PERSONAL MONTHLY BUDGET

Income 1 $4,300.00 PROJECTED BALANCE

PROJECTED MONTHLY $3,405.00
Extra income $300.00 (Projected income minus expenses)
INCOME
Total monthly income $4,600.00 ACTUAL BALANCE
$3,064.00
(Actual income minus expenses)
Income 1 $4,000.00 DIFFERENCE
ACTUAL MONTHLY ($341.00)
Extra income $300.00 (Actual minus projected)
INCOME
Total monthly income $4,300.00

HOUSING Projected Cost Actual Cost Difference ENTERTAINMENT Projected Cost Actual Cost Difference
Mortgage or rent $1,000.00 $1,000.00 Err:509 Video/DVD Err:509
Phone $54.00 $100.00 Err:509 CDs Err:509
Electricity $44.00 $56.00 Err:509 Movies Err:509
Gas $22.00 $28.00 Err:509 Concerts Err:509
Water and sewer $8.00 $8.00 Err:509 Sporting events Err:509
Cable $34.00 $34.00 Err:509 Live theater Err:509
Waste removal $10.00 $10.00 Err:509 Other Err:509
Maintenance or repairs $23.00 $0.00 Err:509 Other Err:509
Supplies $0.00 $0.00 Err:509 Other Err:509
Other $0.00 $0.00 Err:509 Subtotal Err:508
Subtotal Err:508
LOANS Projected Cost Actual Cost Difference
TRANSPORTATION Projected Cost Actual Cost Difference Personal Err:509
Vehicle payment Err:509 Student Err:509
Bus/taxi fare Err:509 Credit card Err:509
Insurance Err:509 Credit card Err:509
Licensing Err:509 Credit card Err:509
Fuel Err:509 Other Err:509
Maintenance Err:509 Subtotal Err:508
Other Err:509
Subtotal Err:508 TAXES Projected Cost Actual Cost Difference
Federal Err:509
INSURANCE Projected Cost Actual Cost Difference State Err:509
Home Err:509 Local Err:509
Health Err:509 Other Err:509
Life Err:509 Subtotal Err:508
Other Err:509
Subtotal Err:508 SAVINGS OR INVESTMENTS Projected Cost Actual Cost Difference
Retirement account Err:509
FOOD Projected Cost Actual Cost Difference Investment account Err:509
Groceries Err:509 Other Err:509
Dining out Err:509 Subtotal Err:508
Other Err:509
Subtotal Err:508 GIFTS AND DONATIONS Projected Cost Actual Cost Difference
Charity 1 Err:509
PETS Projected Cost Actual Cost Difference Charity 2 Err:509
Food Err:509 Charity 3 Err:509
Medical Err:509 Subtotal Err:508
Grooming Err:509
Toys Err:509 LEGAL Projected Cost Actual Cost Difference
Other Err:509 Attorney Err:509
Subtotal Err:508 Alimony Err:509
Payments on lien or judgment Err:509
PERSONAL CARE Projected Cost Actual Cost Difference Other Err:509
Medical Err:509 Subtotal Err:508
Hair/nails Err:509
Clothing Err:509
TOTAL PROJECTED COST Err:508
Dry cleaning Err:509
Health club Err:509
TOTAL ACTUAL COST Err:508
Organization dues or fees Err:509
Other Err:509
TOTAL DIFFERENCE ($41.00)
Subtotal Err:508

Page 1 of 1