Professional Documents
Culture Documents
MASTER MONTHLY
MASTER MONTHLY
Variable Expenses
Fixed Expenses
Groceries
$450.00
Mortgage
$700.00
Gas
$125.00
Maintance
$640.00
Medical
$25.00
Cable
$90.00
Kids Medical
$75.00
Netflix
$20.00
Clothing
$25.00
Phone
$90.00
Kids Clothing
$30.00
Debt
$200.00
Going Out
$75.00
Savings
$600.00
Utilities
$50.00
Car Insurance
$100.00
Car
$15.00
Car
$277.00
John
$30.00
Tuition
$150.00
Jane
$30.00
Other
$0.00
kids
$30.00
Other
$0.00
Misc
$200.00
Other
$0.00
$50.00
Other
$0.00
$25.00
Other
$0.00
$100.00
Other
$0.00
Charity
Babysitting
Travel
Emergency
$50.00
Other
$0.00
Other
$0.00
Other
$0.00
Other
$0.00
$2,867.00
Total Expenses
$4,252.00
TOTAL
$2,867.00
$498.00
Monthly
Yearly
John
$2,200.00 $26,400.00
Jane
$1,800.00 $21,600.00
Tutoring
$750.00
$9,000.00
Other
$0.00
$0.00
Other
$0.00
$0.00
Other
$0.00
$0.00
Other
$0.00
$0.00
Total
$4,750.00 $57,000.00
Jan
Feb
Mar
Apr
May
Jun
Jul
$183.20
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
Gas
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
Medical
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
Kids Medical
$30.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
Clothing
$66.31
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$10.35
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
Utilities
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
Car
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
John
$1,106.57
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
Jane
$19.02
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
kids
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
Misc
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$255.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
Babysitting
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
Travel
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
Emergency
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
Other
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
Other
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
Other
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
Other
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$1,670.45
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$1,385.00
$1,385.00
$1,385.00
$1,385.00
$1,385.00
$1,385.00
$2,867.00
$2,867.00
$2,867.00
$2,867.00
$2,867.00
$2,867.00
$2,867.00
$4,537.45
$2,867.00
$2,867.00
$2,867.00
$2,867.00
$2,867.00
$2,867.00
Kids Clothing
Going Out
Charity
($285.45)
Yearly Income
Jan
Feb
Mar
Apr
May
Jun
Jul
John
$1,106.57
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
Jane
$19.02
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$1,804.64
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
Other
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
Other
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
Other
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
Other
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$2,930.23
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
Tutoring
Surplus / Deficit
($1,607.22) ($2,867.00)
Aug
Sep
Oct
Nov
Dec
$0.00
$0.00
$0.00
$0.00
$0.00
Groceries
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
Actual
Budgeted
$183.20
$5,400.00
Gas
$0.00
$1,500.00
$0.00
Medical
$0.00
$300.00
$0.00
$0.00
Kids Medical
$30.00
$900.00
$0.00
$0.00
$0.00
Clothing
$66.31
$300.00
$0.00
$0.00
$0.00
$0.00
Kids Clothing
$0.00
$360.00
$0.00
$0.00
$0.00
$0.00
$0.00
Going Out
$10.35
$900.00
$0.00
$0.00
$0.00
$0.00
$0.00
Utilities
$0.00
$600.00
$0.00
$0.00
$0.00
$0.00
$0.00
Car
$0.00
$180.00
$0.00
$0.00
$0.00
$0.00
$0.00
John
$1,106.57
$360.00
$0.00
$0.00
$0.00
$0.00
$0.00
Jane
$19.02
$360.00
$0.00
$0.00
$0.00
$0.00
$0.00
kids
$0.00
$360.00
$0.00
$0.00
$0.00
$0.00
$0.00
Misc
$0.00
$2,400.00
$0.00
$0.00
$0.00
$0.00
$0.00
Charity
$255.00
$600.00
$0.00
$0.00
$0.00
$0.00
$0.00
Babysitting
$0.00
$300.00
$0.00
$0.00
$0.00
$0.00
$0.00
Travel
$0.00
$1,200.00
$0.00
$0.00
$0.00
$0.00
$0.00
Emergency
$0.00
$600.00
$0.00
$0.00
$0.00
$0.00
$0.00
Other
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
Other
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
Other
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
Other
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$1,385.00
$1,385.00
$1,385.00
$1,385.00
$1,385.00
$2,867.00
$0.00
$0.00
$0.00
$2,867.00
$0.00
$0.00
$0.00
$1,670.45
$14,949.55
$0.00
$22,936.00
$0.00
$24,606.45
$16,620.00
$34,404.00
$51,024.00
Aug
Sep
Oct
Nov
Dec
YTD Income
$2,930.23
$0.00
$0.00
$0.00
$0.00
$0.00
YTD Expense
$24,606.45
$0.00
$0.00
$0.00
$0.00
$0.00
Surplus / Deficit
($21,676.22)
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
($2,867.00)
Remaining
$5,216.80
$1,500.00
$300.00
$870.00
$233.69
$360.00
$889.65
$600.00
$180.00
($746.57)
$340.98
$360.00
$2,400.00
$345.00
$300.00
$1,200.00
$600.00
$0.00
$0.00
$0.00
$0.00
$14,949.55
$11,468.00
$26,417.55
$2,930.23
$24,606.45
($21,676.22)
Date
Category
1-Jan
1-Jan
1-Jan
1-Jan
2-Jan
3-Jan
3-Jan
3-Jan
4-Jan
4-Jan
5-Jan
5-Jan
6-Jan
7-Jan
8-Jan
8-Jan
Clothing
Clothing
Going Out
Charity
Jane
Groceries
Charity
Tutoring
John
Kids Medical
Groceries
Jane
John
Going Out
Groceries
Groceries
Expense
$31.31
$35.00
$5.00
$5.00
$4.25
$49.00
$250.00
$1,804.64
$13.00
$30.00
$103.80
$14.77
$1,093.57
$5.35
$3.00
$27.40
Remarks
Jean Skirt
Shoes taps + Belt
Bagel Danish
memoirs of a geisha
Check for Steve
Haircut
Diaper Rash Cream
Pregancy test
Lazy Bean
Bagels
Other
Other
Other
Total
Actual
Budgeted Remaining
$183.20
$450.00
$266.80
$0.00
$125.00
$125.00
$0.00
$25.00
$25.00
$30.00
$75.00
$45.00
$66.31
$25.00
($41.31)
$0.00
$30.00
$30.00
$10.35
$75.00
$64.65
$0.00
$50.00
$50.00
$0.00
$15.00
$15.00
$1,106.57
$30.00 ($1,076.57)
$19.02
$30.00
$10.98
$0.00
$30.00
$30.00
$0.00
$200.00
$200.00
$255.00
$50.00
($205.00)
$0.00
$25.00
$25.00
$0.00
$100.00
$100.00
$0.00
$50.00
$50.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$1,670.45 $1,385.00
$285.45
Actual
$1,106.57
$19.02
$1,804.64
$0.00
$0.00
$0.00
$0.00
$2,930.23
Budgeted Remaining
$2,200.00 ($1,093.43)
$1,800.00 ($1,780.98)
$750.00
$1,054.64
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$4,750.00 ($1,819.77)
Fixed Expenses
Mortgage
Maintance
Cable
Netflix
Phone
Debt
Savings
Car Insurance
Car
Tuition
Other
Other
Other
Other
Other
Other
Budgeted
$700.00
$640.00
$90.00
$20.00
$90.00
$200.00
$600.00
$100.00
$277.00
$150.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
Date
Category
Expense
Remarks
Other
Other
Other
Total
Actual
Budgeted Remaining
$0.00
$450.00
$450.00
$0.00
$125.00
$125.00
$0.00
$25.00
$25.00
$0.00
$75.00
$75.00
$0.00
$25.00
$25.00
$0.00
$30.00
$30.00
$0.00
$75.00
$75.00
$0.00
$50.00
$50.00
$0.00
$15.00
$15.00
$0.00
$30.00
$30.00
$0.00
$30.00
$30.00
$0.00
$30.00
$30.00
$0.00
$200.00
$200.00
$0.00
$50.00
$50.00
$0.00
$25.00
$25.00
$0.00
$100.00
$100.00
$0.00
$50.00
$50.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00 $1,385.00
$1,385.00
Actual
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
Budgeted Remaining
$2,200.00 ($2,200.00)
$1,800.00 ($1,800.00)
$750.00
($750.00)
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$4,750.00 ($4,750.00)
Fixed Expenses
Mortgage
Maintance
Cable
Netflix
Phone
Debt
Savings
Car Insurance
Car
Tuition
Other
Other
Other
Other
Other
Other
Budgeted
$700.00
$640.00
$90.00
$20.00
$90.00
$200.00
$600.00
$100.00
$277.00
$150.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
Date
Category
Expense
Remarks
Other
Other
Other
Total
Actual
Budgeted Remaining
$0.00
$450.00
$450.00
$0.00
$125.00
$125.00
$0.00
$25.00
$25.00
$0.00
$75.00
$75.00
$0.00
$25.00
$25.00
$0.00
$30.00
$30.00
$0.00
$75.00
$75.00
$0.00
$50.00
$50.00
$0.00
$15.00
$15.00
$0.00
$30.00
$30.00
$0.00
$30.00
$30.00
$0.00
$30.00
$30.00
$0.00
$200.00
$200.00
$0.00
$50.00
$50.00
$0.00
$25.00
$25.00
$0.00
$100.00
$100.00
$0.00
$50.00
$50.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00 $1,385.00
$1,385.00
Actual
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
Budgeted Remaining
$2,200.00 ($2,200.00)
$1,800.00 ($1,800.00)
$750.00
($750.00)
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$4,750.00 ($4,750.00)
Fixed Expenses
Mortgage
Maintance
Cable
Netflix
Phone
Debt
Savings
Car Insurance
Car
Tuition
Other
Other
Other
Other
Other
Other
Budgeted
$700.00
$640.00
$90.00
$20.00
$90.00
$200.00
$600.00
$100.00
$277.00
$150.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
Date
Category
Expense
Remarks
Other
Other
Other
Total
Actual
Budgeted Remaining
$0.00
$450.00
$450.00
$0.00
$125.00
$125.00
$0.00
$25.00
$25.00
$0.00
$75.00
$75.00
$0.00
$25.00
$25.00
$0.00
$30.00
$30.00
$0.00
$75.00
$75.00
$0.00
$50.00
$50.00
$0.00
$15.00
$15.00
$0.00
$30.00
$30.00
$0.00
$30.00
$30.00
$0.00
$30.00
$30.00
$0.00
$200.00
$200.00
$0.00
$50.00
$50.00
$0.00
$25.00
$25.00
$0.00
$100.00
$100.00
$0.00
$50.00
$50.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00 $1,385.00
$1,385.00
Actual
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
Budgeted Remaining
$2,200.00 ($2,200.00)
$1,800.00 ($1,800.00)
$750.00
($750.00)
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$4,750.00 ($4,750.00)
Fixed Expenses
Mortgage
Maintance
Cable
Netflix
Phone
Debt
Savings
Car Insurance
Car
Tuition
Other
Other
Other
Other
Other
Other
Budgeted
$700.00
$640.00
$90.00
$20.00
$90.00
$200.00
$600.00
$100.00
$277.00
$150.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
Date
Category
Expense
Remarks
Other
Other
Other
Total
Actual
Budgeted Remaining
$0.00
$450.00
$450.00
$0.00
$125.00
$125.00
$0.00
$25.00
$25.00
$0.00
$75.00
$75.00
$0.00
$25.00
$25.00
$0.00
$30.00
$30.00
$0.00
$75.00
$75.00
$0.00
$50.00
$50.00
$0.00
$15.00
$15.00
$0.00
$30.00
$30.00
$0.00
$30.00
$30.00
$0.00
$30.00
$30.00
$0.00
$200.00
$200.00
$0.00
$50.00
$50.00
$0.00
$25.00
$25.00
$0.00
$100.00
$100.00
$0.00
$50.00
$50.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00 $1,385.00
$1,385.00
Actual
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
Budgeted Remaining
$2,200.00 ($2,200.00)
$1,800.00 ($1,800.00)
$750.00
($750.00)
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$4,750.00 ($4,750.00)
Fixed Expenses
Mortgage
Maintance
Cable
Netflix
Phone
Debt
Savings
Car Insurance
Car
Tuition
Other
Other
Other
Other
Other
Other
Budgeted
$700.00
$640.00
$90.00
$20.00
$90.00
$200.00
$600.00
$100.00
$277.00
$150.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
Date
Category
Expense
Remarks
Other
Other
Other
Total
Actual
Budgeted Remaining
$0.00
$450.00
$450.00
$0.00
$125.00
$125.00
$0.00
$25.00
$25.00
$0.00
$75.00
$75.00
$0.00
$25.00
$25.00
$0.00
$30.00
$30.00
$0.00
$75.00
$75.00
$0.00
$50.00
$50.00
$0.00
$15.00
$15.00
$0.00
$30.00
$30.00
$0.00
$30.00
$30.00
$0.00
$30.00
$30.00
$0.00
$200.00
$200.00
$0.00
$50.00
$50.00
$0.00
$25.00
$25.00
$0.00
$100.00
$100.00
$0.00
$50.00
$50.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00 $1,385.00
$1,385.00
Actual
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
Budgeted Remaining
$2,200.00 ($2,200.00)
$1,800.00 ($1,800.00)
$750.00
($750.00)
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$4,750.00 ($4,750.00)
Fixed Expenses
Mortgage
Maintance
Cable
Netflix
Phone
Debt
Savings
Car Insurance
Car
Tuition
Other
Other
Other
Other
Other
Other
Budgeted
$700.00
$640.00
$90.00
$20.00
$90.00
$200.00
$600.00
$100.00
$277.00
$150.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
Date
Category
Expense
Remarks
Other
Other
Other
Total
Actual
Budgeted Remaining
$0.00
$450.00
$450.00
$0.00
$125.00
$125.00
$0.00
$25.00
$25.00
$0.00
$75.00
$75.00
$0.00
$25.00
$25.00
$0.00
$30.00
$30.00
$0.00
$75.00
$75.00
$0.00
$50.00
$50.00
$0.00
$15.00
$15.00
$0.00
$30.00
$30.00
$0.00
$30.00
$30.00
$0.00
$30.00
$30.00
$0.00
$200.00
$200.00
$0.00
$50.00
$50.00
$0.00
$25.00
$25.00
$0.00
$100.00
$100.00
$0.00
$50.00
$50.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00 $1,385.00
$1,385.00
Actual
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
Budgeted Remaining
$2,200.00 ($2,200.00)
$1,800.00 ($1,800.00)
$750.00
($750.00)
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$4,750.00 ($4,750.00)
Fixed Expenses
Mortgage
Maintance
Cable
Netflix
Phone
Debt
Savings
Car Insurance
Car
Tuition
Other
Other
Other
Other
Other
Other
Budgeted
$700.00
$640.00
$90.00
$20.00
$90.00
$200.00
$600.00
$100.00
$277.00
$150.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
Date
Category
Expense
Remarks
Other
Other
Other
Total
Actual
Budgeted Remaining
$0.00
$450.00
$450.00
$0.00
$125.00
$125.00
$0.00
$25.00
$25.00
$0.00
$75.00
$75.00
$0.00
$25.00
$25.00
$0.00
$30.00
$30.00
$0.00
$75.00
$75.00
$0.00
$50.00
$50.00
$0.00
$15.00
$15.00
$0.00
$30.00
$30.00
$0.00
$30.00
$30.00
$0.00
$30.00
$30.00
$0.00
$200.00
$200.00
$0.00
$50.00
$50.00
$0.00
$25.00
$25.00
$0.00
$100.00
$100.00
$0.00
$50.00
$50.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00 $1,385.00
$1,385.00
Actual
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
Budgeted Remaining
$2,200.00 ($2,200.00)
$1,800.00 ($1,800.00)
$750.00
($750.00)
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$4,750.00 ($4,750.00)
Fixed Expenses
Mortgage
Maintance
Cable
Netflix
Phone
Debt
Savings
Car Insurance
Car
Tuition
Other
Other
Other
Other
Other
Other
Budgeted
$700.00
$640.00
$90.00
$20.00
$90.00
$200.00
$600.00
$100.00
$277.00
$150.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
Date
Category
Expense
Remarks
Other
Other
Other
Total
Actual
Budgeted Remaining
$0.00
$450.00
$450.00
$0.00
$125.00
$125.00
$0.00
$25.00
$25.00
$0.00
$75.00
$75.00
$0.00
$25.00
$25.00
$0.00
$30.00
$30.00
$0.00
$75.00
$75.00
$0.00
$50.00
$50.00
$0.00
$15.00
$15.00
$0.00
$30.00
$30.00
$0.00
$30.00
$30.00
$0.00
$30.00
$30.00
$0.00
$200.00
$200.00
$0.00
$50.00
$50.00
$0.00
$25.00
$25.00
$0.00
$100.00
$100.00
$0.00
$50.00
$50.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00 $1,385.00
$1,385.00
Actual
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
Budgeted Remaining
$2,200.00 ($2,200.00)
$1,800.00 ($1,800.00)
$750.00
($750.00)
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$4,750.00 ($4,750.00)
Fixed Expenses
Mortgage
Maintance
Cable
Netflix
Phone
Debt
Savings
Car Insurance
Car
Tuition
Other
Other
Other
Other
Other
Other
Budgeted
$700.00
$640.00
$90.00
$20.00
$90.00
$200.00
$600.00
$100.00
$277.00
$150.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
Date
Category
Expense
Remarks
Other
Other
Other
Total
Actual
Budgeted Remaining
$0.00
$450.00
$450.00
$0.00
$125.00
$125.00
$0.00
$25.00
$25.00
$0.00
$75.00
$75.00
$0.00
$25.00
$25.00
$0.00
$30.00
$30.00
$0.00
$75.00
$75.00
$0.00
$50.00
$50.00
$0.00
$15.00
$15.00
$0.00
$30.00
$30.00
$0.00
$30.00
$30.00
$0.00
$30.00
$30.00
$0.00
$200.00
$200.00
$0.00
$50.00
$50.00
$0.00
$25.00
$25.00
$0.00
$100.00
$100.00
$0.00
$50.00
$50.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00 $1,385.00
$1,385.00
Actual
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
Budgeted Remaining
$2,200.00 ($2,200.00)
$1,800.00 ($1,800.00)
$750.00
($750.00)
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$4,750.00 ($4,750.00)
Fixed Expenses
Mortgage
Maintance
Cable
Netflix
Phone
Debt
Savings
Car Insurance
Car
Tuition
Other
Other
Other
Other
Other
Other
Budgeted
$700.00
$640.00
$90.00
$20.00
$90.00
$200.00
$600.00
$100.00
$277.00
$150.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
Date
Category
Expense
Remarks
Other
Other
Other
Total
Actual
Budgeted Remaining
$0.00
$450.00
$450.00
$0.00
$125.00
$125.00
$0.00
$25.00
$25.00
$0.00
$75.00
$75.00
$0.00
$25.00
$25.00
$0.00
$30.00
$30.00
$0.00
$75.00
$75.00
$0.00
$50.00
$50.00
$0.00
$15.00
$15.00
$0.00
$30.00
$30.00
$0.00
$30.00
$30.00
$0.00
$30.00
$30.00
$0.00
$200.00
$200.00
$0.00
$50.00
$50.00
$0.00
$25.00
$25.00
$0.00
$100.00
$100.00
$0.00
$50.00
$50.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00 $1,385.00
$1,385.00
Actual
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
Budgeted Remaining
$2,200.00 ($2,200.00)
$1,800.00 ($1,800.00)
$750.00
($750.00)
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$4,750.00 ($4,750.00)
Fixed Expenses
Mortgage
Maintance
Cable
Netflix
Phone
Debt
Savings
Car Insurance
Car
Tuition
Other
Other
Other
Other
Other
Other
Budgeted
$700.00
$640.00
$90.00
$20.00
$90.00
$200.00
$600.00
$100.00
$277.00
$150.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
Date
Category
Expense
Remarks
Other
Other
Other
Total
Actual
Budgeted Remaining
$0.00
$450.00
$450.00
$0.00
$125.00
$125.00
$0.00
$25.00
$25.00
$0.00
$75.00
$75.00
$0.00
$25.00
$25.00
$0.00
$30.00
$30.00
$0.00
$75.00
$75.00
$0.00
$50.00
$50.00
$0.00
$15.00
$15.00
$0.00
$30.00
$30.00
$0.00
$30.00
$30.00
$0.00
$30.00
$30.00
$0.00
$200.00
$200.00
$0.00
$50.00
$50.00
$0.00
$25.00
$25.00
$0.00
$100.00
$100.00
$0.00
$50.00
$50.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00 $1,385.00
$1,385.00
Actual
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
Budgeted Remaining
$2,200.00 ($2,200.00)
$1,800.00 ($1,800.00)
$750.00
($750.00)
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$4,750.00 ($4,750.00)
Fixed Expenses
Mortgage
Maintance
Cable
Netflix
Phone
Debt
Savings
Car Insurance
Car
Tuition
Other
Other
Other
Other
Other
Other
Budgeted
$700.00
$640.00
$90.00
$20.00
$90.00
$200.00
$600.00
$100.00
$277.00
$150.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00