'Home Budget

12
Yearly Home Budget
Monthly Summary January February March April
Income 12700.00 12000.00 12200.00 14800.00
Expenses 11550.00 11750.00 13950.00 12880.00
Monthly Saving 1150.00 250.00 -1750.00 1920.00
19000.00
17500.00
16000.00
14500.00
13000.00
11500.00
10000.00
January February March April May Jun
Incom
May June July August September October
16800.00 14800.00 14800.00 14800.00 15500.00 15500.00
14350.00 14080.00 12090.00 11990.00 12000.00 16510.00
2450.00 720.00 2710.00 2810.00 3500.00 -1010.00
May June July August September October November
Income Expenses
YEAR 2015
November December Total
16500.00 18500.00 178900.00
12350.00 12350.00 155850.00
4150.00 6150.00 23050.00
November December
MONTH 12.00
January
Monthly Home Budget
Monthly Summary Projected Actual
Income 13200.00 12700.00
Expenses 13100.00 11550.00
Monthly Saving 100.00 1150.00
Income
Description Projected Actual Difference
Interest Income $1,000.00 $1,000.00 $0.00
Other $1,000.00 $500.00 $500.00
Refunds $1,200.00 $1,200.00 $0.00
Salary $10,000.00 $10,000.00 $0.00
TOTAL INCOME $13,200.00 $12,700.00 -$500.00
Expenses
Education $2,000.00 $2,000.00 $0.00
Electricity $1,000.00 $900.00 $100.00
Furnishings / Appliances $1,000.00 $0.00 $1,000.00

Gas/Oil $500.00 $450.00 $50.00
Groceries $2,500.00 $2,100.00 $400.00
Internet $2,000.00 $2,000.00 $0.00
Maintenance / Supplies $0.00 $0.00 $0.00
Other $0.00 $0.00 $0.00
Phone $3,000.00 $3,000.00 $0.00
Rent $1,100.00 $1,100.00 $0.00
TOTAL EXPENSES $13,100.00 $11,550.00 $1,550.00

January YEAR 2015
MONTHLY SUMMARY
14000.00
13000.00
12000.00
11000.00
10000.00
Projected Actual
Income Expenses
TOTAL INCOME
$14,000.00
$13,000.00
$12,000.00
$11,000.00
$10,000.00
Projected Actual
TOTAL EXPENSES
$14,000.00
$13,000.00
$12,000.00
TOTAL EXPENSES
$14,000.00
$13,000.00
$12,000.00
$11,000.00
$10,000.00
Projected Actual
MONTH 12.00
February
Monthly Home Budget
Income 13200.00 12000.00
Expenses 13100.00 11750.00
Income
Interest Income $1,000.00 $1,000.00 $0.00
Other $1,000.00 $1,000.00 $0.00
Refunds $1,200.00 $0.00 $1,200.00
Salary $10,000.00 $10,000.00 $0.00
TOTAL INCOME $13,200.00 $12,000.00 -$1,200.00
Expenses
Education $2,000.00 $2,000.00 $0.00
Electricity $1,000.00 $1,100.00 -$100.00
Furnishings/Appliances $1,000.00 $0.00 $1,000.00

Gas/Oil $500.00 $450.00 $50.00
Groceries $2,500.00 $2,100.00 $400.00
Internet $2,000.00 $2,000.00 $0.00
Maintenance/Supplies $0.00 $0.00 $0.00
Other $0.00 $0.00 $0.00
Phone $3,000.00 $3,000.00 $0.00
Rent $1,100.00 $1,100.00 $0.00
TOTAL EXPENSES $13,100.00 $11,750.00 $1,350.00

February YEAR 2015
MONTHLY SUMMARY
14000.00
13000.00
12000.00
11000.00
10000.00
Projected Actual
Income Expenses
TOTAL INCOME
$14,000.00
$13,000.00
$12,000.00
$11,000.00
$10,000.00
Projected Actual
TOTAL EXPENSES
$14,000.00
$13,000.00
$12,000.00
TOTAL EXPENSES
$14,000.00
$13,000.00
$12,000.00
$11,000.00
$10,000.00
Projected Actual
MONTH 12.00
March
Monthly Home Budget
Income 13200.00 12200.00
Expenses 13100.00 13950.00
Monthly Saving 100.00 -1750.00
Income
Interest Income $1,000.00 $0.00 $1,000.00
Other $1,000.00 $1,000.00 $0.00
Refunds $1,200.00 $1,200.00 $0.00
Salary $10,000.00 $10,000.00 $0.00
TOTAL INCOME $13,200.00 $12,200.00 -$1,000.00
Expenses
Education $2,000.00 $2,000.00 $0.00
Electricity $1,000.00 $1,200.00 -$200.00

Gas/Oil $500.00 $450.00 $50.00
Groceries $2,500.00 $2,400.00 $100.00
Internet $2,000.00 $2,200.00 -$200.00
Maintenance/Supplies $0.00 $700.00 -$700.00
Other $0.00 $800.00 -$800.00
Phone $3,000.00 $3,100.00 -$100.00
Rent $1,100.00 $1,100.00 $0.00
TOTAL EXPENSES $13,100.00 $13,950.00 -$850.00

March YEAR 2015
MONTHLY SUMMARY
15000.00
14000.00
13000.00
12000.00
11000.00
10000.00
Projected Actual
Income Expenses
TOTAL INCOME
$14,000.00
$13,000.00
$12,000.00
$11,000.00
$10,000.00
Projected Actual
TOTAL EXPENSES
$15,000.00
$14,000.00
$13,000.00
$12,000.00
TOTAL EXPENSES
$15,000.00
$14,000.00
$13,000.00
$12,000.00
$11,000.00
$10,000.00
Projected Actual
MONTH 12.00April
Monthly Home Budget
Income 16200.00 14800.00
Expenses 13100.00 12880.00
Income
Interest Income $2,000.00 $1,000.00 -$1,000.00
Other $2,000.00 $1,000.00 -$1,000.00
Refunds $1,200.00 $1,300.00 $100.00
Salary $11,000.00 $11,500.00 $500.00
TOTAL INCOME $16,200.00 $14,800.00 -$1,400.00
Expenses
Education $2,000.00 $2,000.00 $0.00
Electricity $1,000.00 $900.00 $100.00
Furnishings/Appliances $1,000.00 $1,200.00 -$200.00

Gas/Oil $500.00 $480.00 $20.00
Groceries $2,500.00 $2,100.00 $400.00
Internet $2,000.00 $2,100.00 -$100.00
Other $0.00 $0.00 $0.00
Phone $3,000.00 $3,000.00 $0.00
Rent $1,100.00 $1,100.00 $0.00
TOTAL EXPENSES $13,100.00 $12,880.00 $220.00

April YEAR 2015
MONTHLY SUMMARY
17000.00
16000.00
15000.00
14000.00
13000.00
12000.00
11000.00
10000.00
Projected Actual
Income Expenses
TOTAL INCOME
$17,000.00
$16,000.00
$15,000.00
$14,000.00
$13,000.00
$12,000.00
$11,000.00
$10,000.00
Projected Actual
TOTAL EXPENSES
$14,000.00
$13,000.00
$12,000.00
TOTAL EXPENSES
$14,000.00
$13,000.00
$12,000.00
$11,000.00
$10,000.00
Projected Actual
MONTH 12.00May
Monthly Home Budget
Income 16200.00 16800.00
Expenses 13100.00 14350.00
Income
Interest Income $2,000.00 $2,000.00 $0.00
Other $2,000.00 $2,000.00 $0.00
Refunds $1,200.00 $1,300.00 $100.00
Salary $11,000.00 $11,500.00 $500.00
TOTAL INCOME $16,200.00 $16,800.00 $600.00
Expenses
Education $2,000.00 $2,000.00 $0.00
Electricity $1,000.00 $900.00 $100.00
Furnishings/Appliances $1,000.00 $1,500.00 -$500.00

Gas/Oil $500.00 $450.00 $50.00
Groceries $2,500.00 $2,100.00 $400.00
Internet $2,000.00 $2,000.00 $0.00
Maintenance/Supplies $0.00 $500.00 -$500.00
Other $0.00 $800.00 -$800.00
Phone $3,000.00 $3,000.00 $0.00
Rent $1,100.00 $1,100.00 $0.00
TOTAL EXPENSES $13,100.00 $14,350.00 -$1,250.00

May YEAR 2015
MONTHLY SUMMARY
18000.00
17000.00
16000.00
15000.00
14000.00
13000.00
12000.00
11000.00
10000.00
Projected Actual
Income Expenses
TOTAL INCOME
$18,000.00
$17,000.00
$16,000.00
$15,000.00
$14,000.00
$13,000.00
$12,000.00
$11,000.00
$10,000.00
Projected Actual
TOTAL EXPENSES
$15,000.00
$14,000.00
$13,000.00
$12,000.00
TOTAL EXPENSES
$15,000.00
$14,000.00
$13,000.00
$12,000.00
$11,000.00
$10,000.00
Projected Actual
MONTH 12June
Monthly Home Budget
Income 16200.00 14800.00
Expenses 13100.00 14080.00
Income
Interest Income $2,000.00 $1,000.00 -$1,000.00
Other $2,000.00 $1,000.00 -$1,000.00
Refunds $1,200.00 $1,300.00 $100.00
Salary $11,000.00 $11,500.00 $500.00
TOTAL INCOME $16,200.00 $14,800.00 -$1,400.00
Expenses
Education $2,000.00 $3,000.00 -$1,000.00
Electricity $1,000.00 $900.00 $100.00

Gas/Oil $500.00 $480.00 $20.00
Groceries $2,500.00 $2,200.00 $300.00
Internet $2,000.00 $1,000.00 $1,000.00
Maintenance/Supplies $0.00 $1,000.00 -$1,000.00
Other $0.00 $1,000.00 -$1,000.00
Phone $3,000.00 $3,000.00 $0.00
Rent $1,100.00 $1,500.00 -$400.00
TOTAL EXPENSES $13,100.00 $14,080.00 -$980.00

June YEAR 2015
MONTHLY SUMMARY
17000.00
16000.00
15000.00
14000.00
13000.00
12000.00
11000.00
10000.00
Projected Actual
Income Expenses
TOTAL INCOME
$17,000.00
$16,000.00
$15,000.00
$14,000.00
$13,000.00
$12,000.00
$11,000.00
$10,000.00
Projected Actual
TOTAL EXPENSES
$15,000.00
$14,000.00
$13,000.00
$12,000.00
TOTAL EXPENSES
$15,000.00
$14,000.00
$13,000.00
$12,000.00
$11,000.00
$10,000.00
Projected Actual
MONTH 12 July
Monthly Home Budget
Income 16200.00 14800.00
Expenses 11480.00 12090.00
Income
Interest Income $2,000.00 $1,000.00 -$1,000.00
Other $2,000.00 $1,000.00 -$1,000.00
Refunds $1,200.00 $1,300.00 $100.00
Salary $11,000.00 $11,500.00 $500.00
TOTAL INCOME $16,200.00 $14,800.00 -$1,400.00
Expenses
Education $2,000.00 $3,000.00 -$1,000.00
Electricity $1,000.00 $900.00 $100.00
Furnishings/Appliances $0.00 $0.00 $0.00

Gas/Oil $480.00 $490.00 -$10.00
Groceries $2,500.00 $2,200.00 $300.00
Internet $1,000.00 $1,000.00 $0.00
Other $0.00 $0.00 $0.00
Phone $3,000.00 $3,000.00 $0.00
Rent $1,500.00 $1,500.00 $0.00
TOTAL EXPENSES $11,480.00 $12,090.00 -$610.00

July YEAR 2015
MONTHLY SUMMARY
17000.00
16000.00
15000.00
14000.00
13000.00
12000.00
11000.00
10000.00
Projected Actual
Income Expenses
TOTAL INCOME
$17,000.00
$16,000.00
$15,000.00
$14,000.00
$13,000.00
$12,000.00
$11,000.00
$10,000.00
Projected Actual
TOTAL EXPENSES
$13,000.00
$12,000.00
$11,000.00
TOTAL EXPENSES
$13,000.00
$12,000.00
$11,000.00
$10,000.00
Projected Actual
August
MONTH 12
Monthly Home Budget
Income 16200.00 14800.00
Expenses 13490.00 11990.00
Income
Interest Income $2,000.00 $1,000.00 -$1,000.00
Other $2,000.00 $1,000.00 -$1,000.00
Refunds $1,200.00 $1,300.00 $100.00
Salary $11,000.00 $11,500.00 $500.00
TOTAL INCOME $16,200.00 $14,800.00 -$1,400.00
Expenses
Education $2,000.00 $2,000.00 $0.00
Electricity $1,000.00 $900.00 $100.00

Gas/Oil $490.00 $490.00 $0.00
Groceries $2,500.00 $2,100.00 $400.00
Internet $2,000.00 $2,000.00 $0.00
Other $0.00 $0.00 $0.00
Phone $3,000.00 $3,000.00 $0.00
Rent $1,500.00 $1,500.00 $0.00
TOTAL EXPENSES $13,490.00 $11,990.00 $1,500.00

August
YEAR 2015
MONTHLY SUMMARY
17000.00
16000.00
15000.00
14000.00
13000.00
12000.00
11000.00
10000.00
Projected Actual
Income Expenses
TOTAL INCOME
$17,000.00
$16,000.00
$15,000.00
$14,000.00
$13,000.00
$12,000.00
$11,000.00
$10,000.00
Projected Actual
TOTAL EXPENSES
$14,000.00
$13,000.00
$12,000.00
TOTAL EXPENSES
$14,000.00
$13,000.00
$12,000.00
$11,000.00
$10,000.00
Projected Actual
MONTH 12
September
Monthly Home Budget
Income 16200.00 15500.00
Expenses 12490.00 12000.00
Income
Interest Income $2,000.00 $1,000.00 -$1,000.00
Other $2,000.00 $2,000.00 $0.00
Refunds $1,200.00 $1,000.00 -$200.00
Salary $11,000.00 $11,500.00 $500.00
TOTAL INCOME $16,200.00 $15,500.00 -$700.00
Expenses
Education $2,000.00 $2,000.00 $0.00
Electricity $1,000.00 $900.00 $100.00

Gas/Oil $490.00 $500.00 -$10.00
Groceries $2,500.00 $2,100.00 $400.00
Internet $2,000.00 $2,000.00 $0.00
Other $0.00 $0.00 $0.00
Phone $3,000.00 $3,000.00 $0.00
Rent $1,500.00 $1,500.00 $0.00
TOTAL EXPENSES $12,490.00 $12,000.00 $490.00

September YEAR 2015
MONTHLY SUMMARY
17000.00
16000.00
15000.00
14000.00
13000.00
12000.00
11000.00
10000.00
Projected Actual
Income Expenses
TOTAL INCOME
$17,000.00
$16,000.00
$15,000.00
$14,000.00
$13,000.00
$12,000.00
$11,000.00
$10,000.00
Projected Actual
TOTAL EXPENSES
$13,000.00
$12,000.00
$11,000.00
TOTAL EXPENSES
$13,000.00
$12,000.00
$11,000.00
$10,000.00
Projected Actual
MONTH 12
October
Monthly Home Budget
MONTHLY SUMMARY Projected Actual
Income 18200.00 15500.00
Expenses 12500.00 16510.00
Monthly Saving 5700.00 -1010.00
Income
Interest Income $2,000.00 $1,000.00 -$1,000.00
Other $4,000.00 $3,000.00 -$1,000.00
Refunds $1,200.00 $0.00 -$1,200.00
Salary $11,000.00 $11,500.00 $500.00
TOTAL INCOME $18,200.00 $15,500.00 -$2,700.00
Expenses
Education $2,000.00 $2,000.00 $0.00
Electricity $1,000.00 $900.00 $100.00
Furnishings/Appliances $0.00 $1,500.00 -$1,500.00

Gas/Oil $500.00 $510.00 -$10.00
Groceries $2,500.00 $2,100.00 $400.00
Internet $2,000.00 $2,000.00 $0.00
Maintenance/Supplies $0.00 $1,000.00 -$1,000.00
Other $0.00 $2,000.00 -$2,000.00
Phone $3,000.00 $3,000.00 $0.00
Rent $1,500.00 $1,500.00 $0.00
TOTAL EXPENSES $12,500.00 $16,510.00 -$4,010.00

October YEAR 2015
MONTHLY SUMMARY
19000.00
17500.00
16000.00
14500.00
13000.00
11500.00
10000.00
Projected Actual
Income Expenses
TOTAL INCOME
$19,000.00
$17,500.00
$16,000.00
$14,500.00
$13,000.00
$11,500.00
$10,000.00
Projected Actual
TOTAL EXPENSES
$17,000.00
$16,000.00
$15,000.00
$14,000.00
$13,000.00
TOTAL EXPENSES
$17,000.00
$16,000.00
$15,000.00
$14,000.00
$13,000.00
$12,000.00
$11,000.00
$10,000.00
Projected Actual
MONTH 12
November
Monthly Home Budget
Income 18000.00 16500.00
Expenses 12500.00 12350.00
Income
Interest Income $2,000.00 $1,000.00 -$1,000.00
Other $3,000.00 $3,000.00 $0.00
Refunds $2,000.00 $1,000.00 -$1,000.00
Salary $11,000.00 $11,500.00 $500.00
TOTAL INCOME $18,000.00 $16,500.00 -$1,500.00
Expenses
Education $2,000.00 $2,000.00 $0.00
Electricity $1,000.00 $900.00 $100.00

Gas/Oil $500.00 $450.00 $50.00
Groceries $2,500.00 $2,500.00 $0.00
Internet $2,000.00 $2,000.00 $0.00
Other $0.00 $0.00 $0.00
Phone $3,000.00 $3,000.00 $0.00
Rent $1,500.00 $1,500.00 $0.00
TOTAL EXPENSES $12,500.00 $12,350.00 $150.00

November YEAR 2015
MONTHLY SUMMARY
19000.00
17500.00
16000.00
14500.00
13000.00
11500.00
10000.00
Projected Actual
Income Expenses
TOTAL INCOME
$19,000.00
$17,500.00
$16,000.00
$14,500.00
$13,000.00
$11,500.00
$10,000.00
Projected Actual
TOTAL EXPENSES
$13,000.00
$12,000.00
$11,000.00
TOTAL EXPENSES
$13,000.00
$12,000.00
$11,000.00
$10,000.00
Projected Actual
MONTH 12
December
Monthly Home Budget
Income 18000.00 18500.00
Expenses 12500.00 12350.00
Income
Interest Income $2,000.00 $1,000.00 -$1,000.00
Other $3,000.00 $4,000.00 $1,000.00
Refunds $2,000.00 $2,000.00 $0.00
Salary $11,000.00 $11,500.00 $500.00
TOTAL INCOME $18,000.00 $18,500.00 $500.00
Expenses
Education $2,000.00 $2,000.00 $0.00
Electricity $1,000.00 $900.00 $100.00

Gas/Oil $500.00 $450.00 $50.00
Groceries $2,500.00 $2,500.00 $0.00
Internet $2,000.00 $2,000.00 $0.00
Other $0.00 $0.00 $0.00
Phone $3,000.00 $3,000.00 $0.00
Rent $1,500.00 $1,500.00 $0.00
TOTAL EXPENSES $12,500.00 $12,350.00 $150.00

December YEAR 2015
MONTHLY SUMMARY
19000.00
17500.00
16000.00
14500.00
13000.00
11500.00
10000.00
Projected Actual
Income Expenses
TOTAL INCOME
$19,000.00
$17,500.00
$16,000.00
$14,500.00
$13,000.00
$11,500.00
$10,000.00
Projected Actual
TOTAL EXPENSES
$13,000.00
$12,000.00
$11,000.00
TOTAL EXPENSES
$13,000.00
$12,000.00
$11,000.00
$10,000.00
Projected Actual

&#39;Home Budget

Uploaded by

Document Information

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

&#39;Home Budget

Uploaded by

Copyright:

Available Formats

12

Yearly Home Budget

Monthly Summary January February March April

Income 12700.00 12000.00 12200.00 14800.00

Expenses 11550.00 11750.00 13950.00 12880.00

Monthly Saving 1150.00 250.00 -1750.00 1920.00

16800.00 14800.00 14800.00 14800.00 15500.00 15500.00

14350.00 14080.00 12090.00 11990.00 12000.00 16510.00

2450.00 720.00 2710.00 2810.00 3500.00 -1010.00

May June July August September October November

November December Total

16500.00 18500.00 178900.00

12350.00 12350.00 155850.00

4150.00 6150.00 23050.00

Monthly Home Budget

Monthly Summary Projected Actual

Income 13200.00 12700.00

Expenses 13100.00 11550.00

Monthly Saving 100.00 1150.00

Description Projected Actual Difference

Interest Income $1,000.00 $1,000.00 $0.00

Other $1,000.00 $500.00 $500.00

Refunds $1,200.00 $1,200.00 $0.00

Salary $10,000.00 $10,000.00 $0.00

TOTAL INCOME $13,200.00 $12,700.00 -$500.00

Description Projected Actual Difference

Education $2,000.00 $2,000.00 $0.00

Electricity $1,000.00 $900.00 $100.00

Furnishings / Appliances $1,000.00 $0.00 $1,000.00

Groceries $2,500.00 $2,100.00 $400.00

Internet $2,000.00 $2,000.00 $0.00

Maintenance / Supplies $0.00 $0.00 $0.00

Other $0.00 $0.00 $0.00

Phone $3,000.00 $3,000.00 $0.00

Rent $1,100.00 $1,100.00 $0.00

TOTAL EXPENSES $13,100.00 $11,550.00 $1,550.00

Monthly Home Budget

Monthly Summary Projected Actual

Income 13200.00 12000.00

Expenses 13100.00 11750.00

Monthly Saving 100.00 250.00

Description Projected Actual Difference

Interest Income $1,000.00 $1,000.00 $0.00

Other $1,000.00 $1,000.00 $0.00

Refunds $1,200.00 $0.00 $1,200.00

Salary $10,000.00 $10,000.00 $0.00

TOTAL INCOME $13,200.00 $12,000.00 -$1,200.00

Description Projected Actual Difference

Education $2,000.00 $2,000.00 $0.00

Electricity $1,000.00 $1,100.00 -$100.00

Furnishings/Appliances $1,000.00 $0.00 $1,000.00

Groceries $2,500.00 $2,100.00 $400.00

Internet $2,000.00 $2,000.00 $0.00

Maintenance/Supplies $0.00 $0.00 $0.00

Other $0.00 $0.00 $0.00

Phone $3,000.00 $3,000.00 $0.00

Rent $1,100.00 $1,100.00 $0.00

TOTAL EXPENSES $13,100.00 $11,750.00 $1,350.00

Monthly Home Budget

Monthly Summary Projected Actual

Income 13200.00 12200.00

Expenses 13100.00 13950.00

Monthly Saving 100.00 -1750.00

Description Projected Actual Difference

'Home Budget

'Home Budget