Scribd Logo
Upload

Welcome to Scribd!

  • 39 views

    Personal Monthly Budget: Division of Total Expenses Projected

    Uploaded by

    Muhammad Atif
    This document contains a personal monthly budget with projected and actual income and expenses. The total projected income is $25,000 and matches the actual income. While most expense categories have differences between projected and actual amounts, the total projected expenses of $17,100 are close to the actual expenses of $17,220, resulting in a net difference of only $120. Home expenses make up the largest percentage of both projected and actual expenses, followed by entertainment, daily living costs, and savings.

    Copyright:

    © All Rights Reserved
    Download as PDF, TXT or read online from Scribd

    Personal Monthly Budget: Division of Total Expenses Projected

    Uploaded by

    Muhammad Atif
    39 views1 page
    This document contains a personal monthly budget with projected and actual income and expenses. The total projected income is $25,000 and matches the actual income. While most expense categories have differences between projected and actual amounts, the total projected expenses of $17,100 are close to the actual expenses of $17,220, resulting in a net difference of only $120. Home expenses make up the largest percentage of both projected and actual expenses, followed by entertainment, daily living costs, and savings.

    Original Description:

    excel problem

    Original Title

    00 - Parking Lot

    Copyright

    © © All Rights Reserved

    Available Formats

    PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    This document contains a personal monthly budget with projected and actual income and expenses. The total projected income is $25,000 and matches the actual income. While most expense categories have differences between projected and actual amounts, the total projected expenses of $17,100 are close to the actual expenses of $17,220, resulting in a net difference of only $120. Home expenses make up the largest percentage of both projected and actual expenses, followed by entertainment, daily living costs, and savings.

    Copyright:

    © All Rights Reserved
    Download as PDF, TXT or read online from Scribd
    Download as pdf or txt
    39 views1 page

    Personal Monthly Budget: Division of Total Expenses Projected

    Uploaded by

    Muhammad Atif
    This document contains a personal monthly budget with projected and actual income and expenses. The total projected income is $25,000 and matches the actual income. While most expense categories have differences between projected and actual amounts, the total projected expenses of $17,100 are close to the actual expenses of $17,220, resulting in a net difference of only $120. Home expenses make up the largest percentage of both projected and actual expenses, followed by entertainment, daily living costs, and savings.

    Copyright:

    © All Rights Reserved
    Download as PDF, TXT or read online from Scribd
    Download as pdf or txt
    of 1

    Personal Monthly Budget

    INCOME
    Wages & Tips
    Interest Income
    Dividends
    Gifts Received
    Refunds/Reimbursements
    Transfer From Savings
    Other
    Other
    Total INCOME
    HOME EXPENSES
    Mortgage/Rent
    Home/Rental Insurance
    Electricity
    Gas/Oil
    Water/Sewer/Trash
    Phone
    Cable/Satellite
    Internet
    Furnishings/Appliances
    Lawn/Garden
    Maintenance/Supplies
    Improvements
    Other
    Total HOME EXPENSES
    TRANSPORTATION
    Vehicle Payments
    Auto Insurance
    Fuel
    Bus/Taxi/Train Fare
    Repairs
    Registration/License
    Other
    Total TRANSPORTATION
    HEALTH
    Health Insurance
    Doctor/Dentist
    Medicine/Drugs
    Health Club Dues
    Life Insurance
    Veterinarian/Pet Care
    Other
    Total HEALTH
    CHARITY/GIFTS
    Gifts Given
    Charitable Donations
    Religious Donations
    Other
    Total CHARITY/GIFTS
    SUBSCRIPTIONS
    Newspaper
    Magazines
    Dues/Memberships
    Other
    Total SUBSCRIPTIONS

    Projected
    25,000.00

    25,000.00
    Projected

    Actual

    Difference

    25,000.00

    25,000.00
    Actual

    2,500.00
    1,400.00

    1,500.00
    1,600.00

    1,000.00
    300.00

    800.00
    300.00

    0.00
    0.00
    1,000.00
    0.00
    0.00
    6,200.00
    Projected

    0.00
    800.00
    0.00
    0.00
    5,000.00
    Actual

    2,500.00

    2,000.00

    2,500.00
    Projected
    500.00
    500.00
    500.00

    1,500.00
    Projected
    1,000.00

    1,000.00
    Projected

    2,000.00
    Actual

    300.00

    300.00
    Actual
    2,500.00

    2,500.00
    Actual

    Difference
    1,000.00
    (200.00)
    200.00
    200.00
    1,200.00
    Difference
    500.00
    500.00
    Difference
    500.00
    200.00
    500.00
    1,200.00
    Difference
    (1,500.00)
    (1,500.00)
    Difference
    -

    MONTHLY BUDGET SUMMARY

    Projected

    Actual

    Difference

    Total Income 25,000.00 25,000.00


    Total Expenses 17,100.00 17,220.00
    NET 7,900.00 7,780.00

    DAILY LIVING
    Groceries
    Personal Supplies
    Clothing
    Cleaning
    Education/Lessons
    Dining/Eating Out
    Salon/Barber
    Pet Food
    Other
    Total DAILY LIVING
    ENTERTAINMENT
    Videos/DVDs
    Music
    Games
    Rentals
    Movies/Theater
    Concerts/Plays
    Books
    Hobbies
    Film/Photos
    Sports
    Outdoor Recreation
    Toys/Gadgets
    Vacation/Travel
    Other
    Total ENTERTAINMENT
    SAVINGS
    Emergency Fund
    Transfer to Savings
    Retirement (401k, IRA)
    Investments
    Education
    Other
    Total SAVINGS
    OBLIGATIONS
    Student Loan
    Other Loan
    Credit Cards
    Alimony/Child Support
    Federal Taxes
    State/Local Taxes
    Other
    Total OBLIGATIONS
    MISCELLANEOUS
    Bank Fees
    Postage
    Other
    Other
    Total MISCELLANEOUS

    Projected

    Actual

    2,000.00

    1,800.00

    200.00

    120.00

    2,200.00
    Projected
    500.00

    1,920.00
    Actual
    300.00

    200.00

    200.00

    1,500.00

    2,200.00
    Projected

    Projected

    Projected
    1,500.00

    1,500.00

    2,500.00

    3,000.00
    Actual

    Actual

    Actual
    2,500.00

    2,500.00

    0.00
    (120.00)

    Projected
    17,100.00

    Total Expenses

    (120.00)

    Difference
    200.00
    80.00
    280.00
    Difference
    200.00
    (1,000.00)
    (800.00)
    Difference
    Difference
    Difference
    (1,000.00)
    (1,000.00)

    Actual
    17,220.00

    Difference Percentage
    (120.00)
    69%

    Division of Total Expenses


    Projected
    Actual
    Difference
    Percentage
    6,200.00
    5,000.00
    (1,200.00)
    29%
    2,500.00
    2,000.00
    (500.00)
    12%
    1,500.00
    300.00
    (1,200.00)
    2%
    1,000.00
    2,500.00
    1,500.00
    15%
    0%
    2,200.00
    1,920.00
    (280.00)
    11%
    2,200.00
    3,000.00
    800.00
    17%
    0%
    0%
    1,500.00
    2,500.00
    1,000.00
    15%
    17,100.00
    17,220.00
    120.00
    100%

    Description
    HOME EXPENSES
    TRANSPORTATION
    HEALTH
    CHARITY/GIFTS
    SUBSCRIPTIONS
    DAILY LIVING
    ENTERTAINMENT
    SAVINGS
    OBLIGATIONS
    MISCELLANEOUS
    Total

    Division of Total Expenses


    HOME EXPENSES
    Projected
    TRANSPORTATION
    0% 0%

    9%

    HEALTH
    CHARITY/GIFTS
    SUBSCRIPTIONS
    DAILY LIVING
    ENTERTAINMENT
    SAVINGS
    OBLIGATIONS
    MISCELLANEOUS

    13%
    36%
    13%
    0%
    6%
    9%

    14%

    Division of Total Expenses Actual


    0%

    15%

    0%

    29%
    17%

    12%

    14%

    11%
    0%

    2%

    HOME EXPENSES
    TRANSPORTATION
    HEALTH
    CHARITY/GIFTS
    SUBSCRIPTIONS
    DAILY LIVING
    ENTERTAINMENT
    SAVINGS
    OBLIGATIONS
    MISCELLANEOUS

    You might also like