Budget

For:
Income

Monthl
y

Yearly

Net Paychecks
.
Other Incomes
.
TOTAL INCOME

$5,092.50

$61,110

Expenses
Fixed Expenses
1.
2.
3.
4.
5.
TOTAL Fixed
Expenses

Rent
Cell Phone Bill
Cable
Internet
Gym Membership

$2,206
$65.84
$54.99
$44.99
$10
$2,380.82

$26,472
$790.08
$659.88
$539.88
$120
$28,569.
84

Variable Expenses
1.
2.
3.
4.
5.
6.
7.
8.
9.
10.
11.
12.
TOTAL Variable
Expenses

Lunch with my mother

Sanchez The cause
Video Game
Movie Ticket
Office Supplies
Tooth Paste
Body Wash
Deodorant
Spotify
Candy Crush Lives
Microsoft Points
Shoes

$100
$100
$70
$15
$40-$50
$15
$7
$4
$0.99
$15
$30
$110
$581.99

$1,200
$1,200
$840
$180
$540
$180
$84
$48
$11.88
$180
$360
$1320
$6,983.8
8

TOTAL Fixed &

Variable Expense

$2,962.81

$35,553.
72

$2,129.69

$25,556.
28

$709.90

$8,518.8
0
$8,518.8

CASH SURPLUS (total income minus total expenses

Allocation of Surplus
1.

Savings

2.

Travel Fund

..

$709.90

3.

Clothing

Total Expenses Plus Surplus

$709.90

0
$8,518.8
0

$0

$0