Personal Monthly Budget (Month 1)

Income 1 £7,767.62 PROJECTED BALANCE (Projected

£0.00
PROJECTED MONTHLY INCOME Extra income £0.00 income minus expenses)
Total monthly income £7,767.62 ACTUAL BALANCE (Actual
£0.00
income minus expenses)
Income 1 £7,767.62
DIFFERENCE (Actual
ACTUAL MONTHLY INCOME Extra income £0.00 £0.00
minus projected)
Total monthly income £7,767.62

HOUSING Projected Cost Actual Cost Difference ENTERTAINMENT Projected Cost Actual Cost Difference
Mortgage or rent £1,454.76 £1,454.76 £0.00 4k tv 49 inch. £345.38 £345.38 £0.00
Phone £22.23 £22.23 £0.00 Netflix £6.14 £6.14 £0.00
Electricity £16.12 £16.12 £0.00 Movies (included in PS4) £0.00 £0.00 £0.00
Gas £16.12 £16.12 £0.00 Concerts £0.00 £0.00 £0.00
Water and sewer £8.44 £8.44 £0.00 Sporting events £0.00 £0.00 £0.00
Cable £0.00 £0.00 £0.00 Live theater £0.00 £0.00 £0.00
Waste removal £0.00 £0.00 £0.00 Ps4 pro £306.25 £306.25 £0.00
Maintenance or repairs £0.00 £0.00 £0.00 Video Games £92.10 £92.10 £0.00
Supplies £0.00 £0.00 £0.00 Other £0.00 £0.00 £0.00
Other £0.00 £0.00 £0.00 Subtotals £749.87 £749.87 £0.00
Subtotals £1,517.67 £1,517.67 £0.00
LOANS Projected Cost Actual Cost Difference
TRANSPORTATION Projected Cost Actual Cost Difference Personal £0.00
Vehicle payment £0.00 £0.00 £0.00 Student £0.00
Bus/taxi fare £0.00 £0.00 £0.00 Credit card £0.00
Insurance £0.00 £0.00 £0.00 Credit card £0.00
Licensing £0.00 £0.00 £0.00 Credit card £0.00
Fuel £0.00 £0.00 £0.00 Other £0.00
Maintenance £0.00 £0.00 £0.00 Subtotals £0.00 £0.00 £0.00
Other (The Tube) £162.00 £162.00 £0.00
Subtotals £162.00 £162.00 £0.00 TAXES Projected Cost Actual Cost Difference

Income (40%) £3,107.00 £3,107.00 £0.00

INSURANCE Projected Cost Actual Cost Difference National Insurance (12%) £155.04 £155.04 £0.00
Home £0.00 £0.00 £0.00 Tax 3 £0.00 £0.00 £0.00
Health £120.50 £120.50 £0.00 Other £0.00 £0.00 £0.00
Life £0.00 £0.00 £0.00 Subtotals £3,262.04 £3,262.04 £0.00
Other £0.00 £0.00 £0.00
Subtotals £120.50 £120.50 £0.00 SAVINGS OR INVESTMENTS Projected Cost Actual Cost Difference
Retirement account £500.00 £500.00 £0.00
FOOD Projected Cost Actual Cost Difference Investment account £375.00 £375.00 £0.00
Groceries £191.88 £191.88 £0.00 Emergency £225.00 £225.00 £0.00
Dining out £115.13 £115.13 £0.00 Subtotals £1,100.00 £1,100.00 £0.00
Other £0.00 £0.00 £0.00
Subtotals £307.01 £307.01 £0.00 SAVINGS CON. AND DONATIONS Projected Cost Actual Cost Difference
Savings £14.21 £14.21 £0.00
PETS Projected Cost Actual Cost Difference House Savings £400.00 £400.00 £0.00
Food £0.00 Charity 1 £0.00
Medical £0.00 Subtotals £414.21 £414.21 £0.00
Grooming £0.00
Toys £0.00 LEGAL Projected Cost Actual Cost Difference
Other £0.00 Attorney £0.00
Subtotals £0.00 £0.00 £0.00 Alimony £0.00
Payments on lien or judgment £0.00
PERSONAL CARE Projected Cost Actual Cost Difference Other £0.00
Gym (Included) £0.00 £0.00 £0.00 Subtotals £0.00 £0.00 £0.00
Hair/nails £0.00 £0.00 £0.00
Clothing £134.32 £134.32 £0.00
TOTAL PROJECTED COST £7,767.62
Dry cleaning £0.00 £0.00 £0.00
Health club £0.00 £0.00 £0.00
TOTAL ACTUAL COST £7,767.62
Organization dues or fees £0.00 £0.00 £0.00
Other £0.00 £0.00 £0.00
TOTAL DIFFERENCE £0.00
Subtotals £134.32 £134.32 £0.00
Personal Monthly Budget (Month 2-6)
Income 1 £7,767.62 PROJECTED BALANCE (Projected
£0.00
PROJECTED MONTHLY INCOME Extra income £0.00 income minus expenses)
Total monthly income £7,767.62 ACTUAL BALANCE (Actual
£0.00
income minus expenses)
Income 1 £7,767.62
DIFFERENCE (Actual
ACTUAL MONTHLY INCOME Extra income £0.00 £0.00
minus projected)
Total monthly income £7,767.62

HOUSING Projected Cost Actual Cost Difference ENTERTAINMENT Projected Cost Actual Cost Difference
Mortgage or rent £1,454.76 £1,454.76 £0.00 4k tv 49 inch. £0.00 £0.00 £0.00
Phone £22.23 £22.23 £0.00 Netflix £6.14 £6.14 £0.00
Electricity £16.12 £16.12 £0.00 Movies (included in PS4) £0.00 £0.00 £0.00
Gas £16.12 £16.12 £0.00 Concerts £0.00 £0.00 £0.00
Water and sewer £8.44 £8.44 £0.00 Sporting events £0.00 £0.00 £0.00
Cable £0.00 £0.00 £0.00 Live theater £0.00 £0.00 £0.00
Waste removal £0.00 £0.00 £0.00 Ps4 pro £0.00 £0.00 £0.00
Maintenance or repairs £0.00 £0.00 £0.00 Video Games £0.00 £0.00 £0.00
Supplies £0.00 £0.00 £0.00 Other £0.00 £0.00 £0.00
Other £0.00 £0.00 £0.00 Subtotals £6.14 £6.14 £0.00
Subtotals £1,517.67 £1,517.67 £0.00
LOANS Projected Cost Actual Cost Difference
TRANSPORTATION Projected Cost Actual Cost Difference Personal £0.00
Vehicle payment £0.00 £0.00 £0.00 Student £0.00
Bus/taxi fare £0.00 £0.00 £0.00 Credit card £0.00
Insurance £0.00 £0.00 £0.00 Credit card £0.00
Licensing £0.00 £0.00 £0.00 Credit card £0.00
Fuel £0.00 £0.00 £0.00 Other £0.00
Maintenance £0.00 £0.00 £0.00 Subtotals £0.00 £0.00 £0.00
Other (The Tube) £162.00 £162.00 £0.00
Subtotals £162.00 £162.00 £0.00 TAXES Projected Cost Actual Cost Difference

Income (40%) £3,107.00 £3,107.00 £0.00

INSURANCE Projected Cost Actual Cost Difference National Insurance (12%) £155.04 £155.04 £0.00
Home £0.00 £0.00 £0.00 Tax 3 £0.00 £0.00 £0.00
Health £120.50 £120.50 £0.00 Other £0.00 £0.00 £0.00
Life £0.00 £0.00 £0.00 Subtotals £3,262.04 £3,262.04 £0.00
Other £0.00 £0.00 £0.00
Subtotals £120.50 £120.50 £0.00 SAVINGS OR INVESTMENTS Projected Cost Actual Cost Difference
Retirement account £775.00 £775.00 £0.00
FOOD Projected Cost Actual Cost Difference Investment account £375.00 £375.00 £0.00
Groceries £191.88 £191.88 £0.00 Emergency £500.00 £500.00 £0.00
Dining out £115.13 £115.13 £0.00 Subtotals £1,650.00 £1,650.00 £0.00
Other £0.00 £0.00 £0.00
Subtotals £307.01 £307.01 £0.00 SAVINGS CON. AND DONATIONS Projected Cost Actual Cost Difference
Savings £207.94 £207.94 £0.00
PETS Projected Cost Actual Cost Difference House Savings £400.00 £400.00 £0.00
Food £0.00 Charity 1 £0.00
Medical £0.00 Subtotals £607.94 £607.94 £0.00
Grooming £0.00
Toys £0.00 LEGAL Projected Cost Actual Cost Difference
Other £0.00 Attorney £0.00
Subtotals £0.00 £0.00 £0.00 Alimony £0.00
Payments on lien or judgment £0.00
PERSONAL CARE Projected Cost Actual Cost Difference Other £0.00
Gym (Included) £0.00 £0.00 £0.00 Subtotals £0.00 £0.00 £0.00
Hair/nails £0.00 £0.00 £0.00
Clothing £134.32 £134.32 £0.00
TOTAL PROJECTED COST £7,767.62
Dry cleaning £0.00 £0.00 £0.00
Health club £0.00 £0.00 £0.00
TOTAL ACTUAL COST £7,767.62
Organization dues or fees £0.00 £0.00 £0.00
Other £0.00 £0.00 £0.00
TOTAL DIFFERENCE £0.00
Subtotals £134.32 £134.32 £0.00
Personal Monthly Budget (Month 7-12)
Income 1 £7,767.62 PROJECTED BALANCE (Projected
£0.00
PROJECTED MONTHLY INCOME Extra income £0.00 income minus expenses)
Total monthly income £7,767.62 ACTUAL BALANCE (Actual
£0.00
income minus expenses)
Income 1 £7,767.62
DIFFERENCE (Actual
ACTUAL MONTHLY INCOME Extra income £0.00 £0.00
minus projected)
Total monthly income £7,767.62

HOUSING Projected Cost Actual Cost Difference ENTERTAINMENT Projected Cost Actual Cost Difference
Mortgage or rent £1,454.76 £1,454.76 £0.00 4k tv 49 inch. £0.00 £0.00 £0.00
Phone £22.23 £22.23 £0.00 Netflix £6.14 £6.14 £0.00
Electricity £16.12 £16.12 £0.00 Movies (included in PS4) £0.00 £0.00 £0.00
Gas £16.12 £16.12 £0.00 Concerts £0.00 £0.00 £0.00
Water and sewer £8.44 £8.44 £0.00 Sporting events £0.00 £0.00 £0.00
Cable £0.00 £0.00 £0.00 Live theater £0.00 £0.00 £0.00
Waste removal £0.00 £0.00 £0.00 Ps4 pro £0.00 £0.00 £0.00
Maintenance or repairs £0.00 £0.00 £0.00 Video Games £0.00 £0.00 £0.00
Supplies £0.00 £0.00 £0.00 Other £0.00 £0.00 £0.00
Other £0.00 £0.00 £0.00 Subtotals £6.14 £6.14 £0.00
Subtotals £1,517.67 £1,517.67 £0.00
LOANS Projected Cost Actual Cost Difference
TRANSPORTATION Projected Cost Actual Cost Difference Personal £0.00
Vehicle payment £0.00 £0.00 £0.00 Student £0.00
Bus/taxi fare £0.00 £0.00 £0.00 Credit card £0.00
Insurance £0.00 £0.00 £0.00 Credit card £0.00
Licensing £0.00 £0.00 £0.00 Credit card £0.00
Fuel £0.00 £0.00 £0.00 Other £0.00
Maintenance £0.00 £0.00 £0.00 Subtotals £0.00 £0.00 £0.00
Other (The Tube) £162.00 £162.00 £0.00
Subtotals £162.00 £162.00 £0.00 TAXES Projected Cost Actual Cost Difference

Income (40%) £3,107.00 £3,107.00 £0.00

INSURANCE Projected Cost Actual Cost Difference National Insurance (12%) £155.04 £155.04 £0.00
Home £0.00 £0.00 £0.00 Tax 3 £0.00 £0.00 £0.00
Health £120.50 £120.50 £0.00 Other £0.00 £0.00 £0.00
Life £0.00 £0.00 £0.00 Subtotals £3,262.04 £3,262.04 £0.00
Other £0.00 £0.00 £0.00
Subtotals £120.50 £120.50 £0.00 SAVINGS OR INVESTMENTS Projected Cost Actual Cost Difference
Retirement account £775.00 £775.00 £0.00
FOOD Projected Cost Actual Cost Difference Investment account £375.00 £375.00 £0.00
Groceries £191.88 £191.88 £0.00 Emergency £500.00 £500.00 £0.00
Dining out £115.13 £115.13 £0.00 Subtotals £1,650.00 £1,650.00 £0.00
Other £0.00 £0.00 £0.00
Subtotals £307.01 £307.01 £0.00 SAVINGS CON. AND DONATIONS Projected Cost Actual Cost Difference
Savings £207.94 £207.94 £0.00
PETS Projected Cost Actual Cost Difference House Savings £400.00 £400.00 £0.00
Food £0.00 Charity 1 £0.00
Medical £0.00 Subtotals £607.94 £607.94 £0.00
Grooming £0.00
Toys £0.00 LEGAL Projected Cost Actual Cost Difference
Other £0.00 Attorney £0.00
Subtotals £0.00 £0.00 £0.00 Alimony £0.00
Payments on lien or judgment £0.00
PERSONAL CARE Projected Cost Actual Cost Difference Other £0.00
Gym (Included) £0.00 £0.00 £0.00 Subtotals £0.00 £0.00 £0.00
Hair/nails £0.00 £0.00 £0.00
Clothing £134.32 £134.32 £0.00
TOTAL PROJECTED COST £7,767.62
Dry cleaning £0.00 £0.00 £0.00
Health club £0.00 £0.00 £0.00
TOTAL ACTUAL COST £7,767.62
Organization dues or fees £0.00 £0.00 £0.00
Other £0.00 £0.00 £0.00
TOTAL DIFFERENCE £0.00
Subtotals £134.32 £134.32 £0.00
Personal Monthly Budget (Year 2)
Income 1 £7,767.62 PROJECTED BALANCE (Projected
£0.00
PROJECTED MONTHLY INCOME Extra income £0.00 income minus expenses)
Total monthly income £7,767.62 ACTUAL BALANCE (Actual
£0.00
income minus expenses)
Income 1 £7,767.62
DIFFERENCE (Actual
ACTUAL MONTHLY INCOME Extra income £0.00 £0.00
minus projected)
Total monthly income £7,767.62

HOUSING Projected Cost Actual Cost Difference ENTERTAINMENT Projected Cost Actual Cost Difference
Mortgage or rent £1,454.76 £1,454.76 £0.00 4k tv 49 inch. £0.00 £0.00 £0.00
Phone £22.23 £22.23 £0.00 Netflix £6.14 £6.14 £0.00
Electricity £16.12 £16.12 £0.00 Movies (included in PS4) £0.00 £0.00 £0.00
Gas £16.12 £16.12 £0.00 Concerts £0.00 £0.00 £0.00
Water and sewer £8.44 £8.44 £0.00 Sporting events £0.00 £0.00 £0.00
Cable £0.00 £0.00 £0.00 Live theater £0.00 £0.00 £0.00
Waste removal £0.00 £0.00 £0.00 Ps4 pro £0.00 £0.00 £0.00
Maintenance or repairs £0.00 £0.00 £0.00 Video Games £0.00 £0.00 £0.00
Supplies £0.00 £0.00 £0.00 Other £0.00 £0.00 £0.00
Other £0.00 £0.00 £0.00 Subtotals £6.14 £6.14 £0.00
Subtotals £1,517.67 £1,517.67 £0.00
LOANS Projected Cost Actual Cost Difference
TRANSPORTATION Projected Cost Actual Cost Difference Personal £0.00
Vehicle payment £0.00 £0.00 £0.00 Student £0.00
Bus/taxi fare £0.00 £0.00 £0.00 Credit card £0.00
Insurance £0.00 £0.00 £0.00 Credit card £0.00
Licensing £0.00 £0.00 £0.00 Credit card £0.00
Fuel £0.00 £0.00 £0.00 Other £0.00
Maintenance £0.00 £0.00 £0.00 Subtotals £0.00 £0.00 £0.00
Other (The Tube) £162.00 £162.00 £0.00
Subtotals £162.00 £162.00 £0.00 TAXES Projected Cost Actual Cost Difference

Income (40%) £3,107.00 £3,107.00 £0.00

INSURANCE Projected Cost Actual Cost Difference National Insurance (12%) £155.04 £155.04 £0.00
Home £0.00 £0.00 £0.00 Tax 3 £0.00 £0.00 £0.00
Health £120.50 £120.50 £0.00 Other £0.00 £0.00 £0.00
Life £0.00 £0.00 £0.00 Subtotals £3,262.04 £3,262.04 £0.00
Other £0.00 £0.00 £0.00
Subtotals £120.50 £120.50 £0.00 SAVINGS OR INVESTMENTS Projected Cost Actual Cost Difference
Retirement account £775.00 £775.00 £0.00
FOOD Projected Cost Actual Cost Difference Investment account £375.00 £375.00 £0.00
Groceries £191.88 £191.88 £0.00 Emergency £500.00 £500.00 £0.00
Dining out £115.13 £115.13 £0.00 Subtotals £1,650.00 £1,650.00 £0.00
Other £0.00 £0.00 £0.00
Subtotals £307.01 £307.01 £0.00 SAVINGS CON. AND DONATIONS Projected Cost Actual Cost Difference
Savings £207.94 £207.94 £0.00
PETS Projected Cost Actual Cost Difference House Savings £400.00 £400.00 £0.00
Food £0.00 Charity 1 £0.00
Medical £0.00 Subtotals £607.94 £607.94 £0.00
Grooming £0.00
Toys £0.00 LEGAL Projected Cost Actual Cost Difference
Other £0.00 Attorney £0.00
Subtotals £0.00 £0.00 £0.00 Alimony £0.00
Payments on lien or judgment £0.00
PERSONAL CARE Projected Cost Actual Cost Difference Other £0.00
Gym (Included) £0.00 £0.00 £0.00 Subtotals £0.00 £0.00 £0.00
Hair/nails £0.00 £0.00 £0.00
Clothing £134.32 £134.32 £0.00
TOTAL PROJECTED COST £7,767.62
Dry cleaning £0.00 £0.00 £0.00
Health club £0.00 £0.00 £0.00
TOTAL ACTUAL COST £7,767.62
Organization dues or fees £0.00 £0.00 £0.00
Other £0.00 £0.00 £0.00
TOTAL DIFFERENCE £0.00
Subtotals £134.32 £134.32 £0.00
Personal Monthly Budget (Year 3-6)
Income 1 £7,767.62 PROJECTED BALANCE (Projected
£0.00
PROJECTED MONTHLY INCOME Extra income £0.00 income minus expenses)
Total monthly income £7,767.62 ACTUAL BALANCE (Actual
£0.00
income minus expenses)
Income 1 £7,767.62
DIFFERENCE (Actual
ACTUAL MONTHLY INCOME Extra income £0.00 £0.00
minus projected)
Total monthly income £7,767.62

HOUSING Projected Cost Actual Cost Difference ENTERTAINMENT Projected Cost Actual Cost Difference
Mortgage or rent £1,454.76 £1,454.76 £0.00 4k tv 49 inch. £0.00 £0.00 £0.00
Phone £22.23 £22.23 £0.00 Netflix £6.14 £6.14 £0.00
Electricity £16.12 £16.12 £0.00 Movies (included in PS4) £0.00 £0.00 £0.00
Gas £16.12 £16.12 £0.00 Concerts £0.00 £0.00 £0.00
Water and sewer £8.44 £8.44 £0.00 Sporting events £0.00 £0.00 £0.00
Cable £0.00 £0.00 £0.00 Live theater £0.00 £0.00 £0.00
Waste removal £0.00 £0.00 £0.00 Ps4 pro £0.00 £0.00 £0.00
Maintenance or repairs £0.00 £0.00 £0.00 Video Games £0.00 £0.00 £0.00
Supplies £0.00 £0.00 £0.00 Other £0.00 £0.00 £0.00
Other £0.00 £0.00 £0.00 Subtotals £6.14 £6.14 £0.00
Subtotals £1,517.67 £1,517.67 £0.00
LOANS Projected Cost Actual Cost Difference
TRANSPORTATION Projected Cost Actual Cost Difference Personal £0.00
Vehicle payment £0.00 £0.00 £0.00 Student £0.00
Bus/taxi fare £0.00 £0.00 £0.00 Credit card £0.00
Insurance £0.00 £0.00 £0.00 Credit card £0.00
Licensing £0.00 £0.00 £0.00 Credit card £0.00
Fuel £0.00 £0.00 £0.00 Other £0.00
Maintenance £0.00 £0.00 £0.00 Subtotals £0.00 £0.00 £0.00
Other (The Tube) £162.00 £162.00 £0.00
Subtotals £162.00 £162.00 £0.00 TAXES Projected Cost Actual Cost Difference

Income (40%) £3,107.00 £3,107.00 £0.00

INSURANCE Projected Cost Actual Cost Difference National Insurance (12%) £155.04 £155.04 £0.00
Home £0.00 £0.00 £0.00 Tax 3 £0.00 £0.00 £0.00
Health £120.50 £120.50 £0.00 Other £0.00 £0.00 £0.00
Life £0.00 £0.00 £0.00 Subtotals £3,262.04 £3,262.04 £0.00
Other £0.00 £0.00 £0.00
Subtotals £120.50 £120.50 £0.00 SAVINGS OR INVESTMENTS Projected Cost Actual Cost Difference
Retirement account £500.00 £500.00 £0.00
FOOD Projected Cost Actual Cost Difference Investment account £375.00 £375.00 £0.00
Groceries £575.64 £575.64 £0.00 Emergency £0.00 £0.00
Dining out £345.39 £345.39 £0.00 Subtotals £875.00 £875.00 £0.00
Other £0.00 £0.00 £0.00
Subtotals £921.03 £921.03 £0.00 SAVINGS CON. AND DONATIONS Projected Cost Actual Cost Difference
Savings £368.92 £368.92 £0.00
PETS Projected Cost Actual Cost Difference House Savings £400.00 £400.00 £0.00
Food £0.00 Charity 1 £0.00
Medical £0.00 Subtotals £768.92 £768.92 £0.00
Grooming £0.00
Toys £0.00 LEGAL Projected Cost Actual Cost Difference
Other £0.00 Attorney £0.00
Subtotals £0.00 £0.00 £0.00 Alimony £0.00
Payments on lien or judgment £0.00
PERSONAL CARE Projected Cost Actual Cost Difference Other £0.00
Gym (Included) £0.00 £0.00 £0.00 Subtotals £0.00 £0.00 £0.00
Hair/nails £0.00 £0.00 £0.00
Clothing £134.32 £134.32 £0.00
TOTAL PROJECTED COST £7,767.62
Dry cleaning £0.00 £0.00 £0.00
Health club £0.00 £0.00 £0.00
TOTAL ACTUAL COST £7,767.62
Organization dues or fees £0.00 £0.00 £0.00
Other £0.00 £0.00 £0.00
TOTAL DIFFERENCE £0.00
Subtotals £134.32 £134.32 £0.00
Personal Monthly Budget (Year 7-10)
Income 1 £7,767.62 PROJECTED BALANCE (Projected
£0.00
PROJECTED MONTHLY INCOME Extra income £0.00 income minus expenses)
Total monthly income £7,767.62 ACTUAL BALANCE (Actual
£0.00
income minus expenses)
Income 1 £7,767.62
DIFFERENCE (Actual
ACTUAL MONTHLY INCOME Extra income £0.00 £0.00
minus projected)
Total monthly income £7,767.62

HOUSING Projected Cost Actual Cost Difference ENTERTAINMENT Projected Cost Actual Cost Difference
Mortgage or rent £1,454.76 £1,454.76 £0.00 4k tv 49 inch. £0.00 £0.00 £0.00
Phone £22.23 £22.23 £0.00 Netflix £6.14 £6.14 £0.00
Electricity £16.12 £16.12 £0.00 Movies (included in PS4) £0.00 £0.00 £0.00
Gas £16.12 £16.12 £0.00 Concerts £0.00 £0.00 £0.00
Water and sewer £8.44 £8.44 £0.00 Sporting events £0.00 £0.00 £0.00
Cable £0.00 £0.00 £0.00 Live theater £0.00 £0.00 £0.00
Waste removal £0.00 £0.00 £0.00 Ps4 pro £0.00 £0.00 £0.00
Maintenance or repairs £0.00 £0.00 £0.00 Video Games £0.00 £0.00 £0.00
Supplies £0.00 £0.00 £0.00 Other £0.00 £0.00 £0.00
Other £0.00 £0.00 £0.00 Subtotals £6.14 £6.14 £0.00
Subtotals £1,517.67 £1,517.67 £0.00
LOANS Projected Cost Actual Cost Difference
TRANSPORTATION Projected Cost Actual Cost Difference Personal £0.00
Vehicle payment £0.00 £0.00 £0.00 Student £0.00
Bus/taxi fare £0.00 £0.00 £0.00 Credit card £0.00
Insurance £0.00 £0.00 £0.00 Credit card £0.00
Licensing £0.00 £0.00 £0.00 Credit card £0.00
Fuel £0.00 £0.00 £0.00 Other £0.00
Maintenance £0.00 £0.00 £0.00 Subtotals £0.00 £0.00 £0.00
Other (The Tube) £162.00 £162.00 £0.00
Subtotals £162.00 £162.00 £0.00 TAXES Projected Cost Actual Cost Difference

Income (40%) £3,107.00 £3,107.00 £0.00

INSURANCE Projected Cost Actual Cost Difference National Insurance (12%) £155.04 £155.04 £0.00
Home £0.00 £0.00 £0.00 Tax 3 £0.00 £0.00 £0.00
Health £120.50 £120.50 £0.00 Other £0.00 £0.00 £0.00
Life £0.00 £0.00 £0.00 Subtotals £3,262.04 £3,262.04 £0.00
Other £0.00 £0.00 £0.00
Subtotals £120.50 £120.50 £0.00 SAVINGS OR INVESTMENTS Projected Cost Actual Cost Difference
Retirement account £500.00 £500.00 £0.00
FOOD Projected Cost Actual Cost Difference Investment account £375.00 £375.00 £0.00
Groceries £575.64 £575.64 £0.00 Emergency £0.00 £0.00
Dining out £345.39 £345.39 £0.00 Subtotals £875.00 £875.00 £0.00
Other £0.00 £0.00 £0.00
Subtotals £921.03 £921.03 £0.00 SAVINGS CON. AND DONATIONS Projected Cost Actual Cost Difference
Savings £368.92 £368.92 £0.00
PETS Projected Cost Actual Cost Difference House Savings £400.00 £400.00 £0.00
Food £0.00 Charity 1 £0.00
Medical £0.00 Subtotals £768.92 £768.92 £0.00
Grooming £0.00
Toys £0.00 LEGAL Projected Cost Actual Cost Difference
Other £0.00 Attorney £0.00
Subtotals £0.00 £0.00 £0.00 Alimony £0.00
Payments on lien or judgment £0.00
PERSONAL CARE Projected Cost Actual Cost Difference Other £0.00
Gym (Included) £0.00 £0.00 £0.00 Subtotals £0.00 £0.00 £0.00
Hair/nails £0.00 £0.00 £0.00
Clothing £134.32 £134.32 £0.00
TOTAL PROJECTED COST £7,767.62
Dry cleaning £0.00 £0.00 £0.00
Health club £0.00 £0.00 £0.00
TOTAL ACTUAL COST £7,767.62
Organization dues or fees £0.00 £0.00 £0.00
Other £0.00 £0.00 £0.00
TOTAL DIFFERENCE £0.00
Subtotals £134.32 £134.32 £0.00
Personal Yearly Budget (Year 11) - 118,283.43 Year
Income 1 £9,856.95 PROJECTED BALANCE (Projected
£0.00
PROJECTED MONTHLY INCOME Extra income £5,134.00 income minus expenses)
Total monthly income £14,990.95 ACTUAL BALANCE (Actual
£0.00
income minus expenses)
Income 1 £9,856.95
DIFFERENCE (Actual
ACTUAL MONTHLY INCOME Extra income £5,134.00 £0.00
minus projected)
Total monthly income £14,990.95

HOUSING Projected Cost Actual Cost Difference ENTERTAINMENT Projected Cost Actual Cost Difference
Mortgage or rent £1,454.76 £1,454.76 £0.00 4k tv 49 inch. £0.00 £0.00 £0.00
Phone £22.23 £22.23 £0.00 Netflix £6.14 £6.14 £0.00
Electricity £16.12 £16.12 £0.00 Movies (included in PS4) £0.00 £0.00 £0.00
Gas £16.12 £16.12 £0.00 Concerts £0.00 £0.00 £0.00
Water and sewer £8.44 £8.44 £0.00 Sporting events £0.00 £0.00 £0.00
Mortgage £1,204.39 £1,204.39 £0.00 Live theater £0.00 £0.00 £0.00
Waste removal £0.00 £0.00 £0.00 Ps4 pro £0.00 £0.00 £0.00
Maintenance or repairs £0.00 £0.00 £0.00 Video Games £0.00 £0.00 £0.00
Supplies £0.00 £0.00 £0.00 Other £0.00 £0.00 £0.00
Other £0.00 £0.00 £0.00 Subtotals £6.14 £6.14 £0.00
Subtotals £2,722.06 £2,722.06 £0.00
LOANS Projected Cost Actual Cost Difference
TRANSPORTATION Projected Cost Actual Cost Difference Personal £0.00
Vehicle payment £0.00 £0.00 £0.00 Student £0.00
Bus/taxi fare £0.00 £0.00 £0.00 Credit card £0.00
Insurance £0.00 £0.00 £0.00 Credit card £0.00
Licensing £0.00 £0.00 £0.00 Credit card £0.00
Fuel £0.00 £0.00 £0.00 Other £0.00
Maintenance £0.00 £0.00 £0.00 Subtotals £0.00 £0.00 £0.00
Other (The Tube) £0.00 £0.00 £0.00
Subtotals £0.00 £0.00 £0.00 TAXES Projected Cost Actual Cost Difference

Income (40%) £3,942.78 £3,942.78 £0.00

INSURANCE Projected Cost Actual Cost Difference National Insurance (12%) £1,182.80 £1,182.80 £0.00
Home £0.00 £0.00 £0.00 Tax 3 £0.00 £0.00 £0.00
Health £120.50 £120.50 £0.00 Other £0.00 £0.00 £0.00
Life £0.00 £0.00 £0.00 Subtotals £5,125.58 £5,125.58 £0.00
Other £0.00 £0.00 £0.00
Subtotals £120.50 £120.50 £0.00 SAVINGS OR INVESTMENTS Projected Cost Actual Cost Difference
Retirement account £1,000.00 £1,000.00 £0.00
FOOD Projected Cost Actual Cost Difference Investment account £50.00 £50.00 £0.00
Groceries £191.88 £191.88 £0.00 Emergency £75.00 £75.00 £0.00
Dining out £115.13 £115.13 £0.00 Subtotals £1,125.00 £1,125.00 £0.00
Other £0.00 £0.00 £0.00
Subtotals £307.01 £307.01 £0.00 SAVINGS CON. Projected Cost Actual Cost Difference
Savings £675.34 £675.34 £0.00
PETS Projected Cost Actual Cost Difference House Savings £775.00 £775.00 £0.00
Food £0.00 Rental Emergency £4,000.00 £4,000.00 £0.00
Medical £0.00 Subtotals £5,450.34 £5,450.34 £0.00
Grooming £0.00
Toys £0.00 LEGAL Projected Cost Actual Cost Difference
Other £0.00 Attorney £0.00
Subtotals £0.00 £0.00 £0.00 Alimony £0.00
Payments on lien or judgment £0.00
PERSONAL CARE Projected Cost Actual Cost Difference Other £0.00
Gym (Included) £0.00 £0.00 £0.00 Subtotals £0.00 £0.00 £0.00
Hair/nails £0.00 £0.00 £0.00
Clothing £134.32 £134.32 £0.00
TOTAL PROJECTED COST £14,990.95
Dry cleaning £0.00 £0.00 £0.00
Health club £0.00 £0.00 £0.00
TOTAL ACTUAL COST £14,990.95
Organization dues or fees £0.00 £0.00 £0.00
Other £0.00 £0.00 £0.00
TOTAL DIFFERENCE £0.00
Subtotals £134.32 £134.32 £0.00
Personal Yearly Budget (Year 12-20) - 118,283.43 Year
Income 1 £9,856.95 PROJECTED BALANCE (Projected
£0.00
PROJECTED MONTHLY INCOME Extra income £5,134.00 income minus expenses)
Total monthly income £14,990.95 ACTUAL BALANCE (Actual
£0.00
income minus expenses)
Income 1 £9,856.95
DIFFERENCE (Actual
ACTUAL MONTHLY INCOME Extra income £5,134.00 £0.00
minus projected)
Total monthly income £14,990.95

HOUSING Projected Cost Actual Cost Difference ENTERTAINMENT Projected Cost Actual Cost Difference
Mortgage or rent £1,454.76 £1,454.76 £0.00 4k tv 49 inch. £0.00 £0.00 £0.00
Phone £22.23 £22.23 £0.00 Netflix £6.14 £6.14 £0.00
Electricity £16.12 £16.12 £0.00 Movies (included in PS4) £0.00 £0.00 £0.00
Gas £16.12 £16.12 £0.00 Concerts £0.00 £0.00 £0.00
Water and sewer £8.44 £8.44 £0.00 Sporting events £0.00 £0.00 £0.00
Mortgage £1,204.39 £1,204.39 £0.00 Live theater £0.00 £0.00 £0.00
Waste removal £0.00 £0.00 £0.00 Ps4 pro £0.00 £0.00 £0.00
Maintenance or repairs £0.00 £0.00 £0.00 Video Games £0.00 £0.00 £0.00
Supplies £0.00 £0.00 £0.00 Other £0.00 £0.00 £0.00
Other £0.00 £0.00 £0.00 Subtotals £6.14 £6.14 £0.00
Subtotals £2,722.06 £2,722.06 £0.00
LOANS Projected Cost Actual Cost Difference
TRANSPORTATION Projected Cost Actual Cost Difference Personal £0.00
Vehicle payment £0.00 £0.00 £0.00 Student £0.00
Bus/taxi fare £0.00 £0.00 £0.00 Credit card £0.00
Insurance £0.00 £0.00 £0.00 Credit card £0.00
Licensing £0.00 £0.00 £0.00 Credit card £0.00
Fuel £0.00 £0.00 £0.00 Other £0.00
Maintenance £0.00 £0.00 £0.00 Subtotals £0.00 £0.00 £0.00
Other (The Tube) £0.00 £0.00 £0.00
Subtotals £0.00 £0.00 £0.00 TAXES Projected Cost Actual Cost Difference

Income (40%) £3,942.78 £3,942.78 £0.00

INSURANCE Projected Cost Actual Cost Difference National Insurance (12%) £1,182.80 £1,182.80 £0.00
Home £0.00 £0.00 £0.00 Tax 3 £0.00 £0.00 £0.00
Health £120.50 £120.50 £0.00 Other £0.00 £0.00 £0.00
Life £0.00 £0.00 £0.00 Subtotals £5,125.58 £5,125.58 £0.00
Other £0.00 £0.00 £0.00
Subtotals £120.50 £120.50 £0.00 SAVINGS OR INVESTMENTS Projected Cost Actual Cost Difference
Retirement account £1,000.00 £1,000.00 £0.00
FOOD Projected Cost Actual Cost Difference Investment account £50.00 £50.00 £0.00
Groceries £191.88 £191.88 £0.00 Emergency £75.00 £75.00 £0.00
Dining out £115.13 £115.13 £0.00 Subtotals £1,125.00 £1,125.00 £0.00
Other £0.00 £0.00 £0.00
Subtotals £307.01 £307.01 £0.00 SAVINGS CON. Projected Cost Actual Cost Difference
Savings £675.34 £675.34 £0.00
PETS Projected Cost Actual Cost Difference House Savings £775.00 £775.00 £0.00
Food £0.00 Rental Emergency £4,000.00 £4,000.00 £0.00
Medical £0.00 Subtotals £5,450.34 £5,450.34 £0.00
Grooming £0.00
Toys £0.00 LEGAL Projected Cost Actual Cost Difference
Other £0.00 Attorney £0.00
Subtotals £0.00 £0.00 £0.00 Alimony £0.00
Payments on lien or judgment £0.00
PERSONAL CARE Projected Cost Actual Cost Difference Other £0.00
Gym (Included) £0.00 £0.00 £0.00 Subtotals £0.00 £0.00 £0.00
Hair/nails £0.00 £0.00 £0.00
Clothing £134.32 £134.32 £0.00
TOTAL PROJECTED COST £14,990.95
Dry cleaning £0.00 £0.00 £0.00
Health club £0.00 £0.00 £0.00
TOTAL ACTUAL COST £14,990.95
Organization dues or fees £0.00 £0.00 £0.00
Other £0.00 £0.00 £0.00
TOTAL DIFFERENCE £0.00
Subtotals £134.32 £134.32 £0.00
Personal Yearly Budget (Year 21) - 147,854.29 Year
Income 1 £12,321.20 PROJECTED BALANCE (Projected
£0.00
PROJECTED MONTHLY INCOME Extra income £5,134.00 income minus expenses)
Total monthly income £17,455.20 ACTUAL BALANCE (Actual
£0.00
income minus expenses)
Income 1 £12,321.20
DIFFERENCE (Actual
ACTUAL MONTHLY INCOME Extra income £5,134.00 £0.00
minus projected)
Total monthly income £17,455.20

HOUSING Projected Cost Actual Cost Difference ENTERTAINMENT Projected Cost Actual Cost Difference
Mortgage or rent £1,454.76 £1,454.76 £0.00 4k tv 49 inch. £0.00 £0.00 £0.00
Phone £22.23 £22.23 £0.00 Netflix £6.14 £6.14 £0.00
Electricity £16.12 £16.12 £0.00 Movies (included in PS4) £0.00 £0.00 £0.00
Gas £16.12 £16.12 £0.00 Concerts £0.00 £0.00 £0.00
Water and sewer £8.44 £8.44 £0.00 Sporting events £0.00 £0.00 £0.00
Mortgage £1,204.39 £1,204.39 £0.00 Live theater £0.00 £0.00 £0.00
Waste removal £0.00 £0.00 £0.00 Ps4 pro £0.00 £0.00 £0.00
Maintenance or repairs £0.00 £0.00 £0.00 Video Games £0.00 £0.00 £0.00
Supplies £0.00 £0.00 £0.00 Other £0.00 £0.00 £0.00
Other £0.00 £0.00 £0.00 Subtotals £6.14 £6.14 £0.00
Subtotals £2,722.06 £2,722.06 £0.00
LOANS Projected Cost Actual Cost Difference
TRANSPORTATION Projected Cost Actual Cost Difference Personal £0.00
Vehicle payment £0.00 £0.00 £0.00 Student £0.00
Bus/taxi fare £0.00 £0.00 £0.00 Credit card £0.00
Insurance £0.00 £0.00 £0.00 Credit card £0.00
Licensing £0.00 £0.00 £0.00 Credit card £0.00
Fuel £0.00 £0.00 £0.00 Other £0.00
Maintenance £0.00 £0.00 £0.00 Subtotals £0.00 £0.00 £0.00
Other (The Tube) £0.00 £0.00 £0.00
Subtotals £0.00 £0.00 £0.00 TAXES Projected Cost Actual Cost Difference

Income (40%) £4,928.47 £4,928.47 £0.00

INSURANCE Projected Cost Actual Cost Difference National Insurance (12%) £1,478.00 £1,478.00 £0.00
Home £0.00 £0.00 £0.00 Tax 3 £0.00 £0.00 £0.00
Health £120.50 £120.50 £0.00 Other £0.00 £0.00 £0.00
Life £0.00 £0.00 £0.00 Subtotals £6,406.47 £6,406.47 £0.00
Other £0.00 £0.00 £0.00
Subtotals £120.50 £120.50 £0.00 SAVINGS OR INVESTMENTS Projected Cost Actual Cost Difference
Retirement account £1,000.00 £1,000.00 £0.00
FOOD Projected Cost Actual Cost Difference Investment account £50.00 £50.00 £0.00
Groceries £191.88 £191.88 £0.00 Emergency £75.00 £75.00 £0.00
Dining out £115.13 £115.13 £0.00 Subtotals £1,125.00 £1,125.00 £0.00
Other £0.00 £0.00 £0.00
Subtotals £307.01 £307.01 £0.00 SAVINGS CON. Projected Cost Actual Cost Difference
Savings £200.00 £200.00 £0.00
PETS Projected Cost Actual Cost Difference House Savings £6,333.70 £6,333.70 £0.00
Food £0.00 Rental Emergency £100.00 £100.00 £0.00
Medical £0.00 Subtotals £6,633.70 £6,633.70 £0.00
Grooming £0.00
Toys £0.00 LEGAL Projected Cost Actual Cost Difference
Other £0.00 Attorney £0.00
Subtotals £0.00 £0.00 £0.00 Alimony £0.00
Payments on lien or judgment £0.00
PERSONAL CARE Projected Cost Actual Cost Difference Other £0.00
Gym (Included) £0.00 £0.00 £0.00 Subtotals £0.00 £0.00 £0.00
Hair/nails £0.00 £0.00 £0.00
Clothing £134.32 £134.32 £0.00
TOTAL PROJECTED COST £17,455.20
Dry cleaning £0.00 £0.00 £0.00
Health club £0.00 £0.00 £0.00
TOTAL ACTUAL COST £17,455.20
Organization dues or fees £0.00 £0.00 £0.00
Other £0.00 £0.00 £0.00
TOTAL DIFFERENCE £0.00
Subtotals £134.32 £134.32 £0.00
Personal Yearly Budget (Year 21) - 147,854.29 Year
Income 1 £12,321.20 PROJECTED BALANCE (Projected
£0.00
PROJECTED MONTHLY INCOME Extra income £5,134.00 income minus expenses)
Total monthly income £17,455.20 ACTUAL BALANCE (Actual
£0.00
income minus expenses)
Income 1 £12,321.20
DIFFERENCE (Actual
ACTUAL MONTHLY INCOME Extra income £5,134.00 £0.00
minus projected)
Total monthly income £17,455.20

HOUSING Projected Cost Actual Cost Difference ENTERTAINMENT Projected Cost Actual Cost Difference
Mortgage or rent £1,454.76 £1,454.76 £0.00 4k tv 49 inch. £0.00 £0.00 £0.00
Phone £22.23 £22.23 £0.00 Netflix £6.14 £6.14 £0.00
Electricity £16.12 £16.12 £0.00 Movies (included in PS4) £0.00 £0.00 £0.00
Gas £16.12 £16.12 £0.00 Concerts £0.00 £0.00 £0.00
Water and sewer £8.44 £8.44 £0.00 Sporting events £0.00 £0.00 £0.00
Mortgage £0.00 £0.00 £0.00 Live theater £0.00 £0.00 £0.00
Waste removal £0.00 £0.00 £0.00 Ps4 pro £0.00 £0.00 £0.00
Maintenance or repairs £0.00 £0.00 £0.00 Video Games £0.00 £0.00 £0.00
Supplies £0.00 £0.00 £0.00 Other £0.00 £0.00 £0.00
Other £0.00 £0.00 £0.00 Subtotals £6.14 £6.14 £0.00
Subtotals £1,517.67 £1,517.67 £0.00
LOANS Projected Cost Actual Cost Difference
TRANSPORTATION Projected Cost Actual Cost Difference Personal £0.00
Vehicle payment £0.00 £0.00 £0.00 Student £0.00
Bus/taxi fare £0.00 £0.00 £0.00 Credit card £0.00
Insurance £0.00 £0.00 £0.00 Credit card £0.00
Licensing £0.00 £0.00 £0.00 Credit card £0.00
Fuel £0.00 £0.00 £0.00 Other £0.00
Maintenance £0.00 £0.00 £0.00 Subtotals £0.00 £0.00 £0.00
Other (The Tube) £0.00 £0.00 £0.00
Subtotals £0.00 £0.00 £0.00 TAXES Projected Cost Actual Cost Difference

Income (40%) £4,928.47 £4,928.47 £0.00

INSURANCE Projected Cost Actual Cost Difference National Insurance (12%) £1,478.00 £1,478.00 £0.00
Home £0.00 £0.00 £0.00 Tax 3 £0.00 £0.00 £0.00
Health £120.50 £120.50 £0.00 Other £0.00 £0.00 £0.00
Life £0.00 £0.00 £0.00 Subtotals £6,406.47 £6,406.47 £0.00
Other £0.00 £0.00 £0.00
Subtotals £120.50 £120.50 £0.00 SAVINGS OR INVESTMENTS Projected Cost Actual Cost Difference
Retirement account £1,000.00 £1,000.00 £0.00
FOOD Projected Cost Actual Cost Difference Investment account £50.00 £50.00 £0.00
Groceries £191.88 £191.88 £0.00 Emergency £75.00 £75.00 £0.00
Dining out £115.13 £115.13 £0.00 Subtotals £1,125.00 £1,125.00 £0.00
Other £0.00 £0.00 £0.00
Subtotals £307.01 £307.01 £0.00 SAVINGS CON. Projected Cost Actual Cost Difference
Savings £200.00 £200.00 £0.00
PETS Projected Cost Actual Cost Difference House Savings £7,538.09 £7,538.09 £0.00
Food £0.00 Rental Emergency £100.00 £100.00 £0.00
Medical £0.00 Subtotals £7,838.09 £7,838.09 £0.00
Grooming £0.00
Toys £0.00 LEGAL Projected Cost Actual Cost Difference
Other £0.00 Attorney £0.00
Subtotals £0.00 £0.00 £0.00 Alimony £0.00
Payments on lien or judgment £0.00
PERSONAL CARE Projected Cost Actual Cost Difference Other £0.00
Gym (Included) £0.00 £0.00 £0.00 Subtotals £0.00 £0.00 £0.00
Hair/nails £0.00 £0.00 £0.00
Clothing £134.32 £134.32 £0.00
TOTAL PROJECTED COST £17,455.20
Dry cleaning £0.00 £0.00 £0.00
Health club £0.00 £0.00 £0.00
TOTAL ACTUAL COST £17,455.20
Organization dues or fees £0.00 £0.00 £0.00
Other £0.00 £0.00 £0.00
TOTAL DIFFERENCE £0.00
Subtotals £134.32 £134.32 £0.00
Personal Yearly Budget (Year 31) - 184,817.86 Year
Income 1 £15,401.49 PROJECTED BALANCE (Projected
£0.00
PROJECTED MONTHLY INCOME Extra income £29,753.66 income minus expenses)
Total monthly income £45,155.15 ACTUAL BALANCE (Actual
£0.00
income minus expenses)
Income 1 £15,401.49
DIFFERENCE (Actual
ACTUAL MONTHLY INCOME Extra income £29,753.66 £0.00
minus projected)
Total monthly income £45,155.15

HOUSING Projected Cost Actual Cost Difference ENTERTAINMENT Projected Cost Actual Cost Difference
Mortgage or rent £1,454.76 £1,454.76 £0.00 4k tv 49 inch. £0.00 £0.00 £0.00
Phone £22.23 £22.23 £0.00 Netflix £6.14 £6.14 £0.00
Electricity £16.12 £16.12 £0.00 Movies (included in PS4) £0.00 £0.00 £0.00
Gas £16.12 £16.12 £0.00 Private Driver £2,131.00 £2,131.00 £0.00
Water and sewer £8.44 £8.44 £0.00 Sporting events £0.00 £0.00 £0.00
Mortgage £0.00 £0.00 £0.00 Live theater £0.00 £0.00 £0.00
Waste removal £0.00 £0.00 £0.00 Ps4 pro £0.00 £0.00 £0.00
Maintenance or repairs £0.00 £0.00 £0.00 Video Games £0.00 £0.00 £0.00
Supplies £0.00 £0.00 £0.00 Other £0.00 £0.00 £0.00
Other £0.00 £0.00 £0.00 Subtotals £2,137.14 £2,137.14 £0.00
Subtotals £1,517.67 £1,517.67 £0.00
LOANS Projected Cost Actual Cost Difference
TRANSPORTATION Projected Cost Actual Cost Difference Personal £0.00
Vehicle payment £0.00 £0.00 £0.00 Student £0.00
Bus/taxi fare £0.00 £0.00 £0.00 Credit card £0.00
Insurance £0.00 £0.00 £0.00 Credit card £0.00
Licensing £0.00 £0.00 £0.00 Credit card £0.00
Fuel £0.00 £0.00 £0.00 Other £0.00
Maintenance £0.00 £0.00 £0.00 Subtotals £0.00 £0.00 £0.00
Other (The Tube) £0.00 £0.00 £0.00
Subtotals £0.00 £0.00 £0.00 TAXES Projected Cost Actual Cost Difference

Income (40%) £6,160.00 £6,160.00 £0.00

INSURANCE Projected Cost Actual Cost Difference National Insurance (12%) £1,848.17 £1,848.17 £0.00
Home £0.00 £0.00 £0.00 Tax 3 £0.00 £0.00 £0.00
Health £120.50 £120.50 £0.00 Other £0.00 £0.00 £0.00
Life £0.00 £0.00 £0.00 Subtotals £8,008.17 £8,008.17 £0.00
Other £0.00 £0.00 £0.00
Subtotals £120.50 £120.50 £0.00 SAVINGS OR INVESTMENTS Projected Cost Actual Cost Difference
Retirement account £3,000.00 £3,000.00 £0.00
FOOD Projected Cost Actual Cost Difference Investment account £50.00 £50.00 £0.00
Groceries £191.88 £191.88 £0.00 Emergency £100.00 £100.00 £0.00
Dining out £115.13 £115.13 £0.00 Subtotals £3,150.00 £3,150.00 £0.00
Other £0.00 £0.00 £0.00
Subtotals £307.01 £307.01 £0.00 SAVINGS CON. Projected Cost Actual Cost Difference
Savings £528.36 £528.36 £0.00
PETS Projected Cost Actual Cost Difference House Savings £28,551.98 £28,551.98 £0.00
Food £0.00 Rental Emergency £700.00 £700.00 £0.00
Medical £0.00 Subtotals £29,780.34 £29,780.34 £0.00
Grooming £0.00
Toys £0.00 LEGAL Projected Cost Actual Cost Difference
Other £0.00 Attorney £0.00
Subtotals £0.00 £0.00 £0.00 Alimony £0.00
Payments on lien or judgment £0.00
PERSONAL CARE Projected Cost Actual Cost Difference Other £0.00
Gym (Included) £0.00 £0.00 £0.00 Subtotals £0.00 £0.00 £0.00
Hair/nails £0.00 £0.00 £0.00
Clothing £134.32 £134.32 £0.00
TOTAL PROJECTED COST £45,155.15
Dry cleaning £0.00 £0.00 £0.00
Health club £0.00 £0.00 £0.00
TOTAL ACTUAL COST £45,155.15
Organization dues or fees £0.00 £0.00 £0.00
Other £0.00 £0.00 £0.00
TOTAL DIFFERENCE £0.00
Subtotals £134.32 £134.32 £0.00
Personal Yearly Budget (Year 31) - 184,817.86 Year
Income 1 £15,401.49 PROJECTED BALANCE (Projected
£0.00
PROJECTED MONTHLY INCOME Extra income £29,753.66 income minus expenses)
Total monthly income £45,155.15 ACTUAL BALANCE (Actual
£0.00
income minus expenses)
Income 1 £15,401.49
DIFFERENCE (Actual
ACTUAL MONTHLY INCOME Extra income £29,753.66 £0.00
minus projected)
Total monthly income £45,155.15

HOUSING Projected Cost Actual Cost Difference ENTERTAINMENT Projected Cost Actual Cost Difference
Mortgage or rent £1,454.76 £1,454.76 £0.00 4k tv 49 inch. £0.00 £0.00 £0.00
Phone £22.23 £22.23 £0.00 Netflix £6.14 £6.14 £0.00
Electricity £16.12 £16.12 £0.00 Movies (included in PS4) £0.00 £0.00 £0.00
Gas £16.12 £16.12 £0.00 Private Driver £2,131.00 £2,131.00 £0.00
Water and sewer £8.44 £8.44 £0.00 Sporting events £0.00 £0.00 £0.00
Mortgage £0.00 £0.00 £0.00 Live theater £0.00 £0.00 £0.00
Waste removal £0.00 £0.00 £0.00 Ps4 pro £0.00 £0.00 £0.00
Maintenance or repairs £0.00 £0.00 £0.00 Video Games £0.00 £0.00 £0.00
Supplies £0.00 £0.00 £0.00 Other £0.00 £0.00 £0.00
Other £0.00 £0.00 £0.00 Subtotals £2,137.14 £2,137.14 £0.00
Subtotals £1,517.67 £1,517.67 £0.00
LOANS Projected Cost Actual Cost Difference
TRANSPORTATION Projected Cost Actual Cost Difference Personal £0.00
Vehicle payment £0.00 £0.00 £0.00 Student £0.00
Bus/taxi fare £0.00 £0.00 £0.00 Credit card £0.00
Insurance £0.00 £0.00 £0.00 Credit card £0.00
Licensing £0.00 £0.00 £0.00 Credit card £0.00
Fuel £0.00 £0.00 £0.00 Other £0.00
Maintenance £0.00 £0.00 £0.00 Subtotals £0.00 £0.00 £0.00
Other (The Tube) £0.00 £0.00 £0.00
Subtotals £0.00 £0.00 £0.00 TAXES Projected Cost Actual Cost Difference

Income (40%) £6,160.00 £6,160.00 £0.00

INSURANCE Projected Cost Actual Cost Difference National Insurance (12%) £1,848.17 £1,848.17 £0.00
Home £0.00 £0.00 £0.00 Tax 3 £0.00 £0.00 £0.00
Health £120.50 £120.50 £0.00 Other £0.00 £0.00 £0.00
Life £0.00 £0.00 £0.00 Subtotals £8,008.17 £8,008.17 £0.00
Other £0.00 £0.00 £0.00
Subtotals £120.50 £120.50 £0.00 SAVINGS OR INVESTMENTS Projected Cost Actual Cost Difference
Retirement account £3,000.00 £3,000.00 £0.00
FOOD Projected Cost Actual Cost Difference Investment account £50.00 £50.00 £0.00
Groceries £191.88 £191.88 £0.00 Emergency £100.00 £100.00 £0.00
Dining out £115.13 £115.13 £0.00 Subtotals £3,150.00 £3,150.00 £0.00
Other £0.00 £0.00 £0.00
Subtotals £307.01 £307.01 £0.00 SAVINGS CON. Projected Cost Actual Cost Difference
Savings £528.36 £528.36 £0.00
PETS Projected Cost Actual Cost Difference House Savings £28,551.98 £28,551.98 £0.00
Food £0.00 Rental Emergency £700.00 £700.00 £0.00
Medical £0.00 Subtotals £29,780.34 £29,780.34 £0.00
Grooming £0.00
Toys £0.00 LEGAL Projected Cost Actual Cost Difference
Other £0.00 Attorney £0.00
Subtotals £0.00 £0.00 £0.00 Alimony £0.00
Payments on lien or judgment £0.00
PERSONAL CARE Projected Cost Actual Cost Difference Other £0.00
Gym (Included) £0.00 £0.00 £0.00 Subtotals £0.00 £0.00 £0.00
Hair/nails £0.00 £0.00 £0.00
Clothing £134.32 £134.32 £0.00
TOTAL PROJECTED COST £45,155.15
Dry cleaning £0.00 £0.00 £0.00
Health club £0.00 £0.00 £0.00
TOTAL ACTUAL COST £45,155.15
Organization dues or fees £0.00 £0.00 £0.00
Other £0.00 £0.00 £0.00
TOTAL DIFFERENCE £0.00
Subtotals £134.32 £134.32 £0.00
Personal Yearly Budget (R30) -
Income 1 £0.00
PROJECTED MONTHLY INCOME Extra income £29,753.66
Total monthly income £29,753.66

Income 1 £0.00
ACTUAL MONTHLY INCOME Extra income £29,753.66
Total monthly income £29,753.66

HOUSING Projected Cost Actual Cost Difference

Mortgage or rent £0.00 £0.00 £0.00

Phone £22.23 £22.23 £0.00
Electricity £16.12 £16.12 £0.00
Gas £16.12 £16.12 £0.00
Water and sewer £8.44 £8.44 £0.00
Mortgage £0.00 £0.00 £0.00
Waste removal £0.00 £0.00 £0.00
Maintenance or repairs £0.00 £0.00 £0.00
Supplies £0.00 £0.00 £0.00
Other £0.00 £0.00 £0.00
Subtotals £62.91 £62.91 £0.00

TRANSPORTATION Projected Cost Actual Cost Difference

Vehicle payment £0.00 £0.00 £0.00

Bus/taxi fare £0.00 £0.00 £0.00
Insurance £0.00 £0.00 £0.00
Licensing £0.00 £0.00 £0.00
Fuel £0.00 £0.00 £0.00
Maintenance £0.00 £0.00 £0.00
Other (The Tube) £0.00 £0.00 £0.00
Subtotals £0.00 £0.00 £0.00

INSURANCE Projected Cost Actual Cost Difference

Home £0.00 £0.00 £0.00

Health £120.50 £120.50 £0.00
Life £0.00 £0.00 £0.00
Other £0.00 £0.00 £0.00
Subtotals £120.50 £120.50 £0.00

FOOD Projected Cost Actual Cost Difference

Groceries £191.88 £191.88 £0.00

Dining out £115.13 £115.13 £0.00
Other £0.00 £0.00 £0.00
Subtotals £307.01 £307.01 £0.00

PETS Projected Cost Actual Cost Difference

Food £0.00
Medical £0.00
Grooming £0.00
Toys £0.00
Other £0.00
Subtotals £0.00 £0.00 £0.00

PERSONAL CARE Projected Cost Actual Cost Difference

Gym (Included) £0.00 £0.00 £0.00

Hair/nails £0.00 £0.00 £0.00
Clothing £134.32 £134.32 £0.00
Dry cleaning £0.00 £0.00 £0.00
Health club £0.00 £0.00 £0.00
Organization dues or fees £0.00 £0.00 £0.00
Other £0.00 £0.00 £0.00
Subtotals £134.32 £134.32 £0.00
et (R30) -
PROJECTED BALANCE (Projected
£0.00
income minus expenses)
ACTUAL BALANCE (Actual
£0.00
income minus expenses)

DIFFERENCE (Actual
£0.00
minus projected)

ENTERTAINMENT Projected Cost Actual Cost Difference

4k tv 49 inch. £0.00 £0.00 £0.00

Netflix £6.14 £6.14 £0.00
Movies (included in PS4) £0.00 £0.00 £0.00
Private Driver £2,131.00 £2,131.00 £0.00
Sporting events £0.00 £0.00 £0.00
Live theater £0.00 £0.00 £0.00
Ps4 pro £0.00 £0.00 £0.00
Video Games £0.00 £0.00 £0.00
Other £0.00 £0.00 £0.00
Subtotals £2,137.14 £2,137.14 £0.00

LOANS Projected Cost Actual Cost Difference

Personal £0.00
Student £0.00
Credit card £0.00
Credit card £0.00
Credit card £0.00
Other £0.00
Subtotals £0.00 £0.00 £0.00

TAXES Projected Cost Actual Cost Difference

Income 0 £0.00 £0.00 £0.00

Tax 2 £0.00 £0.00 £0.00
Tax 3 £0.00 £0.00 £0.00
Other £0.00 £0.00 £0.00
Subtotals £0.00 £0.00 £0.00

SAVINGS OR INVESTMENTS Projected Cost Actual Cost Difference

Retirement account £6,241.78 £6,241.78 £0.00

Investment account £0.00 £0.00 £0.00
Emergency £50.00 £50.00 £0.00
Subtotals £6,291.78 £6,291.78 £0.00

SAVINGS CON. Projected Cost Actual Cost Difference

Savings £10,000.00 £10,000.00 £0.00

House Savings £10,000.00 £10,000.00 £0.00
Rental Emergency £700.00 £700.00 £0.00
Subtotals £20,700.00 £20,700.00 £0.00

LEGAL Projected Cost Actual Cost Difference

Attorney £0.00
Alimony £0.00
Payments on lien or judgment £0.00
Other £0.00
Subtotals £0.00 £0.00 £0.00

TOTAL PROJECTED COST £29,753.66

TOTAL ACTUAL COST £29,753.66

TOTAL DIFFERENCE £0.00