,500.00 50,162 53,676 (- 3,514.00)
END BALANCE 33,500.00 3,838 40,648 (- 36,810.00)

27.00 2,727.00

Monthly Budget Planner
INCOME REQUIRED BUDGET BUDGETED ACTUAL DIFFERANCE
INCOME 75,000.00 54,000.00 54,000.00 -
SAVINGS FROM LAST MONTHS 40,648.00 (- 40,648.00)
-
-
-
TOTAL 75,000.00 54,000.00 94,648.00 (- 40,648.00)

Budget Actual Difference


PETROL 4000 5,000.00 3,000.00 2,000.00
EMI 0 9,762.00 9,762.00 -
PPF 10000 10,000.00 10,000.00 -
LIC 2000 2,000.00 0.00 2,000.00
RASHON 5000 5,000.00 5,000.00 -
SWATI 15000 15,000.00 15,000.00 -
RD ADI 2000 0.00 -
RD SWATI 2000 2,000.00 2,000.00 -
MUTUAL FUNDS 0 0.00 -
LIFE COVER 1500 1,400.00 0.00 1,400.00
CREDIT CARD 0 0.00 8914 (- 8,914.00)
MOBILE 0.00
TOTAL 41,500.00 50,162.00 53,676.00 (- 3,514.00)

2.12.2017
MONTH

REQUIRED
MONTH TOTAL BUDGETED ACTUAL DIFFERANCE
BUDGET

TOTAL INCOME 75,000.00 54,000 94,648 (- 40,648.00)


TOTAL EXPENSES 41,500.00 50,162 53,676 (- 3,514.00)
END BALANCE 33,500.00 3,838 40,972 (- 37,134.00)

27.00 2,727.00

Monthly Budget Planner
INCOME REQUIRED BUDGET BUDGETED ACTUAL DIFFERANCE
INCOME 75,000.00 54,000.00 54,000.00 -
SAVINGS FROM LAST MONTHS 40,972.00 (- 40,972.00)
-
-
-
TOTAL 75,000.00 54,000.00 94,972.00 (- 40,972.00)

Budget Actual Difference


PETROL 4000 5,000.00 3,000.00 2,000.00
EMI 0 9,762.00 9,762.00 -
PPF 10000 10,000.00 10,000.00 -
LIC 2000 2,000.00 6,000.00 (- 4,000.00)
RASHON 5000 5,000.00 5,000.00 -
SWATI 15000 15,000.00 15,000.00 -
RD ADI 2000 0.00 -
RD SWATI 2000 2,000.00 2,000.00 -
MUTUAL FUNDS 0 0.00 -
LIFE COVER 1500 1,400.00 0.00 1,400.00
CREDIT CARD 0 0.00 8914 (- 8,914.00)
MOBILE 0.00
TOTAL 41,500.00 50,162.00 59,676.00 (- 9,514.00)

2.12.2017
MONTH

REQUIRED
MONTH TOTAL BUDGETED ACTUAL DIFFERANCE
BUDGET

TOTAL INCOME 75,000.00 54,000 94,972 (- 40,972.00)


TOTAL EXPENSES 41,500.00 50,162 59,676 (- 9,514.00)
END BALANCE 33,500.00 3,838 35,296 (- 31,458.00)

27.00 2,727.00

Monthly Budget Planner
INCOME REQUIRED BUDGET BUDGETED ACTUAL DIFFERANCE
INCOME 75,000.00 54,000.00 54,000.00 -
SAVINGS FROM LAST MONTHS 35,926.00 (- 35,926.00)
-
-
-
TOTAL 75,000.00 54,000.00 89,926.00 (- 35,926.00)

Budget Actual Difference


PETROL 4000 5,000.00 3,000.00 2,000.00
EMI 0 9,762.00 9,762.00 -
PPF 10000 10,000.00 10,000.00 -
LIC 2000 2,000.00 0.00 2,000.00
RASHON 5000 5,000.00 5,000.00 -
SWATI 15000 15,000.00 15,000.00 -
RD ADI 2000 0.00 -
RD SWATI 2000 2,000.00 2,000.00 -
MUTUAL FUNDS 0 0.00 -
LIFE COVER 1500 1,400.00 0.00 1,400.00
CREDIT CARD 0 0.00 8914 (- 8,914.00)
MOBILE 0.00
TOTAL 41,500.00 50,162.00 53,676.00 (- 3,514.00)

2.12.2017
MONTH

REQUIRED
MONTH TOTAL BUDGETED ACTUAL DIFFERANCE
BUDGET

TOTAL INCOME 75,000.00 54,000 89,926 (- 35,926.00)


TOTAL EXPENSES 41,500.00 50,162 53,676 (- 3,514.00)
END BALANCE 33,500.00 3,838 36,250 (- 32,412.00)

27.00 2,727.00

Monthly Budget Planner
INCOME REQUIRED BUDGET BUDGETED ACTUAL DIFFERANCE
INCOME 75,000.00 54,000.00 54,000.00 -
SAVINGS FROM LAST MONTHS 36,250.00 (- 36,250.00)
-
-
-
TOTAL 75,000.00 54,000.00 90,250.00 (- 36,250.00)

Budget Actual Difference


PETROL 4000 5,000.00 3,000.00 2,000.00
EMI 0 9,762.00 9,762.00 -
PPF 10000 10,000.00 10,000.00 -
LIC 2000 2,000.00 0.00 2,000.00
RASHON 5000 5,000.00 5,000.00 -
SWATI 15000 15,000.00 15,000.00 -
RD ADI 2000 0.00 -
RD SWATI 2000 2,000.00 2,000.00 -
MUTUAL FUNDS 0 0.00 -
LIFE COVER 1500 1,400.00 0.00 1,400.00
CREDIT CARD 0 0.00 8914 (- 8,914.00)
MOBILE 0.00
TOTAL 41,500.00 50,162.00 53,676.00 (- 3,514.00)

2.12.2017
MONTH

REQUIRED
MONTH TOTAL BUDGETED ACTUAL DIFFERANCE
BUDGET

TOTAL INCOME 75,000.00 54,000 90,250 (- 36,250.00)


TOTAL EXPENSES 41,500.00 50,162 53,676 (- 3,514.00)
END BALANCE 33,500.00 3,838 36,574 (- 32,736.00)

27.00 2,727.00

Monthly Budget Planner
INCOME REQUIRED BUDGET BUDGETED ACTUAL DIFFERANCE
INCOME 75,000.00 54,000.00 54,000.00 -
SAVINGS FROM LAST MONTHS 36,574.00 (- 36,574.00)
-
-
-
TOTAL 75,000.00 54,000.00 90,574.00 (- 36,574.00)

Budget Actual Difference


PETROL 4000 5,000.00 3,000.00 2,000.00
EMI 0 9,762.00 9,762.00 -
PPF 10000 10,000.00 10,000.00 -
LIC 2000 2,000.00 0.00 2,000.00
RASHON 5000 5,000.00 5,000.00 -
SWATI 15000 15,000.00 15,000.00 -
RD ADI 2000 0.00 -
RD SWATI 2000 2,000.00 2,000.00 -
MUTUAL FUNDS 0 0.00 -
LIFE COVER 1500 1,400.00 17,000.00 (- 15,600.00)
CREDIT CARD 0 0.00 8914 (- 8,914.00)
MOBILE 0.00
TOTAL 41,500.00 50,162.00 70,676.00 (- 20,514.00)

2.12.2017
MONTH

REQUIRED
MONTH TOTAL BUDGETED ACTUAL DIFFERANCE
BUDGET

TOTAL INCOME 75,000.00 54,000 90,574 (- 36,574.00)


TOTAL EXPENSES 41,500.00 50,162 70,676 (- 20,514.00)
END BALANCE 33,500.00 3,838 19,898 (- 16,060.00)

27.00 2,727.00

Monthly Budget Planner
INCOME REQUIRED BUDGET BUDGETED ACTUAL DIFFERANCE
INCOME 75,000.00 54,000.00 54,000.00 -
SAVINGS FROM LAST MONTHS 19,898.00 (- 19,898.00)
-
-
-
TOTAL 75,000.00 54,000.00 73,898.00 (- 19,898.00)

Budget Actual Difference


PETROL 4000 5,000.00 3,000.00 2,000.00
EMI 0 9,762.00 9,762.00 -
PPF 10000 10,000.00 10,000.00 -
LIC 2000 2,000.00 6,000.00 (- 4,000.00)
RASHON 5000 5,000.00 5,000.00 -
SWATI 15000 15,000.00 15,000.00 -
RD ADI 2000 0.00 -
RD SWATI 2000 2,000.00 2,000.00 -
MUTUAL FUNDS 0 0.00 -
LIFE COVER 1500 1,400.00 0.00 1,400.00
CREDIT CARD 0 0.00 8914 (- 8,914.00)
MOBILE 0.00
TOTAL 41,500.00 50,162.00 59,676.00 (- 9,514.00)

2.12.2017
MONTH

REQUIRED
MONTH TOTAL BUDGETED ACTUAL DIFFERANCE
BUDGET

TOTAL INCOME 75,000.00 54,000 73,898 (- 19,898.00)


TOTAL EXPENSES 41,500.00 50,162 59,676 (- 9,514.00)
END BALANCE 33,500.00 3,838 14,222 (- 10,384.00)

27.00 2,727.00

Principal Interest EMI Date Principal Interest EMI Date Principal
Amount Amount Amount Amount Amount
114000 126000 12000 467000 478338 11338 36000
3610.31 2364.36 13-Oct-19
3666.27 1556.04 13-Nov-19 9762 Mar-19
3723.1 1499.21 13-Dec-19 9762 Apr-19
3780.81 1441.5 13-Jan-20 7000 DAS 9762 May-19
3839.41 1382.9 13-Feb-20 2000 VEG 9762 Jun-19
3898.92 1323.39 13-Mar-20 1500 LAMP 9762 Jul-19
3959.35 1262.96 13-Apr-20 SATISH 9762 Aug-19
4020.72 1201.59 13-May-20 0 9762 Sep-19
4083.04 1139.27 13-Jun-20 10500 9762 Oct-19
4146.33 1075.98 13-Jul-20 9762 Nov-19 3341
4210.6 1011.71 13-Aug-20 9762 Dec-19 3341
4275.86 946.45 13-Sep-20 9762 Jan-20 3341
4342.14 880.17 13-Oct-20 9762 Feb-20 3341
4409.44 812.87 13-Nov-20 9762 Mar-20 3341
4477.79 744.52 13-Dec-20 9762 Apr-20 3341
4547.19 675.12 13-Jan-21 9762 May-20 3341
4617.67 604.64 13-Feb-21 9762 Jun-20 3341
4689.25 533.06 13-Mar-21 9762 Jul-20 3341
4761.93 460.38 13-Apr-21 9762 Aug-20 3341
4835.74 386.57 13-May-21 9762 Sep-20 3341
4910.7 311.61 13-Jun-21 9762 Oct-20 3341
4986.81 235.5 13-Jul-21 9762 Nov-20
5064.11 158.2 13-Aug-21 9762 Dec-20
5142.51 79.71 13-Sep-21 9762 Jan-21
9762 Feb-21
9762 Mar-21
9762 Apr-21
9762 May-21
9762 Jun-21
9762 Jul-21
9762 Aug-21
9762 Sep-21
9762 Oct-21
9762 Nov-21
9762 Dec-21
9762 Jan-22
9762 Feb-22
9762 Mar-22
9762 Apr-22
9762 May-22
9762 Jun-22
9762 Jul-22
9762 Aug-22
9762 Sep-22
9762 Oct-22
9762 Nov-22
9762 Dec-22
9762 Jan-23
9762 Feb-23
9762 Mar-23
Interest EMI Date
Amount
40092 4092

Nov-19
Dec-19
Jan-20
Feb-20
Mar-20
Apr-20
May-20
Jun-20
Jul-20
Aug-20
Sep-20
Oct-20

You might also like