| | PERSONAL MONTHLY BUDGET |
| | PROJECTED MONTHLY INCOME | Income 1 | | $2,000.00 | | PROJECTED BALANCE
(Projected income minus expenses) | | | $805.00 |
| | | Extra income |
| | | Total monthly income | | $2,000.00 | | ACTUAL BALANCE
(Actual income minus expenses) | | | $764.00 |
| | ACTUAL MONTHLY INCOME | Income 1 | | $2,000.00 | | DIFFERENCE
(Actual minus projected) | | | ($41.00) |
| | | Extra income |
| | | Total monthly income | | $2,000.00 |
| | HOUSING | Projected Cost | Actual Cost | Difference | | ENTERTAINMENT | Projected Cost | Actual Cost | Difference |
| | Mortgage or rent | $1,000.00 | $1,000.00 | $0.00 | | Video/DVD | | | $0.00 |
| | Phone | $54.00 | $100.00 | -$46.00 | | CDs | | | $0.00 |
| | Electricity | $44.00 | $56.00 | -$12.00 | | Movies | | | $0.00 |
| | Gas | $22.00 | $28.00 | -$6.00 | | Concerts | | | $0.00 |
| | Water and sewer | $8.00 | $8.00 | $0.00 | | Sporting events | | | $0.00 |
| | Cable | $34.00 | $34.00 | $0.00 | | Live theater | | | $0.00 |
| | Waste removal | $10.00 | $10.00 | $0.00 | | Other | | | $0.00 |
| | Maintenance or repairs | $23.00 | $0.00 | $23.00 | | Other | | | $0.00 |
| | Supplies | $0.00 | $0.00 | $0.00 | | Other | | | $0.00 |
| | Other | $0.00 | $0.00 | $0.00 | | Subtotal | | | $0.00 |
| | Subtotal | | | -$41.00 |
| | | | | | | LOANS | Projected Cost | Actual Cost | Difference |
| | TRANSPORTATION | Projected Cost | Actual Cost | Difference | | Personal | | | $0.00 |
| | Vehicle payment | | | $0.00 | | Student | | | $0.00 |
| | Bus/taxi fare | | | $0.00 | | Credit card | | | $0.00 |
| | Insurance | | | $0.00 | | Credit card | | | $0.00 |
| | Licensing | | | $0.00 | | Credit card | | | $0.00 |
| | Fuel | | | $0.00 | | Other | | | $0.00 |
| | Maintenance | | | $0.00 | | Subtotal | | | $0.00 |
| | Other | | | $0.00 |
| | Subtotal | | | $0.00 | | TAXES | Projected Cost | Actual Cost | Difference |
| | | | | | | Federal | | | $0.00 |
| | INSURANCE | Projected Cost | Actual Cost | Difference | | State | | | $0.00 |
| | Home | | | $0.00 | | Local | | | $0.00 |
| | Health | | | $0.00 | | Other | | | $0.00 |
| | Life | | | $0.00 | | Subtotal | | | $0.00 |
| | Other | | | $0.00 |
| | Subtotal | | | $0.00 | | SAVINGS OR INVESTMENTS | Projected Cost | Actual Cost | Difference |
| | | | | | | Retirement account | | | $0.00 |
| | FOOD | Projected Cost | Actual Cost | Difference | | Investment account | | | $0.00 |
| | Groceries | | | $0.00 | | Other | | | $0.00 |
| | Dining out | | | $0.00 | | Subtotal | | | $0.00 |
| | Other | | | $0.00 |
| | Subtotal | | | $0.00 | | GIFTS AND DONATIONS | Projected Cost | Actual Cost | Difference |
| | | | | | | Charity 1 | | | $0.00 |
| | PETS | Projected Cost | Actual Cost | Difference | | Charity 2 | | | $0.00 |
| | Food | | | $0.00 | | Charity 3 | | | $0.00 |
| | Medical | | | $0.00 | | Subtotal | | | $0.00 |
| | Grooming | | | $0.00 |
| | Toys | | | $0.00 | | LEGAL | Projected Cost | Actual Cost | Difference |
| | Other | | | $0.00 | | Attorney | | | $0.00 |
| | Subtotal | | | $0.00 | | Alimony | | | $0.00 |
| | | | | | | Payments on lien or judgment | | | $0.00 |
| | PERSONAL CARE | Projected Cost | Actual Cost | Difference | | Other | | | $0.00 |
| | Medical | | | $0.00 | | Subtotal | | | $0.00 |
| | Hair/nails | | | $0.00 |
| | Clothing | | | $0.00 | | TOTAL PROJECTED COST | | | $1,195.00 |
| | Dry cleaning | | | $0.00 |
| | Health club | | | $0.00 | | TOTAL ACTUAL COST | | | $1,236.00 |
| | Organization dues or fees | | | $0.00 |
| | Other | | | $0.00 | | TOTAL DIFFERENCE | | | ($41.00) |
| | Subtotal | | | $0.00 |
Manguinn1
Personalmonthlybudget.xlsx
