Personal Budget

Starting Balance 1,500 [42] Total Avg

Total Income 850 850 850 850 850 850 850 850 850 850 850 850 10,200 850
Total Expenses 4,027 2,051 2,332 2,206 4,388 2,086 2,542 2,116 2,382 2,141 2,367 2,051 30,689 2,557
NET (Income - Expenses) -3,177 -1,201 -1,482 -1,356 -3,538 -1,236 -1,692 -1,266 -1,532 -1,291 -1,517 -1,201 -20,489 -1,707
Projected End Balance -1,677 -2,878 -4,360 -5,716 -9,254 -10,490 -12,182 -13,448 -14,980 -16,271 -17,788 -18,989
Monthly
JAN FEB MAR APR MAY JUN JUL AUG SEP OCT NOV DEC Total Average

INCOME
Savings 850 850 850 850 850 850 850 850 850 850 850 850 10,200 850
Other 0 0
Total INCOME 850 850 850 850 850 850 850 850 850 850 850 850 10,200 850

HOME EXPENSES
Mortgage/Rent 1,500 1,500 1,500 1,500 1,500 1,500 1,500 1,500 1,500 1,500 1,500 1,500 18,000 1,500
Utilities 140 140 140 140 140 140 140 140 140 140 140 140 840 70
Internet 75 75 75 75 75 75 75 75 75 75 75 75 900 75
Furnishings/Appliances 1,500 1,500 125
Maintenance/Supplies 0 0
Improvements 100 100 8
Total HOME EXPENSES 3,215 1,715 1,715 1,715 1,715 1,715 1,815 1,715 1,715 1,715 1,715 1,715 22,180 1,848

TRANSPORTATION
Vehicle Payments 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Auto Insurance 0 0
Fuel 80 80 80 80 80 80 80 80 80 80 80 80 960 80
Bus/Taxi/Train Fare 20 20 20 20 20 20 20 20 20 20 20 20 240 20
Repairs 50 50 100 8
Other 0 0
Total TRANSPORTATION 100 100 100 150 100 100 100 150 100 100 100 100 1,300 108

HEALTH
Health Insurance 0 0
Doctor/Dentist 75 75 75 75 75 75 450 38
Veterinarian/Pet Care 50 0 0 50 0 0 50 0 0 50 0 0 200 17
Other 0 0
Total HEALTH 125 0 75 50 75 0 125 0 75 50 75 0 650 54

DAILY LIVING
Groceries 100 100 100 100 100 100 600 50
Personal Supplies 20 20 20 20 20 20 120 10
 JAN FEB MAR APR MAY JUN JUL AUG SEP OCT NOV DEC Total Average
Clothing 40 40 40 40 160 13
Cleaning 10 10 10 10 10 10 60 5
Education/Lessons 0 0
Dining/Eating Out 30 30 30 30 30 30 180 15
Salon/Barber 15 15 30 3
Pet Food 32 32 32 32 32 32 192 16
Other 0 0
Total DAILY LIVING 222 10 182 65 182 10 222 25 182 50 182 10 1,342 112

ENTERTAINMENT
Spotify 6 6 6 6 6 6 6 6 6 6 6 6 72 6
Games 50 50 50 150 13
Rentals 0 0
Movies/Theater 14 14 14 14 14 14 84 7
Concerts/Plays 20 20 40 3
Hobbies 0 0
Bars 40 20 40 20 40 20 40 20 40 20 40 20 360 30
Vacation/Travel 0 0
Other 0 0
Total ENTERTAINMENT 130 26 60 26 110 26 80 26 110 26 60 26 706 59

SAVINGS
Emergency Fund 200 200 200 200 200 200 200 200 200 200 200 200 2,400 200
Transfer to Savings 0 0
Investments 0 0
Education 0 0
Other 0 0
Total SAVINGS 200 200 200 200 200 200 200 200 200 200 200 200 2,400 200

SUBSCRIPTIONS
Netflix/Hulu 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Dues/Memberships 0 0
Other 0 0
Total SUBSCRIPTIONS 0 0 0 0 0 0 0 0 0 0 0 0 0 0

MISCELLANEOUS
Bank Fees 35 35 35 105 9
Postage 0 0
Other 0 0
Other 0 0
Total MISCELLANEOUS 35 0 0 0 0 35 0 0 0 0 35 0 105 9