.

Projected Monthly BudgetFeb w/ 1st return

.

Est 1st Return2556Check1850Paycheck1856

.

Overtime0OT260

.

Return2571Total4687

.

CC393Pay offRent500

.

Dentist450Approx.Rent500*

.

Student Loan322Student Loan85CC420Pay off*

.

Mom500Save0Student Loan#150*

.

Bank OD300Cable114Mom700*

.

Car Maint100Insurance100Dentist450

.

Student Loan #285Electricity95Car Maint50

.

Gas120Student Loan#285*

.

Food200Vacation400*

.

Vacation400Misc200Cell225*

.

Dentist285Bank OD281*

.

Total2550Cell100

.

Difference6Student Loan#150

.

Car Ins106.3*

.

Total1849Cable115*

.

Difference1Electric65*

.

Bunny Home100

.

Est 2nd Return1700Savings100*

.

Gas120

.

Food250

.

Misc250

.

Save150Loan110*

.

Mom800

.

Student Loan700Pay off

.

LRMC50Pay offTotal4377.3

.

Difference309.7

.

.

Total1700

.

Difference0

.