YBI Budget Sheet
 Share
The version of the browser you are using is no longer supported. Please upgrade to a supported browser.Dismiss

 
View only
 
 
ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
2
Personal Budget
April/18
3
4
Gross Monthly Income
Expenses Summary (from table below)
% of Spendable (Projected)
5
Paycheck 1 $ 2,000.00 ProjectedActual
6
Paycheck 2 $ 2,000.00 Housing $ 1,503.42 $ - 47%
7
Unearned Income
$ -
Food/Paper Products
$ 525.00 $ - 16%
8
Gross Monthly Income
$ 4,000.00 Automobile $ 605.00 $ - 19%
9
Insurance $ 20.00 $ - 1%
10
Initial Deductions from Gross Income
Entertainment
$ 200.00 $ - 6%
11
Charitable1% $ 25.00 Clothing $ 50.00 $ - 2%
12
Insurance5% $ 200.00 Medical $ 40.00 $ - 1%
13
Cash Savings
5% $ 200.00
Debt Service
$ 220.00 $ - 7%
14
Tax6% $ 250.00
School/Child Care
$ 20.00 $ - 1%
15
401K (or similar)
3% $ 100.00
Travel/Vacation
$ 50.00 2%
16
Net Spendable Income $ 3,225.00
Misc (Holidays, etc)
$ 70.00 $ - 2%
17
TOTAL $ 3,303.42 $ -
18
difference $ 3,303.42
19
20
Total Projected Surplus / Deficit
($78.42)
21
Total Actual Surplus / Deficit
$3,225.00
22
Total Expense Breakdown
23
24
HousingProjected ActualDifferenceAutoProjected ActualDifference
25
Mortgage $ 1,013.42 $ 1,013.42 Payments $ 150.00 $ 150.00
26
Electricity $ 75.00 $ 75.00 Gas $ 250.00 $ 250.00
27
Gas $ 40.00 $ 40.00
Insurance & Registration
$ 155.00 $ 155.00
28
Water $ 90.00 $ 90.00 Maintenance & Repair $ 50.00 $ 50.00
29
Sanitation $ 50.00 $ 50.00 Other (tools) $ - $ -
30
Lawn Care $ 50.00 $ 50.00 Total Auto. $ 605.00 $ - $ 605.00
31
Cleaning $ - $ -
32
Telephone $ - $ -
Debt Service
Projected ActualDifference
33
Cable $ 135.00 $ 135.00 Credit Cards $ 100.00 $ 100.00
34
Internet $ - $ - Loans $ 120.00 $ 120.00
35
Other $ 50.00 $ 50.00 Other $ - $ -
36
Total Housing $ 1,503.42 $ - $ 1,503.42 Total Debt $ 220.00 $ - $ 220.00
37
38
GroceryProjected ActualDifferenceInsuranceProjected ActualDifference
39
Food $ 450.00 $ 450.00 Life $ 20.00 $ 20.00
40
Paper Products
$ 75.00 $ 75.00 Other $ -
41
Cleaning $ - $ -
Total Insurance
$ 20.00 $ - $ 20.00
42
Total Grocery $ 525.00 $ - $ 525.00
43
Entertainment
Projected ActualDifference
44
ClothingProjected ActualDifferenceShopping $ 100.00 $ 100.00
45
Clothes $ 50.00 $ 50.00 Eating Out $ 100.00 $ 100.00
46
Other $ - Other $ - $ -
47
Total Clothing $ 50.00 $ - $ 50.00
Total Entertainment
$ 200.00 $ - $ 200.00
48
49
School/Child Care
Projected ActualDifferenceMedicalProjected ActualDifference
50
School (lunches, field trips, etc)
$ 20.00 $ 20.00 Co-Pay $ 20.00 $ 20.00
51
Child Care $ - $ - Prescriptions $ 10.00 $ 10.00
52
Other $ - Other $ 10.00 $ 10.00
53
Total School $ 20.00 $ - $ 20.00 Total Medical $ 40.00 $ - $ 40.00
54
55
Miscellaneous
Projected ActualDifferenceVacationProjected ActualDifference
56
Gifts $ - $ - Vacation $ 50.00 $ 50.00
57
Holidays $ 50.00 $ 50.00
Total Insurance
$ 50.00 $ 50.00
58
Irregular Bills $ 20.00 $ 20.00
59
Total Misc $ 70.00 $ - $ 70.00
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
Loading...
Main menu