Kilinski Budget http://numsum.com/spreadsheet/show/74819 Sat, 19 Jul 2008 20:27:18 GMT monthly budget Housing Total Difference: $10,048<br/> Total Actual Cost: Total monthly income Sat, 19 Jul 2008 20:27:18 GMT http://numsum.com/spreadsheet/show/74819 Mortgage or rent Total Projected Cost: $3,480<br/> Total Difference: $0<br/> Total Actual Cost: $3,480<br/> Projected Monthly Income: Actual Monthly Income Sat, 19 Jul 2008 20:27:18 GMT http://numsum.com/spreadsheet/show/74819 Second mortgage or rent Total Projected Cost: $250<br/> Total Difference: 0<br/> Total Actual Cost: $250 Sat, 19 Jul 2008 20:27:18 GMT http://numsum.com/spreadsheet/show/74819 Home & Cell Phones Total Projected Cost: $325<br/> Total Difference: $0<br/> Total Actual Cost: $325<br/> Projected Monthly Income: Income 1 Sat, 19 Jul 2008 20:27:18 GMT http://numsum.com/spreadsheet/show/74819 Electricity Total Projected Cost: $300<br/> Total Difference: $0<br/> Total Actual Cost: $300<br/> Projected Monthly Income: Income 2 Sat, 19 Jul 2008 20:27:18 GMT http://numsum.com/spreadsheet/show/74819 Gas Total Projected Cost: $100<br/> Total Difference: $0<br/> Total Actual Cost: $100<br/> Projected Monthly Income: Extra income Sat, 19 Jul 2008 20:27:18 GMT http://numsum.com/spreadsheet/show/74819 Water and sewer Total Projected Cost: $0<br/> Total Difference: 0<br/> Total Actual Cost: $0<br/> Projected Monthly Income: Total monthly income Sat, 19 Jul 2008 20:27:18 GMT http://numsum.com/spreadsheet/show/74819 Cable Total Projected Cost: $65<br/> Total Difference: 0<br/> Total Actual Cost: $65 Sat, 19 Jul 2008 20:27:18 GMT http://numsum.com/spreadsheet/show/74819 Waste removal Total Projected Cost: $0<br/> Total Difference: 0<br/> Total Actual Cost: $0<br/> Projected Monthly Income: Projected balance (Projected income minus expenses) Sat, 19 Jul 2008 20:27:18 GMT http://numsum.com/spreadsheet/show/74819 Maintenance or repairs Total Projected Cost: $50<br/> Total Difference: $0<br/> Total Actual Cost: $50 Sat, 19 Jul 2008 20:27:18 GMT http://numsum.com/spreadsheet/show/74819 Bug & Ant guy Total Projected Cost: $60<br/> Total Difference: 0<br/> Total Actual Cost: $60<br/> Projected Monthly Income: Actual balance (Actual income minus expenses) Sat, 19 Jul 2008 20:27:18 GMT http://numsum.com/spreadsheet/show/74819 HOA Total Projected Cost: $60<br/> Total Difference: 0<br/> Total Actual Cost: $60 Sat, 19 Jul 2008 20:27:18 GMT http://numsum.com/spreadsheet/show/74819 Subtotals Total Projected Cost: $4,690<br/> Total Difference: $0<br/> Total Actual Cost: $4,690<br/> Projected Monthly Income: Difference (Actual minus projected) Sat, 19 Jul 2008 20:27:18 GMT http://numsum.com/spreadsheet/show/74819 Transportation Sat, 19 Jul 2008 20:27:18 GMT http://numsum.com/spreadsheet/show/74819 Vehicle 1 payment Total Difference: $467 Sat, 19 Jul 2008 20:27:18 GMT http://numsum.com/spreadsheet/show/74819 Vehicle 2 payment Total Difference: $414 Sat, 19 Jul 2008 20:27:18 GMT http://numsum.com/spreadsheet/show/74819 Vehicle 3 payment Total Difference: $330 Sat, 19 Jul 2008 20:27:18 GMT http://numsum.com/spreadsheet/show/74819 Insurance Total Difference: $200 Sat, 19 Jul 2008 20:27:18 GMT http://numsum.com/spreadsheet/show/74819 Licensing Total Difference: $13 Sat, 19 Jul 2008 20:27:18 GMT http://numsum.com/spreadsheet/show/74819 Fuel Total Difference: $600 Sat, 19 Jul 2008 20:27:18 GMT http://numsum.com/spreadsheet/show/74819 Maintenance Total Difference: $100 Sat, 19 Jul 2008 20:27:18 GMT http://numsum.com/spreadsheet/show/74819 Other Total Difference: 0<br/> Projected Monthly Income: Entertainment Sat, 19 Jul 2008 20:27:18 GMT http://numsum.com/spreadsheet/show/74819 Subtotals Total Projected Cost: $0<br/> Total Difference: $2,124<br/> Total Actual Cost: $2,124<br/> Projected Monthly Income: Video/DVD Sat, 19 Jul 2008 20:27:18 GMT http://numsum.com/spreadsheet/show/74819 Insurance Projected Monthly Income: Movies Sat, 19 Jul 2008 20:27:18 GMT http://numsum.com/spreadsheet/show/74819 Home Total Projected Cost: $0<br/> Total Difference: $0<br/> Projected Monthly Income: Concerts Sat, 19 Jul 2008 20:27:18 GMT http://numsum.com/spreadsheet/show/74819 Health Total Difference: 0<br/> Projected Monthly Income: Sporting events Sat, 19 Jul 2008 20:27:18 GMT http://numsum.com/spreadsheet/show/74819 Life Total Difference: 0<br/> Projected Monthly Income: Live theater Sat, 19 Jul 2008 20:27:18 GMT http://numsum.com/spreadsheet/show/74819 Other Total Difference: 0<br/> Projected Monthly Income: Other Sat, 19 Jul 2008 20:27:18 GMT http://numsum.com/spreadsheet/show/74819 Subtotals Total Projected Cost: $0<br/> Total Difference: $0<br/> Total Actual Cost: $0<br/> Projected Monthly Income: Subtotals Sat, 19 Jul 2008 20:27:18 GMT http://numsum.com/spreadsheet/show/74819 Food Projected Monthly Income: Loans Sat, 19 Jul 2008 20:27:18 GMT http://numsum.com/spreadsheet/show/74819 Groceries Total Difference: $1,080<br/> Projected Monthly Income: Personal Sat, 19 Jul 2008 20:27:18 GMT http://numsum.com/spreadsheet/show/74819 Dining out Total Difference: 0<br/> Projected Monthly Income: Student Sat, 19 Jul 2008 20:27:18 GMT http://numsum.com/spreadsheet/show/74819 Other Total Difference: 0<br/> Projected Monthly Income: Discover Card Sat, 19 Jul 2008 20:27:18 GMT http://numsum.com/spreadsheet/show/74819 Subtotals Total Projected Cost: $0<br/> Total Difference: $1,080<br/> Total Actual Cost: $1,080<br/> Projected Monthly Income: Dave's Credit Cards Sat, 19 Jul 2008 20:27:18 GMT http://numsum.com/spreadsheet/show/74819 Children Projected Monthly Income: Other Sat, 19 Jul 2008 20:27:18 GMT http://numsum.com/spreadsheet/show/74819 Medical Total Difference: $75<br/> Projected Monthly Income: Subtotals Sat, 19 Jul 2008 20:27:18 GMT http://numsum.com/spreadsheet/show/74819 Clothing Total Difference: $150 Sat, 19 Jul 2008 20:27:18 GMT http://numsum.com/spreadsheet/show/74819 School tuition Total Difference: 0<br/> Projected Monthly Income: Taxes Sat, 19 Jul 2008 20:27:18 GMT http://numsum.com/spreadsheet/show/74819 School supplies Total Difference: $50<br/> Projected Monthly Income: Federal Sat, 19 Jul 2008 20:27:18 GMT http://numsum.com/spreadsheet/show/74819 Organization dues or fees Total Difference: $60<br/> Projected Monthly Income: State Sat, 19 Jul 2008 20:27:18 GMT http://numsum.com/spreadsheet/show/74819 Lunch money Total Difference: $150<br/> Projected Monthly Income: Local Sat, 19 Jul 2008 20:27:18 GMT http://numsum.com/spreadsheet/show/74819 Child care Total Difference: 0<br/> Projected Monthly Income: Other Sat, 19 Jul 2008 20:27:18 GMT http://numsum.com/spreadsheet/show/74819 Toys/games Total Difference: 0<br/> Projected Monthly Income: Subtotals Sat, 19 Jul 2008 20:27:18 GMT http://numsum.com/spreadsheet/show/74819 Other Total Difference: 0 Sat, 19 Jul 2008 20:27:18 GMT http://numsum.com/spreadsheet/show/74819 Subtotals Total Projected Cost: $0<br/> Total Difference: $485<br/> Total Actual Cost: $485<br/> Projected Monthly Income: Savings or Investments Sat, 19 Jul 2008 20:27:18 GMT http://numsum.com/spreadsheet/show/74819 Pets Projected Monthly Income: Investment account Sat, 19 Jul 2008 20:27:18 GMT http://numsum.com/spreadsheet/show/74819 Food Total Difference: $30<br/> Projected Monthly Income: College Sat, 19 Jul 2008 20:27:18 GMT http://numsum.com/spreadsheet/show/74819 Medical Total Difference: $50<br/> Projected Monthly Income: Other Sat, 19 Jul 2008 20:27:18 GMT http://numsum.com/spreadsheet/show/74819 Grooming Total Difference: $12<br/> Projected Monthly Income: Subtotals Sat, 19 Jul 2008 20:27:18 GMT http://numsum.com/spreadsheet/show/74819 Toys Total Difference: 0 Sat, 19 Jul 2008 20:27:18 GMT http://numsum.com/spreadsheet/show/74819 Other Total Difference: 0<br/> Projected Monthly Income: Gifts and Donations Sat, 19 Jul 2008 20:27:18 GMT http://numsum.com/spreadsheet/show/74819 Subtotals Total Projected Cost: $0<br/> Total Difference: $92<br/> Total Actual Cost: $92<br/> Projected Monthly Income: Charity 1 Sat, 19 Jul 2008 20:27:18 GMT http://numsum.com/spreadsheet/show/74819 Personal Care Projected Monthly Income: Charity 3 Sat, 19 Jul 2008 20:27:18 GMT http://numsum.com/spreadsheet/show/74819 Medical Total Difference: $340<br/> Projected Monthly Income: Subtotals Sat, 19 Jul 2008 20:27:18 GMT http://numsum.com/spreadsheet/show/74819 Hair/nails Total Difference: $100 Sat, 19 Jul 2008 20:27:18 GMT http://numsum.com/spreadsheet/show/74819 Clothing Total Difference: $50<br/> Projected Monthly Income: Legal Sat, 19 Jul 2008 20:27:18 GMT http://numsum.com/spreadsheet/show/74819 Dry cleaning Total Difference: 0<br/> Projected Monthly Income: Attorney Sat, 19 Jul 2008 20:27:18 GMT http://numsum.com/spreadsheet/show/74819 Health club Total Difference: 0<br/> Projected Monthly Income: Alimony Sat, 19 Jul 2008 20:27:18 GMT http://numsum.com/spreadsheet/show/74819 Organization dues or fees Total Difference: 0<br/> Projected Monthly Income: Payments on lien or judgment Sat, 19 Jul 2008 20:27:18 GMT http://numsum.com/spreadsheet/show/74819 Other Total Difference: 0<br/> Projected Monthly Income: Other Sat, 19 Jul 2008 20:27:18 GMT http://numsum.com/spreadsheet/show/74819 Subtotals Total Projected Cost: $0<br/> Total Difference: $490<br/> Total Actual Cost: $490<br/> Projected Monthly Income: Subtotals Sat, 19 Jul 2008 20:27:18 GMT http://numsum.com/spreadsheet/show/74819