SIMPLE MONTHLY BUDGET

MONTHLY INCOME JAN FEB MAR APR MAY JUN JUL

Item
Income 1 3,276 3,276 3,276 3,276 3,276 3,276 3,276
Income 2 0 0 0 0 0 0 0
other
Total Income 3,276 3,276 3,276 3,276 3,276 3,276 3,276
MONTHLY EXPENSES
Item
Rent/mortgage 1,000 1,000 1,000 1,000 1,000 1,000 1,000
Electric 100 100 100 100 100 100 100
Gas 120 120 120 120 120 120 120
Cell Phone 150 150 150 150 150 150 150
Groceries 250 250 250 250 250 250 250
Car Payment 500 500 500 500 500 500 500
Auto Expenses 300 300 300 300 300 300 300
Student loans 100 100 100 100 100 100 100
Credit cards 100 100 100 100 100 100 100
Auto Insurance 250 250 250 250 250 250 250
Personal Care 100 100 100 100 100 100 100
Entertainment 100 100 100 100 100 100 100
Miscellaneous 100 100 100 100 100 100 100

Total Expenses 3,170 3,170 3,170 3,170 3,170 3,170 3,170

Net Income 106 106 106 106 106 106 106
Maximum Expenses 1,000 1,000 1,000 1,000 1,000 1,000 1,000
Minimum Expenses 100 100 100 100 100 100 100

Monthly Expenses
MONTHLY EXPENSES Item Rent/mortgage
El ectri c Ga s Cel l Phone
Groceri es Ca r Payment Auto Expens es
Student l oans Credit cards Auto Ins urance
Pers onal Care Enterta i nment Mi s cel l aneous

3.15%
31.55%
3.15% 3.15%
7.89% 3.15%
3.15% 3.79%
9.46% 7.89% 4.73%
3.15%

15.77%
AUG SEP OCT NOV DEC
Total
3,276 3,276 3,276 3,276 3,276 39,312
0

3,276 3,276 3,276 3,276 3,276 39,312

1,000 1,000 1,000 1,000 1,000 12,000

100 100 100 100 100 1,200
120 120 120 120 120 1,440
150 150 150 150 150 1,800
250 250 250 250 250 3,000
500 500 500 500 500 6,000
300 300 300 300 300 3,600
100 100 100 100 100 1,200
100 100 100 100 100 1,200
250 250 250 250 250 3,000
100 100 100 100 100 1,200
100 100 100 100 100 1,200
100 100 100 100 100 1,200

3,170 3,170 3,170 3,170 3,170

106 106 106 106 106
1,000 1,000 1,000 1,000 1,000
100 100 100 100 100