PERSONAL MONTHLY BUDGET

Income 1
PROJECTED
Extra income
MONTHLY INCOME
Total monthly income

$2,750.00
$0.00
$2,750.00

ACTUAL MONTHLY
INCOME

Income 1
Extra income
Total monthly income

$2,750.00

HOUSING
Mortgage or rent
Phone
Electricity
Diapers
Water and sewer
Cable & Internet
Day Care
Kid Clothes
Baby Wipes
Other
Subtotal

Projected Cost
Actual Cost
Difference
$600.00
$600.00
$0.00
$45.00
$45.00
$0.00
$50.00
$50.00
$0.00
$24.94
$24.94
$0.00
$30.00
$30.00
$0.00
$130.00
$130.00
$0.00
$425.00
$425.00
$0.00
$50.00
$50.00
$0.00
$3.94
$3.94
$0.00
$0.00
$0.00
$0.00
$1,358.88
$1,358.88
$0.00

TRANSPORTATION
Vehicle payment
Bus/taxi fare
Insurance
Licensing
Fuel
Maintenance
Other
Subtotal

Projected Cost
Actual Cost
Difference
$380.70
$380.70
$0.00
$0.00
$0.00
$0.00
$78.72
$78.72
$0.00
$0.00
$0.00
$0.00
$100.00
$100.00
$0.00
$0.00
$0.00
$0.00
$0.00
$559.42
$559.42
$0.00

INSURANCE
Home
Health
Life
Other
Subtotal

Projected Cost
Actual Cost
Difference
$65.98
$65.98
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$65.98
$65.98
$0.00

FOOD
Groceries
Dining out
Other
Subtotal

Projected Cost
Actual Cost
Difference
$154.12
$154.12
$0.00
$60.00
$60.00
$0.00
$0.00
$214.12
$214.12
$0.00

PETS
Food
Medical
Grooming
Toys
Other
Subtotal

Projected Cost
Actual Cost
Difference
$23.00
$23.00
$0.00
$45.00
$45.00
$0.00
$15.00
$15.00
$0.00
$10.00
$10.00
$0.00
$0.00
$0.00
$0.00
$93.00
$93.00
$0.00

PROJECTED BALANCE
(Projected income minus expenses)
ACTUAL BALANCE
(Actual income minus expenses)
DIFFERENCE
(Actual minus projected)

$283.60
$283.60
$0.00

$2,750.00

PERSONAL CARE
Projected Cost
Actual Cost
Difference
Medical
$45.00
$45.00
$0.00
Hair/nails
$0.00
$0.00
$0.00
Clothing
$50.00
$50.00
$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
Subtotal
$95.00
$95.00
$0.00

ENTERTAINMENT
Video/DVD
CDs
Movies
Concerts
Sporting events
Live theater
Other
Other
Other
Subtotal

Projected Cost
Actual Cost
Difference
$20.00
$20.00
$0.00
$0.00
$0.00
$0.00
$40.00
$40.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$60.00
$60.00
$0.00

LOANS
Personal
Student
Credit card
Credit card
Credit card
Other
Subtotal

Projected Cost
Actual Cost
Difference
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00

TAXES
Federal
State
Local
Other
Subtotal

Projected Cost
Actual Cost
Difference
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00

SAVINGS OR INVESTMENTS
Retirement account
Investment account
Other
Subtotal

Projected Cost
Actual Cost
Difference
$20.00
$20.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00

GIFTS AND DONATIONS

Charity 1
Charity 2
Charity 3
Subtotal

Projected Cost
Actual Cost
Difference
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00

LEGAL
Attorney
Alimony
Payments on lien or judgment
Other
Subtotal

Projected Cost
Actual Cost
Difference
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00

TOTAL PROJECTED COST

$2,466.40

TOTAL ACTUAL COST

$2,466.40

TOTAL DIFFERENCE

$0.00