Karen Nazario, Personal Budget for Spring 2019; 13 February 2019

Percent of
Total
Semester
Income Projected Actual Difference Income
From Work 1725 1231 494 47.1%
From Family 600 680 -80 26.0%
From Commissions 500 700 -200 26.8%

Total Income 2825 2611 214

Percent of
Total
Fixed
Fixed Expenses Projected Actual Difference Expenses
Rent 378 360 18 19.0%
Phone 135 110 25 5.8%
Food 375 290 85 15.3%
Tuition & Fees 470 210 260 11.1%
Art Materials 742 928 -186 48.9%

Total Expense 2100 1898 202

Percent of
Total
Flexible
Flexible Expenses Projected Actual Difference Expenses
Lunch Out 120 88 32 14.9%
Clothing 420 311 109 52.7%
Entertainment 110 55 55 9.3%
Haircut 80 56 24 9.5%
Transportation 160 80 80 13.6%

Total Expense 890 590 300

Percent of Total Fixed Expenses

Difference

Actual

Projected

-500 0 500 1000 1500 2000 2500

Spring 2019 Budget

Rent Phone Food Tuition & Fees Art Materials