Personal monthly budget

Projected monthly income Projected balance

$3,405.00
Income 1 $4,300.00 (Projected income minus expenses)

Extra income $300.00 Actual balance

$3,064.00
Total monthly income $4,600.00 (Actual income minus expenses)

Difference
($341.00)
Actual monthly income (Actual minus projected)

Income 1 $4,000.00

Extra income $300.00

Total monthly income $4,300.00

Housing Entertainment
Projected Actual Projected Actual
0 Difference 0 Difference
cost cost cost cost
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

Transportation Loans
Projected Actual Projected Actual
0 Difference 0 Difference
cost cost cost cost
Vehicle payment $0.00 Personal $0.00

Bus/taxi fare $0.00 Student $0.00

Insurance $0.00 Credit card $0.00

Licensing $0.00 Credit card $0.00

Fuel $0.00 Credit card $0.00

Maintenance $0.00 Other $0.00

Other $0.00 Subtotal $0.00

Subtotal $0.00

Insurance Taxes
Projected Actual Projected Actual
0 Difference 0 Difference
cost cost cost cost
Home $0.00 Federal $0.00

Health $0.00 State $0.00

Life $0.00 Local $0.00

Other $0.00 Other $0.00

Subtotal $0.00 Subtotal $0.00

Food Savings or investments

 Projected Actual Projected Actual
0 cost cost
Difference 0
cost cost
Difference

Groceries $0.00 Retirement account $0.00

Dining out $0.00 Investment account $0.00

Other $0.00 Other $0.00

Subtotal $0.00 Subtotal $0.00

Pets Gifts and donations

Projected Actual Projected Actual
0 Difference 0 Difference
cost cost cost cost
Food $0.00 Charity 1 $0.00

Medical $0.00 Charity 2 $0.00

Grooming $0.00 Charity 3 $0.00

Toys $0.00 Subtotal $0.00

Other $0.00

Subtotal $0.00

Personal care Legal

Projected Actual Projected Actual
0 Difference LEGAL Difference
cost cost cost cost
Medical $0.00 Attorney $0.00

Hair/nails $0.00 Alimony $0.00

Clothing $0.00 Payments on lien or judgment $0.00

Dry cleaning $0.00 Other $0.00

Health club $0.00 Subtotal $0.00

Organization dues or fees $0.00

Other $0.00

Subtotal $0.00

Total projected cost $1,195.00

Total actual cost $1,236.00

Total difference ($41.00)

Page 2 of 2