Personal Budget

Jan Feb March April May June July Aug Sept Oct Nov Dec Year

Total expenses $4,611 $4,611 $4,611 $4,611 $4,611 $4,611 $4,611 $4,611 $4,611 $4,611 $4,611 $4,611 $55,332
Cash short/extra $1,247 $1,247 $1,247 $1,247 $1,247 $1,247 $1,247 $1,247 $1,247 $1,247 $1,247 $1,247 $14,964
Income
Wages $4,040 $4,040 $4,040 $4,040 $4,040 $4,040 $4,040 $4,040 $4,040 $4,040 $4,040 $4,040 $48,480
Interest/dividends $0
Miscellaneous $1,818 $1,818 $1,818 $1,818 $1,818 $1,818 $1,818 $1,818 $1,818 $1,818 $1,818 $1,818 $21,816
Total $5,858 $5,858 $5,858 $5,858 $5,858 $5,858 $5,858 $5,858 $5,858 $5,858 $5,858 $5,858 $70,296

Expenses
Home
Mortgage/rent $1,520 $1,520 $1,520 $1,520 $1,520 $1,520 $1,520 $1,520 $1,520 $1,520 $1,520 $1,520 $18,240
Utilities $400 $400 $400 $400 $400 $400 $400 $400 $400 $400 $400 $400 $4,800
Home telephone $0
Cellular telephone $95 $95 $95 $95 $95 $95 $95 $95 $95 $95 $95 $95 $540
Home repairs $0
Home improvement $0
Home security $0
Garden supplies $0
Total $2,015 $2,015 $2,015 $2,015 $2,015 $2,015 $2,015 $2,015 $2,015 $2,015 $2,015 $2,015 $23,580
Daily living
Groceries $500 $500 $500 $500 $500 $500 $500 $500 $500 $500 $500 $500 $6,000
Child care $615 $615 $615 $615 $615 $615 $615 $615 $615 $615 $615 $615 $7,380
Dry cleaning $0
Dining out $80 $80 $80 $80 $80 $80 $80 $80 $80 $80 $80 $80 $960
Housecleaning service $0
Dog walker $0
Total $1,195 $1,195 $1,195 $1,195 $1,195 $1,195 $1,195 $1,195 $1,195 $1,195 $1,195 $1,195 $14,340
Transportation
Gas/fuel $240 $240 $240 $240 $240 $240 $240 $240 $240 $240 $240 $240 $2,880
Insurance $250 $250 $250 $250 $250 $250 $250 $250 $250 $250 $250 $250 $250
Repairs $50 $50 $50 $50 $50 $50 $50 $50 $50 $50 $50 $50 $600
Car wash/detailing services $0
Parking $100 $100 $100 $100 $100 $100 $100 $100 $100 $100 $100 $100 $1,200
Public transportation $0
Total $640 $640 $640 $640 $640 $640 $640 $640 $640 $640 $640 $640 $4,930
Entertainment
Cable TV $25 $25 $25 $25 $25 $25 $25 $25 $25 $25 $25 $25 $300
Video/DVD rentals $0
Movies/plays $0
Concerts/clubs $0
Total $25 $25 $25 $25 $25 $25 $25 $25 $25 $25 $25 $25 $300
Health
Health club dues $0
Insurance $0
Prescriptions $0
Over-the-counter drugs $0
Co-payments/out-of-pocket $0
Veterinarians/pet medicines $0
Life insurance $175 $175 $175 $175 $175 $175 $175 $175 $175 $175 $175 $175 $2,100
Total $175 $175 $175 $175 $175 $175 $175 $175 $175 $175 $175 $175 $2,100
Vacations
Plane fare $0
Accommodations $0
Food $0
Souvenirs $0
Pet boarding $0
Rental car $0
Total $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Recreation
Gym fees $54 $54 $54 $54 $54 $54 $54 $54 $54 $54 $54 $54 $648
Sports equipment $0
Team dues $0
Toys/child gear $0
Total $54 $54 $54 $54 $54 $54 $54 $54 $54 $54 $54 $54 $648
Dues/subscriptions
Magazines $0
Newspapers $0
Internet connection $67 $67 $67 $67 $67 $67 $67 $67 $67 $67 $67 $67 $804
Public radio $0
Public television $0
Religious organizations $0
Charity $0
Total $67 $67 $67 $67 $67 $67 $67 $67 $67 $67 $67 $67 $804
Personal
Clothing $100 $100 $100 $100 $100 $100 $100 $100 $100 $100 $100 $100 $1,200
Gifts $0
Salon/barber $40 $40 $40 $40 $40 $40 $40 $40 $40 $40 $40 $40 $480
Books $0
Music (CDs, etc.) $0
Total $140 $140 $140 $140 $140 $140 $140 $140 $140 $140 $140 $140 $1,680
Financial obligations
Long-term savings $0
Retirement (401k, Roth IRA) $0
Credit card payments $300 $300 $300 $300 $300 $300 $300 $300 $300 $300 $300 $300 $3,600
Income tax (additional) $0
Other obligations $0
Total $300 $300 $300 $300 $300 $300 $300 $300 $300 $300 $300 $300 $3,600
Misc. payments
Other $0
Total $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0