Jeemit Fees 1200 400 3500 510 500 6110

Telephone Bill 500

Cable 300
House Loan 40000
Car Loan 6521
Rupal 5000
Rakesh Train Pass 560
Rakesh Commutation 1200
Grocery 4000
Society Maintenance 2535
Car Petrol 500
Car Maintenance (Insurance Premium & other) 1000
Meet Fees 700
Medical Expense 1000
Travelling once in a year 1000
Misc. Expenses 2000
Misc. 2 (Clothes, Shoes, Uniform, festival exp. - 30,000/12) 2500
75426

Insurance Pre 10000 1513 5355 5355 16214

38437 3203.083
Personal Monthly Budget
Income 1 $2,500
PROJECTED BALANCE (Projected income minus expenses) $940
PROJECTED MONTHLY INCOME Extra income $500
Total monthly income $3,000
ACTUAL BALANCE (Actual income minus expenses) $960
Income 1 $2,500
ACTUAL MONTHLY INCOME Extra income $500
DIFFERENCE (Actual minus projected) $20
Total monthly income $3,000

HOUSING Projected Cost Actual Cost Difference ENTERTAINMENT Projected Cost Actual Cost Difference
Mortgage or rent $1,500 $1,400 Err:509 Video/DVD $0 $50 Err:509
Phone $60 $100 Err:509 CDs Err:509
Electricity $50 $60 Err:509 Movies Err:509
Gas $200 $180 Err:509 Concerts Err:509
Water and sewer Err:509 Sporting events Err:509
Cable Err:509 Live theater Err:509
Waste removal Err:509 Other Err:509
Maintenance or repairs Err:509 Other Err:509
Supplies Err:509 Other Err:509
Other Err:509 Total Err:508 Err:508 -$50
Total Err:508 Err:508 $70
LOANS Projected Cost Actual Cost Difference
TRANSPORTATION Projected Cost Actual Cost Difference Personal Err:509
Vehicle payment $250 $250 Err:509 Student Err:509
Bus/taxi fare Err:509 Credit card Err:509
Insurance Err:509 Credit card Err:509
Licensing Err:509 Credit card Err:509
Fuel Err:509 Other Err:509
Maintenance Err:509 Total Err:508 Err:508 $0
Other Err:509
Total Err:508 Err:508 $0 TAXES Projected Cost Actual Cost Difference
Federal Err:509
INSURANCE Projected Cost Actual Cost Difference State Err:509
Home Err:509 Local Err:509
Health Err:509 Other Err:509
Life Err:509 Total Err:508 Err:508 $0
Other Err:509
Total Err:508 Err:508 $0 SAVINGS OR INVESTMENTS Projected Cost Actual Cost Difference
Retirement account Err:509
FOOD Projected Cost Actual Cost Difference Investment account Err:509
Groceries Err:509 Other Err:509
Dining out Err:509 Total Err:508 Err:508 $0
Other Err:509
Total Err:508 Err:508 $0 GIFTS AND DONATIONS Projected Cost Actual Cost Difference
Charity 1 Err:509
PETS Projected Cost Actual Cost Difference Charity 2 Err:509
Food Err:509 Charity 3 Err:509
Medical Err:509 Total Err:508 Err:508 $0
Grooming Err:509
Toys Err:509 LEGAL Projected Cost Actual Cost Difference
Other Err:509 Attorney Err:509
Total Err:508 Err:508 $0 Alimony Err:509
Payments on lien or judgment Err:509
PERSONAL CARE Projected Cost Actual Cost Difference Other Err:509
Medical Err:509 Total Err:508 Err:508 $0
Hair/nails Err:509
Clothing Err:509
TOTAL PROJECTED COST $2,060
Dry cleaning Err:509
Health club Err:509
TOTAL ACTUAL COST $2,040
Organization dues or fees Err:509
Other Err:509
TOTAL DIFFERENCE $20
Total Err:508 Err:508 $0