Total Actual Total

$3,941 $4,034 ($93) Income 1 50,000.00

Income 2 20,000.00
Housing Projected Cost Actual Cost Difference Extra income 1,000.00
Second mortgage $0 $0 $0 Total monthly 71,000.00
Supplies $0 $0 $0
Other $0 $0 $0
Water and sewer $8 $8 $0 Income 1 $50,000
Waste removal $10 $10 $0 Income 2 $2,000
Maintenance or $23 $23 $0 Extra income $100
Gas $22 $35 -$13 Total monthly $52,100
Cable $34 $34 $0
Phone $120 $120 $0
Projected balance
$67,059
Electricity $44 $44 $0 Actual balance $48,066
Mortgage or rent $1,100 $1,100 $0 Difference ($18,993)
Total $1,361 $1,374 ($13)
Transportation Projected Cost Actual Cost Difference Entertainment Projected Cost Actual Cost Difference
Vehicle 1 $350 $350 $0 Video/DVD $0
Vehicle 2 $200 $200 $0 CDs $0
Bus/taxi fare $100 $100 $0 Movies $50 $50 $0
Fuel $60 $60 $0 Concerts $300 $300 $0 housing 1300
Insurance $50 $50 $0 Sporting events $0 transportation 800
Maintenance $20 $0 $20 Live theater $100 $100 $0 insurance 500
Licensing $0 Other $0 food 700
Other $0 Total $450 $450 $0 children 500
Total $780 $760 $20 entertainment 500
Gifts and Donations Projected Cost Actual Cost Difference gifts 400
Insurance Projected Cost Actual Cost Difference Charity 1 $0 pets 800
Home $0 Charity 2 $0 personal care 200
Health $50 $50 $0 Charity 3 $0 savings 500
Life $0 Total $0 $0 $0
Other $0
Total $50 $50 $0 Pets Projected Cost Actual Cost Difference
Food $0
Food Projected Cost Actual Cost Difference Medical $0
Groceries $200 $300 -$100 Grooming $0
Dining out $500 $200 $300 Toys $0
Other $0 Other $0
Total $700 $500 $200 Total $0 $0 $0
Children Projected Cost Actual Cost Difference Personal Care Projected Cost Actual Cost Difference
Medical $0 Medical $0
Clothing $200 $200 $0 Hair/nails $0
School tuition $0 Clothing $100 $400 -$300
School supplies $200 $200 $0 Dry cleaning $0
Organization dues $0 Health club $0
Lunch money $100 $100 $0 Organization $0
Child care $0 Other $0
Toys/games $0 Total $100 $400 ($300)
Other $0
Total $500 $500 $0 Loans Projected Cost Actual Cost Difference
Personal $0
Legal Projected Cost Actual Cost Difference Student $0
Attorney $0 Credit card $0
Alimony $0 Credit card $0
Payments $0 Credit card $0
Other $0 Other $0
Total $0 $0 $0 Total $0 $0 $0
Savings/Investme Projected Cost Actual Cost Difference Taxes Projected Cost Actual Cost Difference
Retirement $0 Federal $0
Investment $0 State $0
College $0 Local $0
Other $0 Other $0
Total $0 $0 $0 Total $0 $0 $0
Projected Monthly Income (MK)
Actual Monthly Income
Total Projected Cost
Water and sewer
Waste removal
Maintenance or repairs
Gas
Cable
Phone
Electricity
Mortgage or rent
Vehicle 1 payment
Vehicle 2 payment
Bus/taxi fare
Fuel
Maintenance
Licensing
Groceries
Dining out
0
200
400
600
800
1000
1200
1400
housing
transportation
insurance
food
children
entertainment
gifts
pets
personal care
savings
housing
transportation
insurance
food
children
entertainment
gifts
pets
personal care
savings
EXPENSES
BY
CATEGORY
MONTHLY EXPENSES