Personal Monthly Budget

Income 1 2,500.00
PROJECTED BALANCE (Projected income minus expenses) -860.00
PROJECTED MONTHLY INCOME Extra income 500.00
Total monthly income 3,000.00
ACTUAL BALANCE (Actual income minus expenses) 1110.00
Income 1 5,000.00
ACTUAL MONTHLY INCOME Extra income 500.00
Total monthly income 5,500.00

HOUSING Projected Cost Actual Cost Column1 ENTERTAINMENT Projected Cost Actual Cost Column1
Mortgage or rent 1500.00 1400.00 Video/DVD 0.00 50.00
Phone 60.00 100.00 CDs
Electricity 50.00 60.00 Movies 100.00 100.00
Gas 200.00 180.00 Concerts
Water and sewer Sporting events
Cable Live theater
Waste removal Other
Maintenance or repairs Other
Supplies Other
Other Total 100.00 150.00
Total 1810.00 1740.00

TRANSPORTATION Projected Cost Actual Cost Column1

Vehicle payment 250.00 250.00
Bus/taxi fare
Insurance
Licensing
Fuel
Maintenance
Other
Total 250.00 250.00

INSURANCE Projected Cost Actual Cost Column1

Home 200.00 300.00
Health
Life
Other
Total 200.00 300.00

FOOD Projected Cost Actual Cost Column1

Groceries 1000.00 1500.00
Dining out
Other
Total 1000.00 1500.00

PETS Projected Cost Actual Cost Column1

Food 100.00 150.00
Medical
Grooming
Toys
Other
Total 100.00 150.00

PERSONAL CARE Projected Cost Actual Cost Column1

Medical 400.00 300.00
Hair/nails
Clothing
TOTAL PROJECTED Expenses 3860.00
Dry cleaning
Health club
TOTAL ACTUAL Expenses 4390.00
Organization dues or fees
Other
Total 400.00 300.00