2010 Jan Feb Mar Apr May Jun Jul
Income
Wages/Salary/Pension £1,450 £1,450 £1,450 £1,450 £1,450 £1,450 £1,450
Investments/Savings £15 £10
Other Incomes
TOTAL Income £1,450 £1,450 £1,465 £1,450 £1,450 £1,460 £1,450
Expenses
Car Fuel £25 £25 £25 £25 £25 £25 £25
Clothing £60 £60 £60 £60 £60 £60 £60
Computer/Broadband/Anti-Virus £10 £10 £10 £10 £10 £10 £10
Council Tax £140 £140 £140 £140 £140
Electricity & Gas £90 £90 £90 £90 £90 £90 £90
Fitness Club £600
Gifts £50
Groceries £450 £450 £450 £450 £450 £450 £450
Holidays £2,100
Insurances £250
Miscellaneous £75 £75 £75 £75 £75 £75 £75
Pocket Money £150 £150 £150 £150 £150 £150 £150
Telephone £60 £60 £60
Television/Sky/Licence £46 £166 £46 £46 £46 £46 £46
Water £70 £70 £70 £70 £70
TOTAL Expenditure £966 £1,026 £1,116 £3,276 £1,416 £1,716 £1,176
Opening Bank Account Balance £150 £634 £1,058 £1,407 -£419 -£385 -£641
Total Income £1,450 £1,450 £1,465 £1,450 £1,450 £1,460 £1,450
Total Expenditure £966 £1,026 £1,116 £3,276 £1,416 £1,716 £1,176
Closing Bank Account Balance £634 £1,058 £1,407 -£419 -£385 -£641 -£367
Aug Sep Oct Nov Dec TOTALS
£1,450 £1,450 £1,450 £1,450 £1,450
£14 £12
£200
£1,450 £1,464 £1,450 £1,450 £1,662 £17,651
£25 £25 £25 £25 £25
£60 £60 £60 £60 £60
£10 £10 £10 £10 £10
£140 £140 £140 £140 £140
£90 £90 £90 £90 £90
£300
£450 £450 £450 £450 £600
£400
£75 £75 £75 £75 £75
£150 £150 £150 £150 £150
£60
£46 £46 £46 £46 £46
£70 £70 £70 £70 £70
£1,116 £1,116 £1,576 £1,416 £1,266 £17,182
-£367 -£33 £315 £189 £223
£1,450 £1,464 £1,450 £1,450 £1,662
£1,116 £1,116 £1,576 £1,416 £1,266
-£33 £315 £189 £223 £619
2011 Jan Feb Mar Apr May Jun Jul Aug
Income
Wages/Salary/Pension £1,450 £1,450 £1,450 £1,450 £1,450 £1,450 £1,450 £1,450
Investments/Savings £15 £10
Other Incomes
TOTAL Income £1,450 £1,450 £1,465 £1,450 £1,450 £1,460 £1,450 £1,450
Expenses
Car Fuel £26 £26 £26 £26 £26 £26 £26 £26
Clothing £62 £62 £62 £62 £62 £62 £62 £62
Computer/Broadband/Anti-Virus £10 £10 £10 £10 £10 £10 £10 £10
Council Tax £0 £0 £144 £144 £144 £144 £144 £144
Electricity & Gas £93 £93 £93 £93 £93 £93 £93 £93
Fitness Club £0 £0 £0 £0 £0 £618 £0 £0
Gifts £0 £0 £0 £0 £52 £0 £0 £0
Groceries £464 £464 £464 £464 £464 £464 £464 £464
Holidays £0 £0 £0 £2,163 £0 £0 £0 £0
Insurances £0 £0 £0 £0 £258 £0 £0 £0
Miscellaneous £77 £77 £77 £77 £77 £77 £77 £77
Pocket Money £155 £155 £155 £155 £155 £155 £155 £155
Telephone £62 £0 £0 £62 £0 £0 £62 £0
Television/Sky/Licence £47 £171 £47 £47 £47 £47 £47 £47
Water £0 £0 £72 £72 £72 £72 £72 £72
TOTAL Expenditure £995 £1,057 £1,149 £3,374 £1,458 £1,767 £1,211 £1,149
Opening Bank Account Balance £619 £1,074 £1,467 £1,783 -£142 -£150 -£457 -£219
Total Income £1,450 £1,450 £1,465 £1,450 £1,450 £1,460 £1,450 £1,450
Total Expenditure £995 £1,057 £1,149 £3,374 £1,458 £1,767 £1,211 £1,149
Closing Bank Account Balance £1,074 £1,467 £1,783 -£142 -£150 -£457 -£219 £82
Inflation 3%
Sep Oct Nov Dec TOTALS
£1,450 £1,450 £1,450 £1,450
£14 £12
£200
£1,464 £1,450 £1,450 £1,662 £17,651
£26 £26 £26 £26
£62 £62 £62 £62
£10 £10 £10 £10
£144 £144 £144 £144
£93 £93 £93 £93
£0 £0 £0 £0
£0 £0 £309 £0
£464 £464 £464 £618
£0 £0 £0 £0
£0 £412 £0 £0
£77 £77 £77 £77
£155 £155 £155 £155
£0 £62 £0 £0
£47 £47 £47 £47
£72 £72 £72 £72
£1,149 £1,623 £1,458 £1,304 £17,697
£82 £396 £223 £215
£1,464 £1,450 £1,450 £1,662
£1,149 £1,623 £1,458 £1,304
£396 £223 £215 £573