Personal Monthly Budget
Income 1 PROJECTED MONTHLY INCOME Extra income Total monthly income Income 1 ACTUAL MONTHLY INCOME Extra income Total monthly income
HOUSING
Projected Cost Actual Cost Difference
$2,000 $0 $2,000
PROJECTED BALANCE (Projected income minus expenses) ACTUAL BALANCE (Actual income minus expenses) DIFFERENCE (Actual minus projected)
$492 $0
($492)
$0
ENTERTAINMENT
Projected Cost
Actual Cost
Difference
Mortgage or rent Phone Electricity Gas Water and sewer Cable Waste removal Maintenance or repairs Supplies Other
$360 $80 $0 $0 $0 $0 $0 $0 $0 $0 $440
Projected Cost Actual Cost
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$360 $80 $0 $0 $0 $0 $0 $0 $0 $0 $440
Video/DVD CDs Movies - Netflix Concerts Sporting events Live theater Other Other Other
$0 $0 $10 $0 $0 $0 $0 $0 $0 $10
Projected Cost Actual Cost
$0 $0 $10 $0 $0 $0 $0 $0 $0 $0
Difference
Subtotals
LOANS
$10
Subtotals
TRANSPORTATION
Difference
Personal Student UMB Visa Credit card Credit card Christi $0 $65 $0 $50 $20 $0
$0 $100 $70 $100 $100 $55 $425
Projected Cost Actual Cost
$0 $100 $70 $100 $100 $55 $0 $425
Difference
Vehicle payment Bus/taxi fare Insurance Licensing Fuel Maintenance Other
$288 $0 $65 $0 $50 $20 $0 $423
Projected Cost Actual Cost
$288
Subtotals
TAXES
Subtotals
INSURANCE
$0
$423
Difference
Federal State $0 $0 $0 $0 $0
Actual Cost Difference
$0 $0 $0 $0 $0
Projected Cost Actual Cost
$0 $0 $0 $0 $0
Difference
Home Health Life Other
$0 $0 $0 $0 $0
Projected Cost
Local Other
Subtotals
SAVINGS OR INVESTMENTS
$0
Subtotals
FOOD
$0
Retirement account Investment account $55 $25 $0 $0
Actual Cost Difference
$0 $0 $50 $50
Projected Cost Actual Cost
$0 $0 $50 $0
Difference
Groceries Dining out Other
$55 $25 $0 $80
Projected Cost
Savings account (ING)
Subtotals
GIFTS AND DONATIONS
$50
Subtotals
PETS
$80
Charity 1 Charity 2 $0 $0 $0 $0 $0 $0
Actual Cost Difference
$0 $0 $0 $0
Projected Cost Actual Cost
$0 $0 $0 $0
Difference
Food Medical Grooming Toys Other
$0 $0 $0 $0 $0 $0
Projected Cost
Charity 3
Subtotals
LEGAL
$0
Attorney Alimony Payments on lien or judgment Other
$0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0
Subtotals
PERSONAL CARE
$0
Medical Hair/nails Clothing Dry cleaning Health club Organization dues or fees Other
$20 $20 $20 $20 $0 $0 $0 $80 $0
$20 $20 $20 $20 $0 $0 $0 $80
Subtotals
TOTAL PROJECTED COST TOTAL ACTUAL COST TOTAL DIFFERENCE
$1,508 $0 $1,508
Subtotals