Budget W

Number of member
Projected Actual Actual Actual Actual
Monthly Jan Feb Mar Apr
Income
Wages ### $4,583.00 $4,583.00 $4,583.00 $4,583.00
Gifts $0.00 $0.00 $0.00 $0.00 $0.00
Allowance $0.00 $10.00 $0.00 $0.00 $10.00
Other $0.00 $0.00 $15.00 $0.00 $0.00
TOTAL Income $4,583.00

Charitable giving
Faith organization $2.00 $2.00 $2.00 $2.00 $2.00
$0.00 $0.00 $0.00 $0.00 $0.00
Community organization $0.00 $0.00 $0.00 $0.00 $0.00
Other $0.00 $0.00 $0.00 $0.00 $0.00
TOTAL Charitable giving
Transportation
Car payment 5400 $225.00 $225.00 $225.00 $225.00 $225.00
 Car insurance $56.25 $56.25 $112.50 $225.00 $450.00
Gas $72.00 $72.00 $72.00 $72.00 $72.00
Car maintenance/repairs $50.00 $50.00 $50.00 $50.00 $50.00
Other $25.00 $25.00 $25.00 $25.00 $25.00
TOTAL Transportation
Communication
Cell phone monthly plan $180.00 $180.00 $180.00 $180.00 $180.00
Internet $80.00 $80.00 $80.00 $80.00 $80.00
Other $20.00 $20.00 $20.00 $20.00 $20.00
TOTAL Communication
Monthly Expenses
Gas Bill $0.00 $20.00 $20.00 $20.00 $20.00
Electric Bill $98.00 $98.00 $98.00 $98.00 $98.00
Water Bill $0.00 $175.00 $175.00 $175.00 $175.00
TV $0.00 $0.00 $0.00 $0.00 $0.00
Dining Out $0.00 $15.00 $15.00 $15.00 $15.00
Mortgage $0.00 $1,850.00 $1,850.00 $1,850.00 $1,850.00
TOTAL Entertainment
Personal Expenses
Personal products $15.00 $15.00 $15.00 $15.00 $15.00
Clothing $25.00 $25.00 $25.00 $25.00 $25.00
 Salon services $0.00 $0.00 $0.00 $0.00 $0.00
Other $10.00 $10.00 $10.00 $10.00 $10.00
TOTAL Personal Expenses $600.00 $50.00 $50.00 $50.00 $50.00
Food/household expenses
Groceries $900.00 $900.00 $900.00 $900.00 $900.00
Other $0.00 $0.00 $0.00 $0.00 $0.00
TOTAL Food/household expenses $900.00 $900.00 $900.00 $900.00
Gifts
For friends $0.00 $0.00 $0.00 $0.00 $0.00
For family $0.00 $0.00 $0.00 $0.00 $0.00
TOTAL Gifts $0.00 $0.00 $0.00 $0.00 $0.00
TOTAL Expenses $0.00 $0.00 $0.00 $0.00
0
Long term goals
Car
Other
TOTAL Long term goals
Short term goals
Vacation $60.00
Other
TOTAL Short term goals
TOTAL Savings
TOTAL BUDGET
udget Worksheet
ber of members in your household = 6
Actual Actual
May June Actual July Actual Aug Actual Sept Actual Oct Actual Nov

$4,583.00 $4,583.00 $4,583.00 $4,583.00 $4,583.00 $4,583.00 $4,583.00

$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $10.00 $0.00 $0.00 $0.00
$0.00 $0.00 $15.00 $0.00 $0.00 $15.00 $0.00

$2.00 $2.00 $2.00 $2.00 $2.00 $2.00 $2.00

$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 $0.00 $0.00

$225.00 $225.00 $225.00 $225.00 $225.00 $225.00 $225.00

 $900.00 ### ### ### ### ### ###
$72.00 $72.00 $72.00 $72.00 $72.00 $72.00 $72.00
$50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00
$25.00 $25.00 $25.00 $25.00 $25.00 $25.00 $25.00

$180.00 $180.00 $180.00 $180.00 $180.00 $180.00 $180.00

$80.00 $80.00 $80.00 $80.00 $80.00 $80.00 $80.00
$20.00 $20.00 $20.00 $20.00 $20.00 $20.00 $20.00

$20.00 $20.00 $20.00 $20.00 $20.00 $20.00 $20.00

$98.00 $98.00 $98.00 $98.00 $98.00 $98.00 $98.00
$175.00 $175.00 $175.00 $175.00 $175.00 $175.00 $175.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$15.00 $15.00 $15.00 $15.00 $15.00 $15.00 $15.00
$1,850.00 $1,850.00 $1,850.00 $1,850.00 $1,850.00 $1,850.00 $1,850.00

$15.00 $15.00 $15.00 $15.00 $15.00 $15.00 $15.00

$25.00 $25.00 $25.00 $25.00 $25.00 $25.00 $25.00
 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$10.00 $10.00 $10.00 $10.00 $10.00 $10.00 $10.00
$50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00

$900.00 $900.00 $900.00 $900.00 $900.00 $900.00 $900.00

$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$900.00 $900.00 $900.00 $900.00 $900.00 $900.00 $900.00

$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 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00

$60.00
Actual Dec Annual Total

$4,583.00 $54,996.00
$50.00 $50.00
$10.00 $40.00
$0.00 $45.00
$55,131.00

$2.00 $24.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$24.00

$225.00 $2,700.00 5400

### $230,343.75 3600
$72.00 $864.00
$50.00 $600.00
$25.00 $300.00
$234,807.75

$180.00 $2,160.00
$80.00 $960.00
$20.00 $240.00
$3,360.00

$20.00 $240.00
$98.00 $980.00
$175.00 $2,100.00
$0.00 $0.00
$15.00 $180.00
$1,850.00 $22,200.00
$25,700.00

$15.00 $180.00
$25.00 $300.00
 $0.00 $0.00
$10.00 $120.00
$50.00 $600.00

$900.00 $10,800.00
$0.00 $0.00
$900.00 $10,800.00

$0.00
$0.00 $0.00
$0.00 $0.00
$0.00