Game of Life Budget

Salary - annual
Salary - gross
Federal withholding
Net salary (take home)

$75,000.00
$6,250.00 C2/12
$1,562.50 C3*.25
$4,687.50 C3-C4

Healthcare
$130.02
Auto Insurance
$1,000.00
Auto Payment
$298.00 total purchase price*.06/36
Gas & Fuel
$150.00
Electric Bill
$57.82
Cell Phone/internet/TV
$89.00
Credit Card
Water/Sewer/Garbage
$60.00
Carried Over
Groceries
$360.00
Payment
Restaurants (optional)
$50.00
Balance
Mortgage
$500.00
Tithe
$240.00 C2*.1/12
Educational Debt
Student Loans
Undergraduate Total
Credit Card Payment
$0.00
Masters Total
Miscellaneous Expenses
Savings
Monthly Expenses
$2,934.84
Under/Over

$1,752.66

Cumulative Savings

(Amount Borrowed)
$F13*.07

$0.00
$-

(F12+H13)-F14

Educational Debt
Pay for School
$34,120.00
Scholarships Total
$9,152.00 (include HOPE)
n/a
Part Time Job Total
$12,000.00 (if applicable)
Parents (max 2,000 for undergrad only)
$10,000.00
Student Loan Total
$2,968.00
Total After Payment $2,968.00
K21-C18

umulative Savings

C21 + Previous Months Savings!