Professional Documents
Culture Documents
Budget Spreadsheet - Education or Work Force 1 1
Budget Spreadsheet - Education or Work Force 1 1
Category Estimates
Yearly Income
100%
INCOME
Monthly Income
23,233.00 $
1,936.08
968.04
Paycheck #1
966.04
Paycheck #2
0.00
Other
INCOME TOTAL:
1,934.08
Yearly Expenses
18%
EXPENSES
Monthly Expenses
4,181.94 $
348.50
TAXES
529.42
Income Tax
529.42
Total:
SAVINGS
3%
696.99 $
58.08
46.00
Savings
0.00
Investments
0.00
Miscellaneous
46.00
Misc
0.00
75.00
0.00
Total:
Student Loans
Credit Cards
Child Care
75.00
HOME
30%
6,969.90 $
580.83
916.00
50.00
Gas (utility)
150.00
Electric
0.00
Garbage
0.00
Water/Sewer
0.00
Home Security
79.99
Cable/Internet/Phone
30.00
Cell Phone
0.00
Home Maintenance
0.00
Home Furnishings
0.00
Home Electronics
0.00
1,225.99
Total:
TRANSPORTATION
19%
4,414.27 $
367.86
132.70
Car Payment
213.00
Auto Insurance
148.70
Auto Gas
13.32
Vehicle Maintenance
4.00
License/Registration
0.00
Public Transportation
0.00
Miscellaneous
511.72
Total:
12%
2,787.96 $
232.33
197.87
Food At Home
50.00
22.50
0.00
0.00
Miscellaneous
270.37
03/11/2016; 13:27:33
Total:
6%
1,393.98 $
116.17
48.35
Doctor Fees
0.00
Dental Fees
15.00
Prescriptions
0.00
Vitamins
4.00
Hair/Salon Service
21.00
Gym Membership
0.00
Life Insurance
8.00
Gifts
0.00
Donations
0.00
Miscellaneous
96.35
Total:
CLOTHING
6%
1,393.98 $
116.17
28.00
Clothes
0.00
Shoes
0.00
Dry Cleaning/Laundry
28.00
Total:
ENTERTAINMENT
6%
1,393.98 $
116.17
10.00
Vacation
64.00
Event Fees/Tickets
0.00
Pet Care
0.00
Miscellaneous
74.00
100%
0%
23,233.00 $
-
1,936.08
Total:
2,856.85
EXPENSE TOTAL:
(922.77)
WHAT'S LEFT:
96.35 ; 3%
28.00 ; 1%
270.37 ; 10%
511.72 ; 18%
74.00 ; 3%
529.42 ; 19%
46.00 ; 2%
1,225.99 ; 44%
03/11/2016; 13:27:33
Lender
Interest Rate
Balance
Credit Limit
Lender Name
0.00%
$0.00
$0.00
Lender Name
0.00%
$0.00
$0.00
Lender Name
0.00%
$0.00
$0.00
Lender Name
0.00%
$0.00
$0.00
Lender Name
0.00%
$0.00
$0.00
Lender Name
0.00%
$0.00
$0.00
Lender Name
0.00%
$0.00
$0.00
Lender Name
0.00%
$0.00
$0.00
Notes