Budge

Number of me
Projected
Monthly Actual Jan Actual Feb Actual Mar
Income
Wages $2,916.00 $2,916.00 $2,916.00 $2,916.00
Gifts $0.00 $0.00 $20.00 $0.00
Allowance $0.00 $0.00 $0.00 $0.00
Other $0.00 $0.00 $0.00 $0.00
TOTAL Income $2,916.00 $2,916.00 $2,936.00 $2,916.00
Expenses
Charitable giving
Faith organization $0.00 $0.00 $0.00 $0.00

Community organization $0.00 $0.00 $0.00 $0.00

Other $0.00 $0.00 $0.00 $0.00
TOTAL Charitable giving $0.00 $0.00 $0.00 $0.00
Transportation
Car payment $15000 $416.67 $416.67 $416.67 $416.67
 Car insurance $156.25 $156.25 $156.25 $156.25
Gas $144.00 $144.00 $144.00 $144.00
Car maintenance/repairs
Other
TOTAL Transportation
Communication
Cell phone monthly plan $20.00 $20.00 $20.00 $20.00
Internet $80.00 $80.00 $80.00 $80.00
Netflix $15.00 $15.00 $15.00 $15.00
TOTAL Communication $115.00 $115.00 $115.00 $115.00
Monthly Expenses
Gas Bill $24.00 $24.00 $24.00 $24.00
Electric Bill $40.00 $40.00 $40.00 $40.00
Water Bill $12.00 $12.00 $12.00 $12.00
TV $65.00 $65.00 $65.00 $65.00
Dining Out $40.00 $40.00 $40.00 $40.00
Other $1,500.00 $1,500.00 $1,500.00 $1,500.00
TOTAL Entertainment
Personal Expenses
Personal products $15.00 $15.00 $15.00 $15.00
Clothing $150.00 $150.00 $150.00 $150.00
 Salon services $24.00 $24.00 $24.00 $24.00
Other $0.00 $0.00 $0.00 $0.00
TOTAL Personal Expenses $189.00 $189.00 $189.00 $189.00
Food/household expenses
Groceries $260.00 $260.00 $260.00 $260.00
Other $0.00 $0.00 $0.00 $0.00
TOTAL Food/household expenses
Gifts
For friends $50.00 $50.00 $50.00 $50.00
For family $200.00 $200.00 $200.00 $200.00
TOTAL Gifts $250.00 $250.00 $250.00 $250.00
TOTAL Expenses
Savings
Long term goals
Car (132400) $0.00 $0.00 $0.00 $0.00
Other $0.00 $0.00 $0.00 $0.00
TOTAL Long term goals $0.00 $0.00 $0.00 $0.00
Short term goals
Vacation
Other $0.00
TOTAL Short term goals
TOTAL Savings
TOTAL BUDGET
Budget Worksheet
Number of members in your household =2

Actual Apr Actual May Actual June Actual July Actual Aug Actual Sept Actual Oct

$2,916.00 $2,916.00 $2,916.00 $2,916.00 ### ### ###

$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$2,916.00 $2,916.00 $2,916.00 $2,916.00 $2,916.00 $2,916.00 $2,916.00

$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00

$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00

$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00

$416.67 $416.67 $416.67 $416.67 $416.67 $416.67 $416.67

 $156.25 $156.25 $156.25 $156.25 $156.25 $156.25 $156.25
$144.00 $144.00 $144.00 $144.00 $144.00 $144.00 $144.00

$20.00 $20.00 $20.00 $20.00 $20.00 $20.00 $20.00

$80.00 $80.00 $80.00 $80.00 $80.00 $80.00 $80.00
$15.00 $15.00 $15.00 $15.00 $15.00 $15.00 $15.00
$115.00 $115.00 $115.00 $115.00 $115.00 $115.00 $115.00

$24.00 $24.00 $24.00 $24.00 $24.00 $24.00 $24.00

$40.00 $40.00 $40.00 $40.00 $40.00 $40.00 $40.00
$12.00 $12.00 $12.00 $12.00 $12.00 $12.00 $12.00
$65.00 $65.00 $65.00 $65.00 $65.00 $65.00 $65.00
$40.00 $40.00 $40.00 $40.00 $40.00 $40.00 $40.00
$1,500.00 $1,500.00 $1,500.00 $1,500.00 ### ### ###

$15.00 $15.00 $15.00 $15.00 $15.00 $15.00 $15.00

$150.00 $150.00 $150.00 $150.00 $150.00 $150.00 $150.00
$24.00 $24.00 $24.00 $24.00 $24.00 $24.00 $24.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$189.00 $189.00 $189.00 $189.00 $189.00 $189.00 $189.00

$260.00 $260.00 $260.00 $260.00 $260.00 $260.00 $260.00

$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00

$50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00

$200.00 $200.00 $200.00 $200.00 $200.00 $200.00 $200.00
$250.00 $250.00 $250.00 $250.00 $250.00 $250.00 $250.00

$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00

$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Actual Nov Actual Dec Annual Total

$2,916.00 ### $34,992.00

$0.00 $10.00 $30.00
$0.00 $0.00 $0.00
$0.00 $0.00 $0.00
$2,916.00 $2,916.00 $35,012.00

$0.00 $0.00 $0.00

$0.00 $0.00 $0.00

$0.00 $0.00 $0.00
$0.00 $0.00 $0.00

$416.67 $416.67 $5,000.00

 $156.25 $156.25 $1,875.00
$144.00 $144.00 $1,728.00
$0.00
$0.00
$8,603.00

$20.00 $20.00 $240.00

$80.00 $80.00 $960.00
$15.00 $15.00 $180.00
$115.00 $115.00 $1,380.00

$24.00 $24.00 $288.00

$40.00 $40.00 $480.00
$12.00 $12.00 $144.00
$65.00 $65.00 $780.00
$40.00 $40.00 $480.00
$1,500.00 ### $18,000.00
$20,172.00

$15.00 $15.00 $180.00

$150.00 $150.00 $1,800.00
$24.00 $24.00 $288.00
$0.00 $0.00 $0.00
$189.00 $189.00 $2,268.00

$260.00 $260.00 $3,120.00

$0.00 $0.00 $0.00
$3,120.00

$50.00 $50.00 $600.00

$200.00 $200.00 $2,400.00
$250.00 $250.00 $3,000.00
$6,000.00

$0.00 $0.00 $0.00

$0.00 $0.00 $0.00
$0.00 $0.00 $0.00
-$6,531.00