Budget

Number of memb
Projected
Monthly Actual Jan Actual Feb Actual Mar
Income
Wages $4,000.00 $4,000.00 $4,000.00 ###
Gifts $100.00 $100.00 $100.00 $100.00
Allowance $10.00 $10.00 $10.00 $10.00
Other $20.00 $20.00 $20.00 $20.00
TOTAL Income $4,130.00 $4,130.00 $4,130.00 $4,130.00
Expenses
Charitable giving
Faith organization

Community organization $0.00

Other $0.00
TOTAL Charitable giving
Transportation
Car payment $150.00 $150.00 $150.00 $150.00
 Car insurance $68.00 $68.00 $68.00 $68.00
Gas $48.00 $48.00 $48.00 $48.00
Car maintenance/repairs $100.00 $100.00 $100.00 $100.00
Other $2.00 $2.00 $2.00 $2.00
TOTAL Transportation $366.00 $366.00 $366.00 $366.00
Communication
Cell phone monthly plan $215.00 $215.00 $215.00 $215.00
Internet $30.00 $30.00 $30.00 $30.00
Other $10.00 $10.00 $10.00 $10.00
TOTAL Communication $255.00 $255.00 $255.00 $255.00
Monthly Expenses
Gas Bill $48.00 $48.00 $48.00 $48.00
Electric Bill $80.00 $80.00 $80.00 $80.00
Water Bill $24.00 $24.00 $24.00 $24.00
TV $40.00 $40.00 $40.00 $40.00
Dining Out $51.00 $51.00 $51.00 $51.00
Other $10.00 $10.00 $10.00 $10.00
TOTAL Entertainment $253.00 $253.00 $253.00 $253.00
Personal Expenses
Personal products $50.00 $50.00 $50.00 $50.00
Clothing $50.00 $50.00 $50.00 $50.00
 Salon services $30.00 $30.00 $30.00 $30.00
Other $20.00 $20.00 $20.00 $20.00
TOTAL Personal Expenses $150.00 $150.00 $150.00 $150.00
Food/household expenses
Groceries $200.00 $200.00 $200.00 $200.00
Other $30.00 $30.00 $30.00 $30.00
TOTAL Food/household expenses $230.00 $230.00 $230.00 $230.00
Gifts
For friends $10.00 $10.00 $10.00 $10.00
For family $30.00 $30.00 $30.00 $30.00
TOTAL Gifts $40.00 $40.00 $40.00 $40.00
TOTAL Expenses $80.00 $80.00 $80.00 $80.00

Long term goals

Car ### $1,999.58 $1,999.58 $1,999.58
Other $0.00
TOTAL Long term goals $0.00
Short term goals
Vacation $7,002.00 $0.00 $0.00 $7,002.00
Other
TOTAL Short term goals
TOTAL Savings
TOTAL BUDGET
Budget Worksheet
Number of members in your household = 4
Actual
Actual Apr Actual May June Actual July Actual Aug Actual Sept Actual Oct

### $4,000.00 ### $4,000.00 ### $4,000.00 $4,000.00

$100.00 $100.00 $100.00 $100.00 $100.00 $100.00 $100.00
$10.00 $10.00 $10.00 $10.00 $10.00 $10.00 $10.00
$20.00 $20.00 $20.00 $20.00 $20.00 $20.00 $20.00
$4,130.00 $4,130.00 $4,130.00 $4,130.00 $4,130.00 $4,130.00 $4,130.00

$150.00 $150.00 $150.00 $150.00 $150.00 $150.00 $150.00

$68.00 $68.00 $68.00 $68.00 $68.00 $68.00 $68.00
$48.00 $48.00 $48.00 $48.00 $48.00 $48.00 $48.00
$100.00 $100.00 $100.00 $100.00 $100.00 $100.00 $100.00
$2.00 $2.00 $2.00 $2.00 $2.00 $2.00 $2.00
$366.00 $366.00 $366.00 $366.00 $366.00 $366.00 $366.00

$215.00 $215.00 $215.00 $215.00 $215.00 $215.00 $215.00

$30.00 $30.00 $30.00 $30.00 $30.00 $30.00 $30.00
$10.00 $10.00 $10.00 $10.00 $10.00 $10.00 $10.00
$255.00 $255.00 $255.00 $255.00 $255.00 $255.00 $255.00

$48.00 $48.00 $48.00 $48.00 $48.00 $48.00 $48.00

$80.00 $80.00 $80.00 $80.00 $80.00 $80.00 $80.00
$24.00 $24.00 $24.00 $24.00 $24.00 $24.00 $24.00
$40.00 $40.00 $40.00 $40.00 $40.00 $40.00 $40.00
$51.00 $51.00 $51.00 $51.00 $51.00 $51.00 $51.00
$10.00 $10.00 $10.00 $10.00 $10.00 $10.00 $10.00
$253.00 $253.00 $253.00 $253.00 $253.00 $253.00 $253.00

$50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00

$50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00
$30.00 $30.00 $30.00 $30.00 $30.00 $30.00 $30.00
$20.00 $20.00 $20.00 $20.00 $20.00 $20.00 $20.00
$150.00 $150.00 $150.00 $150.00 $150.00 $150.00 $150.00

$200.00 $200.00 $200.00 $200.00 $200.00 $200.00 $200.00

$30.00 $30.00 $30.00 $30.00 $30.00 $30.00 $30.00
$230.00 $230.00 $230.00 $230.00 $230.00 $230.00 $230.00

$10.00 $10.00 $10.00 $10.00 $10.00 $10.00 $10.00

$30.00 $30.00 $30.00 $30.00 $30.00 $30.00 $30.00
$40.00 $40.00 $40.00 $40.00 $40.00 $40.00 $40.00
$80.00 $80.00 $80.00 $80.00 $80.00 $80.00 $80.00

$1,999.58 $1,999.58 $1,999.58 $1,999.58 $1,999.58 $1,999.58 $1,999.58

$0.00 $0.00 $0.00 $0.00 $7,002.00 $0.00 $0.00

Actual Nov Actual Dec Annual Total

### ### $48,000.00

$100.00 $100.00 $1,200.00
$10.00 $10.00 $120.00
$20.00 $20.00 $240.00
$4,130.00 $4,130.00 $49,560.00

$150.00 $150.00 $1,800.00

$68.00 $68.00 $816.00
$48.00 $48.00 $528.00
$100.00 $100.00 $1,200.00
$2.00 $2.00 $24.00
$366.00 $366.00 $4,392.00

$215.00 $215.00 $2,580.00

$30.00 $30.00 $360.00
$10.00 $10.00 $120.00
$255.00 $255.00 $3,060.00

$48.00 $48.00 $576.00

$80.00 $80.00 $960.00
$24.00 $24.00 $288.00
$40.00 $40.00 $480.00
$51.00 $51.00 $612.00
$10.00 $10.00 $120.00
$253.00 $253.00 $3,036.00

$50.00 $50.00 $600.00

$50.00 $50.00 $600.00
$30.00 $30.00 $360.00
$20.00 $20.00 $240.00
$150.00 $150.00 $1,800.00

$200.00 $200.00 $2,400.00

$30.00 $30.00 $360.00
$230.00 $230.00 $2,760.00

$10.00 $10.00 $120.00

$30.00 $30.00 $360.00
$40.00 $40.00 $480.00
$80.00 $80.00 $960.00

$1,999.58 $1,999.58 $23,995.00

$0.00 $0.00 $14,004.00

###