Sie sind auf Seite 1von 4

Oct-09

Apple, Inc (Sample) $2,000.20


PROJECTED MONTHLY INCOME

Apple, Inc. $2,000.00


ACTUAL MONTHLY INCOME
Total monthly income ###

BILLS Projected Cost Actual Cost Difference

Rent $1,000.00 $1,000.00 $-


Kwalee $20.00 $20.00 $-
Electricity $40.00 $50.00 $(10.00)
Cable $10.00 $20.00 $(10.00)
Gas $55.00 $60.00 $(5.00)
Cell Phone $40.00 $45.00 $(5.00)
Water $20.00 $15.00 $5.00

Subtotals $1,185.00 $1,210.00 $(25.00)

TRANSPORTATION Projected Cost Actual Cost Difference

Subway Card $40.00 $30.00 $10.00


Gas Fees $100.00 $80.00 $20.00
Taxi $20.00 $- $20.00
Parking $20.00 $20.00 $-
Subtotals $180.00 $130.00 $50.00

DOCTOR/INSURANCE Projected Cost Actual Cost Difference

Doctor/Dentist $100.00 $95.00 $5.00


Medicine $50.00 $100.00 $(50.00)
$-
Subtotals $150.00 $195.00 $(45.00)

OFFERING/CCC Projected Cost Actual Cost Difference

Stomach Cancer Charity ₩100 ₩110 -₩10


New Philly $20.00 $30.00 $(10.00)
$-
Subtotals $120.00 $140.00 $(20.00)

FOOD Projected Cost Actual Cost Difference

Eating Out $30.00 $10.00 $20.00


Snacks $20.00 $- $20.00
Groceries $50.00 $55.00 $(5.00)
Other $- $-
Subtotals $100.00 $65.00 $35.00

PERSONAL CARE Projected Cost Actual Cost Difference

Dry cleaning $15.00 $15.00 $-


Health club $20.00 $20.00 $-
Hair $30.00 $10.00 $20.00
Other $- $-
Subtotals $65.00 $45.00 $20.00
PROJECTED BALANCE
$(4.80)
(Projected income minus expenses)

ACTUAL BALANCE
$195.00
(Actual income minus expenses)

DIFFERENCE
$199.80
(Actual minus projected)

ENTERTAINMENT/SHOPPING Projected Cost Actual Cost Difference

Café/Ice cream with people $20.00 $20.00


Eating out with people $30.00 $20.00 $10.00
Entertainment $20.00 $20.00
Pens, etc. $5.00 $5.00
Movies $10.00 $10.00
$-
$-
Subtotals $85.00 $20.00 $65.00

SAVINGS OR INVESTMENTS Projected Cost Actual Cost Difference

Cousin/Grandfather/Aunt $50.00 $50.00


$-

Subtotals $50.00 $- $50.00

GIFTS Projected Cost Actual Cost Difference

Treat/Presents $30.00 $30.00


Gifts $40.00 $40.00
Other $- $-
Subtotals $70.00 $- $70.00
TOTAL PROJECTED COST $2,005.00

TOTAL ACTUAL COST $1,805.00

TOTAL DIFFERENCE $200.00

TOTAL SAVED $195.00