Monthly Sample Budget (NL)

NOTE: These are monthly projected costs. Not included: Waste Tax, Municipal Tax, and more.

Salary € 4,500.00

PROJECTED MONTHLY INCOME Vakantiegeld (Vacation allowance) € 200.00

Total monthly income € 4,700.00

Salary € 4,500.00

ACTUAL MONTHLY INCOME Vakantiegeld (Vacation allowance) € 200.00

Total monthly income € 4,700.00

TOTAL PROJECTED EXPENSE (Combined projected cost) € 4,910.00

TOTAL ACTUAL EXPENSE (Combined actual cost) € 4,135.00

TOTAL EXPENSE DIFFERENCE € 775.00

PROJECTED BALANCE (Projected income minus expenses) € (210.00)

ACTUAL BALANCE (Actual income minus expenses) € 565.00

BALANCE DIFFERENCE (Actual minus projected) € 775.00

HOUSING Projected cost Actual cost Difference ENTERTAINMENT Projected cost Actual cost Difference

Rent € 1,850.00 € 1,850.00 € - Subscriptions € 50.00 € 50.00 € -

Phone Number (Mobile plan per person, Vodafone) € 35.00 € 35.00 € - CDs € -

Electricity € 55.00 € 55.00 € - Films € -

Heating € 100.00 € 100.00 € - Concerts € -

Water and sewer € - Sporting events € -

Cable € 95.00 € 95.00 € - Live theatre € -

Waste removal € - Other € -

Maintenance or repairs € - Other € -

Supplies € - Other € -

Other € - Total € 50.00 € 50.00 € -

Total € 2,135.00 € 2,135.00 € -

LOANS Projected cost Actual cost Difference

TRANSPORT Projected cost Actual cost Difference Personal € -

Vehicle payment € 250.00 € 250.00 € - Student € -

Public transport € 100.00 € 100.00 € - Credit card € -

Insurance € - Credit card € -

Licensing € - Credit card € -

Fuel € - Other € -

Maintenance € - Total € - € - € -

Other € -
Actual cost (with 30%
Total € 350.00 € 350.00 € - TAXES Projected cost ruling)
Difference

Income tax € 1,250.00 € 475.00 € 775.00

INSURANCE Projected cost Actual cost Difference Council tax € -

Home € - VAT/Corporation tax € -

Health € 375.00 € 375.00 € - Other € -

Life € - Total € 1,250.00 € 475.00 € 775.00

Other € -

Total € 375.00 € 375.00 € - SAVINGS OR INVESTMENTS Projected cost Actual cost Difference

Retirement account € -

FOOD Projected cost Actual cost Difference Investment account € -

Groceries € 550.00 € 550.00 € - Other € -

Dining out € 200.00 € 200.00 € - Total € - € - € -

Total € 750.00 € 750.00 € - PRESENTS AND DONATIONS Projected cost Actual cost Difference

Charity 1 € -

PETS Projected cost Actual cost Difference Charity 2 € -

Food € - Charity 3 € -

Medical € - Total € - € - € -

Grooming € -

Toys € - LEGAL Projected cost Actual cost Difference

Other € - Lawyer € -

Total € - € - € - Spousal maintenance support € -

Payments on lien or judgment € -

PERSONAL CARE Projected cost Actual cost Difference Other € -

Medical € - Total € - € - € -

Hair/nails € -

Clothing € -

Dry cleaning € -

Health club € -

Organization dues or fees € -

Other € -

Total € - € - € -

Page 2 of 2