Monthly Ex

Main Page

January

February

March

April

Incom
Income
Income Taxes
Net Income
Cumulative Income

$3,000
$750
$2,250
$2,250

$3,000
$750
$2,250
$4,500

$3,000
$750
$2,250
$6,750

$3,000
$750
$2,250
$9,000

Expen
Furnishing loan
Clothing
Entertainment
Food & Beverages
Apartment
Transportation
Other
Total Expences

$125
$106
$270
$287
$1,172
$150
$75
$2,184

$125
$106
$270
$287
$1,172
$150
$75
$2,184

$125
$106
$270
$287
$1,172
$150
$75
$2,184

$125
$106
$270
$287
$1,172
$150
$75
$2,184

Savin
$66
$66
$2,316

$66
$131
$4,566

$66
$197
$6,816

$66
$262
$9,066

Exp
200 0 0

$14

100 0 0

$1,500

$1,266

h
Furn is

Clothin

$3,240

$3,440

Cost

Savings
Cumulative savings
Cumulative Income and Savings

Ap

Foo d &

m e nt

g es

Beve ra

in
En te rta

in g loa

Expense Ca

De ce m

b er

$1,0 00

Jun e

Ma rch

Ap ril

$0

Ja nua ry

r
Feb rua

Ma y

$50 0

Cost

Cost

$0

$40 ,00

Ma rch

April

Ma y

Jun e

Ju ly

ry
Feb ru a

$0

Ja nua ry

13,566

Cost

g es

197

Beve ra

n m e nt

$40 ,00

11,316

2,316

9,066

15,816

6,816

4,566

4
393
131

$66
$2,184
$2,250

328
262
66

in g loa

Expense Ca

Income v

Cumliati

Cumulative In

Monthly Expenses
May

June

July

August

September

October

November

Income
$3,000
$750
$2,250
$11,250

$3,000
$750
$2,250
$13,500

$3,000
$750
$2,250
$15,750

$3,000
$750
$2,250
$18,000

$3,000
$750
$2,250
$20,250

$3,000
$750
$2,250
$22,500

$3,000
$750
$2,250
$24,750

$125
$106
$270
$287
$1,172
$150
$75
$2,184

$125
$106
$270
$287
$1,172
$150
$75
$2,184

$125
$106
$270
$287
$1,172
$150
$75
$2,184

$125
$106
$270
$287
$1,172
$150
$75
$2,184

$125
$106
$270
$287
$1,172
$150
$75
$2,184

$66
$459
$15,816

$66
$524
$18,066

$66
$590
$20,316

$66
$656
$22,566

$66
$721
$24,816

Expences
$125
$106
$270
$287
$1,172
$150
$75
$2,184

$125
$106
$270
$287
$1,172
$150
$75
$2,184

Savings
$66
$328
$11,316

$66
$393
$13,566

Expenses

$14,067

$3,240

$3,440

$1,800

$787
s
Savin g

s
Sa ving

Othe r

o
Tran s p
rta tio n

nt

m e nt

Beve ra

e
Apa rtm

Foo d &

in
En te rta

g es

Expense Categories

$900

Total Cost

orta tio

en t

Beve ra

n m e nt

g es

Expense Categories

Income vs Expenses

$27,000

184

Net Income
Total Expences
Savings

$26,213

$787

$66
o
Total C
st

r
ce m b e

Cumliative Savings

656

721

787

st

b er

ber

o
To ta l C

Ju ly

No vem

Jun e

r
Octo b e

Ma y

Cumulative savings

Sep te m

Ap ril

524

t
Aug us

393

459

262

328

590

Cumulative Income & Savings

27,066

Ma y

Jun e

Ju ly

t
Aug us

Cumulative Income and Savings

st

be r

ber

o
Tota l C

April

24,816

No vem

15,816

22,566

r
Octo be

13,566

20,316

Se pte m

066

11,316

18,066

December

Total Cost

$3,000
$750
$2,250
$27,000

$36,000
$9,000
$27,000
$27,000

$125
$106
$270
$287
$1,172
$150
$75
$2,184

$1,500
$1,266
$3,240
$3,440
$14,067
$1,800
$900
$26,213

$66
$787
$27,066

$787
$787
$27,066

Monthly Expences
Clothing
Pants
Socks (pairs)
Underwear
Hoodies
Coats
Shorts
Hats
Gloves
Shoes
Boots
Shirts

Quantity Cost (indevidual) Cost total

5
$70
$29.17
8
$2
$1.33
8
$5
$3.33
4
$50
$16.67
1
$100
$8.33
3
$30
$7.50
3
$10
$2.50
1
$10
$0.83
2
$120
$20.00
1
$50
$4.17
7
$20
$11.67
Total Cost:
$106

es

Monthly Expences
Entertainment
Sporting Events
Movie Tickets
Dance Club
Concert tickets
Resteraunt/show

Quantity Cost (indevidual) Cost total

1
$100
$100
1
$40
$40
2
$20
$40
1
$20
$20
1
$70
$70
Total Cost:
$270

es

Monthly Expences
Food/Beverage
Weekly
bread
Mac & cheese
Raman
Chicken Breast
Apples
Carrots

Quantity Cost (indevidual) Cost total

4
$5
$20
3
$1
$3
3
$0.99
$3
8
$3
$24
20
$0.50
$10
15
$0.25
$4
Total Cost:
$64
Monthly Cost: $286.74

es

Monthly Expences
Apartment
Rental cost
Hydro
Gas
Water
Cable
Internet
Telephone
Toiletries
Furniture Insurance

Quantity Cost (indevidual)

1 $650.00
1000
$0.11
75
$0.35
200
$0.13
1
$40.00
1
$35.00
1
$25.00
1
$35.00
1 $225.00

U/M

Cost total
$650.00
kWh
$110.00
M3
$26.25
L
$26.00
N/A
$40.00
$35.00
$25.00
$35.00
$225.00
Total Cost: $1,172.25

nces

Monthly Expences
Other
Teakwondo
Gifts
Charity
Haircuts

Quantity Cost (indevidual) Cost total

1
$40.00
$40.00
1
$10.00
$10.00
1
$15.00
$15.00
1
$10.00
$10.00
Total Cost:
$75.00

nces