Name:

Breanna Koliba
Category Estimates

Yearly Income

100%

Monthly Working Budget Goal

INCOME

Monthly Income

47,488.00 $

3,957.33

1,978.67

Paycheck #1

1,978.67

Paycheck #2

0.00

Other

INCOME TOTAL:

3,957.34

Yearly Expenses

18%

EXPENSES

Monthly Expenses

8,547.84 $

712.32

TAXES
894.35

Income Tax

894.35

Total:

SAVINGS

3%

1,424.64 $

118.72

92.00

Savings

92.00

Investments

0.00

Miscellaneous

184.00
Misc
93.25
75.00
0.00

Total:
Student Loans
Credit Cards
Child Care

168.25
HOME

30%

14,246.40 $

1,187.20

632.00

Rent or Mortgage Payment

156.95

Gas (utility)

173.43

Electric

0.00

Garbage

95.00

Water/Sewer

0.00

Home Security

38.00

Netflix/Internet

80.00

Cell Phone

50.00

Home Maintenance

20.00

Home Furnishings

0.00

Home Electronics

65.00

Miscellaneous/ Home Owner Insurance

1,310.38

Total:

TRANSPORTATION

19%

9,022.72 $

751.89

307.67

Car Payment

210.00

Auto Insurance

103.27

Auto Gas

13.00

Vehicle Maintenance

4.00

License/Registration

0.00

Public Transportation

0.00

Miscellaneous

637.94

Total:

FOOD & GROCERY

12%

5,698.56 $

474.88

156.76

Food At Home

100.00

Food Away From Home

0.00

Personal Care Items

0.00

Small Home Care Items

0.00

Miscellaneous

256.76
03/11/2016; 13:47:33

Total:

HEALTH & PERSONAL CARE

6%

2,849.28 $

237.44

44.19

Doctor Fees

0.00

Dental Fees

10.00

Prescriptions

0.00

Vitamins

12.50

Hair/Salon Service

0.00

Gym Membership

20.00

Life Insurance

25.00

Gifts

0.00

Donations

0.00

Miscellaneous

111.69

Total:

CLOTHING

6%

2,849.28 $

237.44

28.00

Clothes

0.00

Shoes

20.00

Dry Cleaning/Laundry

48.00

Total:

ENTERTAINMENT

6%

2,849.28 $

237.44

50.00

Vacation

100.00

Event Fees/Tickets

125.00

Pet Care

30.00

Miscellaneous

305.00

100%

0%

47,488.00 $
-

3,957.33

3,916.37
40.97

Total:

EXPENSE TOTAL:
WHAT'S LEFT:

Monthly Working Budget Goal

48.00 ; 1%
111.69 ; 3%
256.76 ; 7%

305.00 ; 8%
894.35 ; 24%
184.00 ; 5%

637.94 ; 17%
1,310.38 ; 35%

03/11/2016; 13:47:33

TAXES SAVINGS HOME

TRANSPORTATION
FOOD & GROCERY
HEALTH & PERSONAL
CARE CLOTHING
ENTERTAINMENT
WHAT'S LEFT:

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