Budget Project Spread Sheet 1 (Before) - Sheet1

January
Feb
Mar
Apr
May
Jun
July
Aug
Sep
Oct
Nov
Dec
Average
Total
Income
Salaries/Wages
0
$2,655.60
$2,655.60
$2,655.60
$2,655.60
$2,655.60
$2,655.60
$2,655.60
$2,655.60
$2,655.60
$2,655.60
$2,655.60
$2,655.60
$2,655.60
$31,867.18
Bonuses
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
Overcome
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
Additional Income
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
Investment Income
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
Child Support Received
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
Military Retirement
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$821.00
$821.00
$821.00
$821.00
$821.00
$821.00
$821.00
$821.00
$821.00
$821.00
$821.00
$821.00
$821.00
Allowance, Trust Fund, etc.
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
Other Income
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$3,476.60
$3,476.60
$3,476.60
$3,476.60
$3,476.60
$3,476.60
$3,476.60
$3,476.60
$3,476.60
$3,476.60
$3,476.60
$3,476.60
$3,476.60
$41,719.20
Savings
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
Savings for Retirement
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
Child Support Payments
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
Alimony Payments
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
Total
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
Government Subsidies
Total
$0.00
Non-Purchase and Non-Debt Expenses
Housing
Mortgage (Principal and Interest only)
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$1,225.00
$1,225.00
$1,225.00
$1,225.00
$1,225.00
$1,225.00
$1,225.00
$1,225.00
$1,225.00
$1,225.00
$1,225.00
$1,225.00
$1,225.00
$14,700.00
Homeowner's Insurance
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
Property Taxes (home)
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$15.00
$15.00
$15.00
$15.00
$15.00
$15.00
$15.00
$15.00
$15.00
$15.00
$15.00
$15.00
$15.00
$180.00
Rental Security Deposit, Pet Deposit, etc.
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
Homeowner's Association Dues
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$75.00
$75.00
$75.00
$75.00
$75.00
$75.00
$75.00
$75.00
$75.00
$75.00
$75.00
$75.00
$75.00
$900.00
Rent
Renter's Insurance
Utilities
Maintenance and Repairs
$122.50
$122.50
$122.50
$122.50
$122.50
$122.50
$122.50
$122.50
$122.50
$122.50
$122.50
$122.50
$122.50
$122.50
Lawn and Garden
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
Pool, Hot Tub, other Amenities
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
Additional Properties
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$1,437.50
$1,437.50
$1,437.50
$1,437.50
$1,437.50
$1,437.50
$1,437.50
$1,437.50
$1,437.50
$1,437.50
$1,437.50
$1,437.50
$1,437.50
$15,700.00
Total
Food
Groceries
$1,058.77
$956.00
$1,058.77
$1,025.31
$1,058.77
$1,025.31
$1,058.77
$1,058.77
$1,025.31
$1,058.77
$1,025.31
$1,058.77
$1,039.06
$12,468.74
Dining Out (family)
$237.50
$238.00
$743.50
$220.00
$316.50
$232.00
$250.50
$225.50
$315.50
$225.50
$206.00
$310.50
$293.41
$3,521.00
School Lunches
$108.00
$108.00
$108.00
$108.00
$108.00
$108.00
$108.00
$108.00
$108.00
$108.00
$108.00
$108.00
$108.00
$1,296.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$1,404.27
$1,302.00
$1,909.77
$1,353.00
$1,483.27
$1,365.31
$1,416.77
$1,392.27
$1,448.81
$1,392.27
$1,339.31
$1,477.27
$1,440.57
$14,767.24
Bar/Alcohol Expenses
Total
Debt Payments
Credit Card Payments
$480.00
$480.00
$480.00
$480.00
$480.00
$480.00
$480.00
$480.00
$480.00
$480.00
$480.00
$480.00
$480.00
$5,760.00
Student Loan Payments
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
Personal Loan/Credit Line Payments
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$480.00
$480.00
$480.00
$480.00
$480.00
$480.00
$480.00
$480.00
$480.00
$480.00
$480.00
$480.00
$480.00
$5,760.00
Car Payment/Lease Payment
$208.06
$208.06
$208.06
$208.06
$208.06
$208.06
$208.06
$208.06
$208.06
$208.06
$208.06
$208.06
$208.06
$2,496.72
Automobile Insurance
$348.00
$348.00
$348.00
$348.00
$348.00
$348.00
$348.00
$348.00
$348.00
$348.00
$348.00
$348.00
$348.00
$4,177.32
Gasoline
$52.79
$47.68
$52.79
$51.08
$52.79
$51.08
$52.79
$52.79
$51.08
$52.79
$51.08
$52.79
$51.79
$621.53
Maintenance
$22.37
$22.37
$22.37
$22.37
$22.37
$22.37
$22.37
$22.37
$22.37
$22.37
$22.37
$22.37
$22.37
$268.38
Public Transportation/Parking/Tolls
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
Recreational Vehicles
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$631.22
$626.11
$631.22
$629.51
$631.22
$629.51
$631.22
$631.22
$629.51
$631.22
$629.51
$631.22
$630.22
$7,563.95
Health Insurance
$728.00
$728.00
$728.00
$728.00
$728.00
$728.00
$728.00
$728.00
$728.00
$728.00
$728.00
$728.00
$728.00
$8,736.00
Dental Insurance
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
Vision Insurance
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
Total
Transportation
Total
Health and Insurance
Life Insurance
$15.99
$15.99
$15.99
$15.99
$15.99
$15.99
$15.99
$15.99
$15.99
$15.99
$15.99
$15.99
$15.99
$191.88
Prescriptions
$5.00
$5.00
$5.00
$5.00
$5.00
$5.00
$5.00
$5.00
$5.00
$5.00
$5.00
$5.00
$5.00
$60.00
OTC Drugs
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$27.98
$12.99
$27.98
$12.99
$12.99
$12.99
$27.98
$12.99
$14.99
$12.99
$27.98
$12.99
$18.33
$217.84
$400.50
Vitamins and Supplements

Doctor/Dentist Visits and Co-pays
$288.00
$0.00
$0.00
$0.00
$438.00
$288.00
$588.00
$0.00
$0.00
$0.00
$0.00
$0.00
Total
$331.97
$28.98
$43.97
$28.98
$466.98
$316.98
$631.97
$27.98
$30.98
$27.98
$43.97
$28.98
$1,602.00
Day Care/Babysitting
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
Sports/Activites/Lessons/Summer Camps/
$0.00
$0.00
$0.00
$0.00
$598.00
$700.00
$950.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$2,248.00
Allowance/Spending Money for Children
$50.00
$50.00
$50.00
$50.00
$50.00
$50.00
$50.00
$50.00
$50.00
$50.00
$50.00
$50.00
$50.00
$600.00
Children's Misc. Educational Expenses
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
Caring for Parent, etc.
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$50.00
$50.00
$50.00
$50.00
$648.00
$750.00
$1,000.00
$50.00
$50.00
$50.00
$50.00
$50.00
$179.17
$2,848.00
$236.00
$236.00
$236.00
$236.00
$236.00
$236.00
$236.00
$236.00
$236.00
$236.00
$236.00
$236.00
$236.00
$236.00
$20.00
$20.00
$20.00
$20.00
$20.00
$20.00
$20.00
$20.00
$20.00
$20.00
$20.00
$20.00
$20.00
$240.00
Gym, Tanning, Trainer, Sports Club, Count
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
Hair Care, Nails, Salon, Spa, etc.
$0.00
$0.00
$0.00
$30.00
$0.00
$30.00
$0.00
$30.00
$0.00
$0.00
$0.00
$30.00
$10.00
$0.00
$256.00
$256.00
$256.00
$286.00
$256.00
$286.00
$256.00
$286.00
$256.00
$256.00
$256.00
$286.00
$266.00
$3,192.00
$1,216.00
$0.00
$0.00
$0.00
$1,216.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$2,432.00
$181.25
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$220.00
$0.00
$0.00
$0.00
$0.00
$200.63
$401.25
Housing
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
Entertainment
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
Fraternity/Sorority Dues
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
Additional Allowance
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$1,397.25
$0.00
$0.00
$0.00
$1,216.00
$0.00
$0.00
$220.00
$0.00
$0.00
$0.00
$0.00
$0.00
$2,432.00
$10,807.72
Family
Total
Personal
Clothing
Household Goods
Total
Higher Education
Tuition and Fees
Books
Total
Family Entertainment
Vacations/Travel
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$60.00
$60.00
$60.00
$60.00
$60.00
$60.00
$60.00
$60.00
$60.00
$60.00
$60.00
$60.00
$60.00
$720.00
Subsriptions
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
Hobbies
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
Other
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
Total
$60.00
$60.00
$60.00
$60.00
$60.00
$60.00
$60.00
$60.00
$60.00
$60.00
$60.00
$60.00
$60.00
$720.00
Holidays
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
Birthdays
$0.00
$0.00
$0.00
$0.00
$150.00
$0.00
$0.00
$0.00
$150.00
$0.00
$0.00
$75.00
$0.00
$375.00
Hosting Gatherings
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
Total
$0.00
$0.00
$0.00
$0.00
$150.00
$0.00
$0.00
$0.00
$150.00
$0.00
$0.00
$75.00
$0.00
$375.00
Tithing/Church
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
Charity/Causes
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
Political contr.
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
Other Gifts/Support
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
Pets
$72.90
$65.00
$43.00
$49.00
$73.00
$73.00
$43.00
$43.00
$43.00
$73.90
$43.00
$40.00
$55.40
$664.80
Total
$72.90
$65.00
$43.00
$49.00
$73.00
$73.00
$43.00
$43.00
$43.00
$73.90
$43.00
$40.00
$55.40
$664.80
$4.43
$4.00
$4.43
$4.29
$4.43
$4.29
$4.43
$4.43
$4.29
$4.43
$4.29
$4.43
$4.30
$51.60
Tickets to Movies, Sporting Events, Conce
Special Dates
Misc.
weeks in each month

Total Expenses
$64,882.31
Debt

Budget Project Spread Sheet 1 (Before) - Sheet1

Uploaded by

Document Information

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Budget Project Spread Sheet 1 (Before) - Sheet1

Uploaded by

Copyright:

Available Formats

January

Child Support Received

Allowance, Trust Fund, etc.

Savings for Retirement

Child Support Payments

Non-Purchase and Non-Debt Expenses

Property Taxes (home)

Rental Security Deposit, Pet Deposit, etc.

Homeowner's Association Dues

Lawn and Garden

Pool, Hot Tub, other Amenities

Dining Out (family)

Student Loan Payments

Personal Loan/Credit Line Payments

Car Payment/Lease Payment

Vitamins and Supplements

Allowance/Spending Money for Children

Children's Misc. Educational Expenses

Caring for Parent, etc.

Gym, Tanning, Trainer, Sports Club, Count

Hair Care, Nails, Salon, Spa, etc.

Tickets to Movies, Sporting Events, Conce

weeks in each month

You might also like