ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
Personal Monthly Budget
2
3
IncomeExpensesBalance
4
5
ProjectedActualDifferenceProjectedActualDifferenceProjectedActualDifference
6
7
Income
8
9
Income 1: $ 1,000.00 $ 950.00 $ (50.00)
10
Income 2: $ 700.00 $ 800.00 $ 100.00
11
Interest: $ 5.00 $ 3.50 $ (1.50)
12
Other Income: $ 50.00 $ 50.00 $ -
13
Total: $ 1,755.00 $ 1,803.50 $ 48.50 $ 1,235.00 $ 1,450.00 $ (215.00) $ 520.00 $ 353.50 $ (166.50)
14
15
Housing
16
Rent: $ 250.00 $ 250.00 $ -
17
Electricity: $ 50.00 $ 55.00 $ (5.00)
18
Gas: $ 40.00 $ 35.00 $ 5.00
19
Water: $ 20.00 $ 15.00 $ 5.00
20
Cable: $ 50.00 $ 55.00 $ (5.00)
21
Other: $ - $ 75.00 $ (75.00)
22
Total: $ 410.00 $ 485.00 $ (75.00)
23
24
Transportation
25
Payment: $ 150.00 $ 150.00 $ -
26
Gas: $ 50.00 $ 55.00 $ (5.00)
27
Insurance: $ 125.00 $ 125.00 $ -
28
Maintenance: $ 100.00 $ 150.00 $ (50.00)
29
Bus/ Sky Train: $ - $ 10.00 $ (10.00)
30
Other: $ - $ 75.00 $ (75.00)
31
Total: $ 425.00 $ 565.00 $ (140.00)
32
33
Food
34
Groceries: $ 150.00 $ 150.00 $ -
35
Dining out: $ 100.00 $ 90.00 $ 10.00
36
Other: $ - $ - $ -
37
Total: $ 250.00 $ 240.00 $ 10.00
38
39
Entertainment
40
Phone: $ 75.00 $ 80.00 $ (5.00)
41
Gym: $ 25.00 $ 25.00 $ -
42
Movies: $ 25.00 $ 10.00 $ 15.00
43
Other: $ 25.00 $ 25.00 $ -
44
Other: $ - $ 20.00 $ (20.00)
45
Other: $ - $ - $ -
46
Total: $ 150.00 $ 160.00 $ (10.00)
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100