0 penilaian0% menganggap dokumen ini bermanfaat (0 suara)
126 tayangan4 halaman
This document summarizes a family's monthly budget for March 2011. It shows that total projected income was $5,600 and actual income was $4,700, resulting in a $900 income variance. Total projected expenses were $1,195 and actual expenses were $737, resulting in a $458 positive expense variance. The overall projected cash flow was $4,405 and the actual cash flow was $3,963, resulting in a $442 negative cash flow variance.
This document summarizes a family's monthly budget for March 2011. It shows that total projected income was $5,600 and actual income was $4,700, resulting in a $900 income variance. Total projected expenses were $1,195 and actual expenses were $737, resulting in a $458 positive expense variance. The overall projected cash flow was $4,405 and the actual cash flow was $3,963, resulting in a $442 negative cash flow variance.
This document summarizes a family's monthly budget for March 2011. It shows that total projected income was $5,600 and actual income was $4,700, resulting in a $900 income variance. Total projected expenses were $1,195 and actual expenses were $737, resulting in a $458 positive expense variance. The overall projected cash flow was $4,405 and the actual cash flow was $3,963, resulting in a $442 negative cash flow variance.
Total Expense 1,195 737 458 TOTAL CASH FLOW 4,405 3,963 -442 Monthly Income Projected Actual Variance Income 1 4,000 3,000 -1,000 Income 2 1,300 1,400 100 Extra income 300 300 0 Other 0 TOTAL INCOME 5,600 4,700 -900 Housing Expense Projected Actual Variance Mortgage or rent 1,000 500 500 Second mortgage or rent 0 0 0 Phone 54 100 -46 Electricity 44 56 -12 Gas 22 28 -6 Water and sewer 8 8 0 Cable 34 34 0 Waste removal 10 10 0 Maintenance or repairs 23 0 23 Supplies 0 0 0 Other 0 0 0 SUBTOTAL 1,195 736 459 0 1,000 2,000 3,000 4,000 5,000 6,000 TOTAL INCOME TOTAL EXPENSE TOTAL CASH FLOW PROJECTED ACTUAL Cash Flow Monthly Income Monthly Expenses FAMILY MONTHLY Budget Planner March 2011 Page 1 of 4 Transportation Projected Actual Variance Vehicle 1 payment 1 -1 Vehicle 2 payment 0 Bus/taxi fare 0 Insurance 0 Licensing 0 Fuel 0 Maintenance 0 Other 0 SUBTOTAL 0 1 -1 Insurance Projected Actual Variance Home 0 Health 0 Life 0 Other 0 SUBTOTAL 0 0 0 Food Projected Actual Variance Groceries 0 Dining out 0 Other 0 SUBTOTAL 0 0 0 Children Projected Actual Variance Medical 0 Clothing 0 School tuition 0 School supplies 0 Organization dues or fees 0 Lunch money 0 Child care 0 Toys/games 0 Other 0 SUBTOTAL 0 0 0 Pets Projected Actual Variance Page 2 of 4 Food 0 Medical 0 Grooming 0 Toys 0 Other 0 SUBTOTAL 0 0 0 Personal Care Projected Actual Variance Medical 0 Hair/nails 0 Clothing 0 Dry cleaning 0 Health club 0 Organization dues or fees 0 Other 0 SUBTOTAL 0 0 0 Entertainment Projected Actual Variance Video/DVD 0 CDs 0 Movies 0 Concerts 0 Sporting events 0 Live theater 0 Other 0 SUBTOTAL 0 0 0 Loans Projected Actual Variance Personal 0 Student 0 Credit card 0 Credit card 0 Credit card 0 Other 0 SUBTOTAL 0 0 0 Taxes Projected Actual Variance Page 3 of 4 Federal 0 State 0 Local 0 Other 0 SUBTOTAL 0 0 0 Savings or Investments Projected Actual Variance Retirement account 0 Investment account 0 College 0 Other 0 SUBTOTAL 0 0 0 Gifts and Donations Projected Actual Variance Charity 1 0 Charity 2 0 Charity 3 0 SUBTOTAL 0 0 0 Legal Projected Actual Variance Attorney 0 Alimony 0 Payments on lien or judgment 0 Other 0 SUBTOTAL 0 0 0 Page 4 of 4