Академический Документы
Профессиональный Документы
Культура Документы
Estimated Income
Income 1 Income 2 Interest/Dividends Other Other Total JAN 39,500 5,000 44,500 FEB 39,500 5,000 44,500 MAR 39,500 5,000 44,500 APR 39,500 5,000 44,500 MAY 39,500 5,000 44,500 JUNE 39,500 5,000 44,500 JULY 39,500 5,000 44,500 AUG 39,500 5,000 44,500 SEP 39,500 5,000 44,500 OCT 39,500 5,000 44,500 NOV 39,500 5,000 44,500 DEC Year to Date 39,500 474,000 5,000 60,000 44,500 534,000
Actual Income
Income 1 Income 2 Interest/Dividends Other Other Total JAN 39,500 5,000 44,500 FEB 39,500 5,000 44,500 MAR 39,500 5,000 44,500 APR 39,500 5,000 44,500 MAY 39,500 5,000 44,500 JUNE 39,500 5,000 44,500 JULY 39,500 5,000 44,500 AUG 39,500 5,000 44,500 SEP 39,500 5,000 44,500 OCT 39,500 5,000 44,500 NOV 39,500 5,000 44,500 DEC Year to Date 39,500 474,000 5,000 60,000 44,500 534,000
Difference
Income 1 Income 2 Interest/Dividends Other Other Total JAN FEB MAR APR MAY JUNE JULY AUG SEP OCT NOV DEC Year to Date -
JAN Actual Difference 44,500 24,275 20,225 20,225 JAN Actual Difference 39,500 5,000 44,500 JAN Actual Difference 150 200 450 450 500 125 1,875 JAN Actual Difference 200 500 4,300 500 5,500 JAN Actual Difference JAN Actual Difference 1,500 500 500 2,500 JAN Actual Difference 2,000 FEB Actual Difference 44,500 24,275 44,500 64,725 FEB Actual Difference 39,500 5,000 44,500 FEB Actual Difference 150 200 450 450 500 125 1,875 FEB Actual Difference 200 500 4,300 500 5,500 FEB Actual Difference FEB Actual Difference 1,500 500 500 2,500 FEB Actual Difference 2,000 MAR Estimated 39,500 5,000 44,500 MAR Estimated 150 200 450 450 500 125 1,875 MAR Estimated 200 500 4,300 500 5,500 MAR Estimated MAR Estimated 1,500 500 500 2,500 MAR Estimated 2,000 MAR Estimated 44,500 24,275 20,225 109,225
Income
Income 1 Income 2 Interest/Dividends Other Other Total
Housing
Cable Home telephone/ Mobile Internet Rent Maid/Car Cleaner/Driver Gas Bill Other Electricity News Paper Other Other Total
Transportation
Public transportation Fuel Insurance Maintenance Licensing/Tax Parking Other Other Total
Insurance
Home Health Life Other Other Other Total
Estimated
Estimated -
Daily living
Groceries Dry cleaning Dining out/ Resturant Bill Milk Other Total
Children
Medical
Estimated 2,000
Estimated 2,000
Clothing School tuition School supplies Organization dues or fees Lunch/Pocket money Child care Toys/games Other Other Total
500 2,500
500
2,500
500 2,500
500 2,500
500 2,500 MAR Estimated MAR Estimated MAR Estimated MAR Estimated MAR Estimated 11,900 11,900 MAR Estimated -
Entertainment
CDs Movies Vacation Other Other Total
Estimated
JAN Actual Difference JAN Actual Difference JAN Actual Difference JAN Actual Difference JAN Actual Difference 11,900 11,900 JAN Actual Difference -
Estimated -
FEB Actual Difference FEB Actual Difference FEB Actual Difference FEB Actual Difference FEB Actual Difference 11,900 11,900 FEB Actual Difference -
Family Care
Medical Salon Clothing Health Club Other Other Other Total
Estimated
Estimated -
Pets
Food Medical Grooming Toys Pet Insurance Other Other Other Total
Estimated -
Estimated -
Estimated -
Estimated -
Financial obligations
Personal Loans Credit Card 1 Credit Card 2 Credit Card 3 Home Laon Vehicle Loan Other Other Total
Estimated -
Estimated -
Shares Mutual Funds Gold House Property LIC Premium Bonds Provident Fund Others Total
MAR Estimated -
Miscellaneous payments
Other Other Other Other Total
Estimated -
Estimated -
MAR Actual Difference 44,500 24,275 44,500 109,225 MAR Actual Difference 39,500 5,000 44,500 MAR Actual Difference 150 200 450 450 500 125 1,875 MAR Actual Difference 200 500 4,300 500 5,500 MAR Actual Difference MAR Actual Difference 1,500 500 500 2,500 MAR Actual Difference 2,000
500 2,500
MAR Actual Difference MAR Actual Difference MAR Actual Difference MAR Actual Difference MAR Actual Difference 11,900 11,900 MAR Actual Difference -
109,225.00 APR Actual Difference 44,500.00 24,275.00 44,500.00 153,725.00 APR Actual Difference 39,500.00 5,000.00 44,500.00 APR Actual Difference 150 200 450 450 500 125 1,875 APR Actual Difference 200 500 4,300 500 5,500 APR Actual Difference APR Actual Difference 1,500 500 500 2,500 APR Actual Difference 2,000 MAY Actual Difference 44,500.00 24,275.00 44,500.00 198,225.00 MAY Actual Difference 39,500.00 5,000.00 44,500.00 MAY Actual Difference 150 200 450 450 500 125 1,875 MAY Actual Difference 200 500 4,300 500 5,500 MAY Actual Difference MAY Actual Difference 1,500 500 500 2,500 MAY Actual Difference 2,000 JUNE Actual 44,500.00 44,500.00 242,725.00 JUNE Actual 39,500.00 5,000.00 44,500.00 JUNE Actual
Income
Income 1 Income 2 Interest/Dividends Other Other Total
Housing
Cable Home telephone/ Mobile Internet Rent Maid/Car Cleaner/Driver Gas Bill Other Electricity News Paper Other Other Total
JUNE Actual
Transportation
Public transportation Fuel Insurance Maintenance Licensing/Tax Parking Other Other Total
Insurance
Home Health Life Other Other Other Total
Estimated -
Estimated -
Estimated -
Daily living
Groceries Dry cleaning Dining out/ Resturant Bill Milk Other Total
JUNE Actual -
Children
Medical
Estimated 2,000
Estimated 2,000
Estimated 2,000
Clothing School tuition School supplies Organization dues or fees Lunch/Pocket money Child care Toys/games Other Other Total
500 2,500
500 2,500
500 2,500
500 2,500
500 2,500
JUNE Actual
Entertainment
CDs Movies Vacation Other Other Total
Estimated -
APR Actual Difference APR Actual Difference APR Actual Difference APR Actual Difference APR Actual Difference 11,900 11,900 APR Actual Difference -
Estimated -
MAY Actual Difference MAY Actual Difference MAY Actual Difference MAY Actual Difference MAY Actual Difference 11,900 11,900 MAY Actual Difference -
Estimated -
JUNE Actual
Family Care
Medical Salon Clothing Health Club Other Other Other Total
Estimated -
Estimated -
Estimated -
Pets
Food Medical Grooming Toys Pet Insurance Other Other Other Total
Estimated -
Estimated -
Estimated -
Estimated -
Estimated -
Estimated -
Financial obligations
Personal Loans Credit Card 1 Credit Card 2 Credit Card 3 Home Laon Vehicle Loan Other Other Total
Estimated -
Estimated -
Estimated -
Shares Mutual Funds Gold House Property LIC Premium Bonds Provident Fund Others Total
JUNE Actual -
Miscellaneous payments
Other Other Other Other Total
Estimated -
Estimated -
Estimated -
242,725.00 JUNE Difference JUNE Difference 150 200 450 450 500 125 1,875 JUNE Difference 200 500 4,300 500 5,500 JUNE Difference JUNE Difference 1,500 500 500 2,500 JUNE Difference 2,000
500 2,500 JUNE Difference JUNE Difference JUNE Difference JUNE Difference JUNE Difference 11,900 11,900 JUNE Difference -
JUNE Difference -
242,725.00 JULY Actual Difference 44,500.00 24,275.00 44,500.00 287,225.00 JULY Actual Difference 39,500.00 5,000.00 44,500.00 JULY Actual Difference 150 200 450 450 500 125 1,875 JULY Actual Difference 200 500 4,300 500 5,500 JULY Actual Difference JULY Actual Difference 1,500 500 500 2,500 JULY Actual Difference 2,000 AUG Actual Difference 44,500.00 24,275.00 44,500.00 331,725.00 AUG Actual Difference 39,500.00 5,000.00 44,500.00 AUG Actual Difference 150 200 450 450 500 125 1,875 AUG Actual Difference 200 500 4,300 500 5,500 AUG Actual Difference AUG Actual Difference 1,500 500 500 2,500 AUG Actual Difference 2,000 SEP Actual 44,500.00 44,500.00 376,225.00 SEP Actual 39,500.00 5,000.00 44,500.00 SEP Actual
Income
Income 1 Income 2 Interest/Dividends Other Other Total
Housing
Cable Home telephone/ Mobile Internet Rent Maid/Car Cleaner/Driver Gas Bill Other Electricity News Paper Other Other Total
SEP Actual -
Transportation
Public transportation Fuel Insurance Maintenance Licensing/Tax Parking Other Other Total
Insurance
Home Health Life Other Other Other Total
Estimated -
Estimated -
Estimated -
Daily living
Groceries Dry cleaning Dining out/ Resturant Bill Milk Other Total
SEP Actual -
Children
Medical
Estimated 2,000
Estimated 2,000
Estimated 2,000
Clothing School tuition School supplies Organization dues or fees Lunch/Pocket money Child care Toys/games Other Other Total
500 2,500
500 2,500
500 2,500
500 2,500
500 2,500
Entertainment
CDs Movies Vacation Other Other Total
Estimated -
JULY Actual Difference JULY Actual Difference JULY Actual Difference JULY Actual Difference JULY Actual Difference 11,900 11,900 JULY Actual Difference -
Estimated -
AUG Actual Difference AUG Actual Difference AUG Actual Difference AUG Actual Difference AUG Actual Difference 11,900 11,900 AUG Actual Difference -
Estimated -
Family Care
Medical Salon Clothing Health Club Other Other Other Total
Estimated -
Estimated -
Estimated -
Pets
Food Medical Grooming Toys Pet Insurance Other Other Other Total
Estimated -
Estimated -
Estimated -
Estimated -
Estimated -
Estimated -
Financial obligations
Personal Loans Credit Card 1 Credit Card 2 Credit Card 3 Home Laon Vehicle Loan Other Other Total
Estimated -
Estimated -
Estimated -
Shares Mutual Funds Gold House Property LIC Premium Bonds Provident Fund Others Total
SEP Actual -
Miscellaneous payments
Other Other Other Other Total
Estimated -
Estimated -
Estimated -
376,225.00 SEP Difference SEP Difference 150 200 450 450 500 125 1,875 SEP Difference 200 500 4,300 500 5,500 SEP Difference SEP Difference 1,500 500 500 2,500 SEP Difference 2,000
500 2,500 SEP Difference SEP Difference SEP Difference SEP Difference SEP Difference 11,900 11,900 SEP Difference -
SEP Difference -
376,225.00 OCT Actual Difference 44,500.00 24,275.00 44,500.00 420,725.00 OCT Actual Difference 39,500.00 5,000.00 44,500.00 OCT Actual Difference 150 200 450 450 500 125 1,875 OCT Actual Difference 200 500 4,300 500 5,500 OCT Actual Difference OCT Actual Difference 1,500 500 500 2,500 OCT Actual Difference 2,000 NOV Actual Difference 44,500.00 24,275.00 44,500.00 465,225.00 NOV Actual Difference 39,500.00 5,000.00 44,500.00 NOV Actual Difference 150 200 450 450 500 125 1,875 NOV Actual Difference 200 500 4,300 500 5,500 NOV Actual Difference NOV Actual Difference 1,500 500 500 2,500 NOV Actual Difference 2,000 DEC Actual 44,500.00 44,500.00 509,725.00 DEC Actual 39,500.00 5,000.00 44,500.00 DEC Actual
Income
Income 1 Income 2 Interest/Dividends Other Other Total
Housing
Cable Home telephone/ Mobile Internet Rent Maid/Car Cleaner/Driver Gas Bill Other Electricity News Paper Other Other Total
DEC Actual -
Transportation
Public transportation Fuel Insurance Maintenance Licensing/Tax Parking Other Other Total
Insurance
Home Health Life Other Other Other Total
Estimated -
Estimated -
Estimated -
Daily living
Groceries Dry cleaning Dining out/ Resturant Bill Milk Other Total
DEC Actual -
Children
Medical
Estimated 2,000
Estimated 2,000
Estimated 2,000
Clothing School tuition School supplies Organization dues or fees Lunch/Pocket money Child care Toys/games Other Other Total
500 2,500
500 2,500
500 2,500
500 2,500
500 2,500
Entertainment
CDs Movies Vacation Other Other Total
Estimated -
OCT Actual Difference OCT Actual Difference OCT Actual Difference OCT Actual Difference OCT Actual Difference 11,900 11,900 OCT Actual Difference -
Estimated -
NOV Actual Difference NOV Actual Difference NOV Actual Difference NOV Actual Difference NOV Actual Difference 11,900 11,900 NOV Actual Difference -
Estimated -
Family Care
Medical Salon Clothing Health Club Other Other Other Total
Estimated -
Estimated -
Estimated -
Pets
Food Medical Grooming Toys Pet Insurance Other Other Other Total
Estimated -
Estimated -
Estimated -
Estimated -
Estimated -
Estimated -
Financial obligations
Personal Loans Credit Card 1 Credit Card 2 Credit Card 3 Home Laon Vehicle Loan Other Other Total
Estimated -
Estimated -
Estimated -
Shares Mutual Funds Gold House Property LIC Premium Bonds Provident Fund Others Total
DEC Actual -
Miscellaneous payments
Other Other Other Other Total
Estimated -
Estimated -
Estimated -
509,725.00 DEC Difference DEC Difference 150 200 450 450 500 125 1,875 DEC Difference 200 500 4,300 500 5,500 DEC Difference DEC Difference 1,500 500 500 2,500 DEC Difference 2,000
500 2,500 DEC Difference DEC Difference DEC Difference DEC Difference DEC Difference 11,900 11,900 DEC Difference -
DEC Difference -
Yearly Expenditure
Housing Transportation Insurance Daily living Children Entertainment Family Care Pets Gifts and Donations Financial obligations Miscellaneous payments TOTAL Estimated 22,500.00 66,000.00 30,000.00 30,000.00 142,800.00 291,300.00 Actual Difference 1,875.00 20,625.00 5,500.00 60,500.00 2,500.00 27,500.00 2,500.00 27,500.00 11,900.00 130,900.00 24,275.00 267,025.00 Actual 156.25 458.33 208.33 208.33 991.67 2,022.92 Difference 1,718.75 5,041.67 2,291.67 2,291.67 10,908.33 22,252.08
0
Monthly Average
Housing Transportation Insurance Daily living Children Entertainment Family Care Pets Gifts and Donations Financial obligations Miscellaneous payments TOTAL Estimated 1,875.00 5,500.00 2,500.00 2,500.00 11,900.00 24,275.00
Miscellaneous payments Gifts and Donations Pets Family Care Entertainment Children Daily living Insurance
Transportation
Estimated Saving
JAN Total FEB MAR APR MAY -
Actual Savings
JAN Total FEB MAR APR MAY -
Estimated
0%
Savings
Expenditure
100%
JUNE -
JULY -
AUG -
SEP -
OCT -
NOV -
DEC -
Year to Date -
JUNE -
JULY -
AUG -
SEP -
OCT -
NOV -
DEC -
Year to Date -
JUNE 0% 0%
JULY 0% 0%
AUG 0% 0%
SEP 0% 0%
OCT 0% 0%
NOV 0% 0%
DEC 0% 0%
Year to Date 0% 0%
Actual
0%
Savings
Expenditure
100%
100% 100%
Quarter 1 Quarter 2 Quarter 3 Quarter 4 133,500.00 133,500.00 133,500.00 133,500.00 24,275.00 109,225.00 133,500.00 133,500.00 133,500.00 27306.25 ANNUAL 534,000.00 24,275.00 509,725.00
Estimated Durin
Actual During
Estimated During the year JUNE JULY AUG SEP OCT NOV DEC Year to Date -
JUNE
JULY
AUG
SEP
OCT
NOV
DEC
Year to Date -
Years Cumulative
I II III IV V -
0
Cash/ Saving A/c Fixed Deposits Shares Mutual Funds Gold House Property LIC Premium Bonds Provident Fund Others Total Balance
II
III
IV
VI
Years Cumulative
VI VII VIII IX X -
Others Bonds LIC Premium House Property Gold Mutual Funds Shares Fixed Deposits
VI VII VIII IX X