Kathlynn Clark Family Income

Monthly Estimated Budget

Home Mortgage
Home Ins.

Monthly Income A
Monthly Income B

January

$
$

1,620.00 $
95.00 $

1,620.00
200.00

Car Insurance
$
Car Loans if Needed $

154.00 $
90.00 $

175.00
90.00

Cell phone
Utilities
Home Phone

$
$
$

125.00 $
200.00 $
98.00 $

150.00
200.00
100.00

Comcast Television
High Speed Internet
Life Ins.
Debit Cards
Food
Gas
Children

$
$
$
$
$
$
$

105.00
95.00
30.00
20.00
265.00
235.00
300.00

$
$
$
$
$
$
$

105.00
95.00
30.00
30.00
285.00
275.00
300.00

Entertainment
Vacation Savings
Monthly Total
Budget Status
Saving Total

$
$
$

125.00 $
50.00 $
3,607.00 $

140.00
65.00
3,860.00

Total Savings

Party Time
$

6,493.00 $
72,794.00

6,240.00

Monthly Income A
Monthly Income B

$
$

6,100.00
4,000.00

Total Montly Income $

February

10,100.00

March

$
$

1,620.00 $
150.00 $

1,620.00
130.00

$
$

260.00 $
150.00 $

230.00
140.00

$
$
$

130.00 $
220.00 $
98.00 $

125.00
200.00
100.00

$
$
$
$
$
$
$

115.00
100.00
35.00
20.00
265.00
245.00
500.00

$
$
$
$
$
$
$

105.00
100.00
30.00
20.00
265.00
235.00
300.00

$
$
$

130.00 $
55.00 $
4,093.00 $

125.00
50.00
3,775.00

Party Time!
$

Party Time!
6,007.00 $

6,325.00

April

May

$
$

1,620.00 $
120.00 $

1,620.00
110.00

$
$

220.00 $
90.00 $

225.00
120.00

$
$
$

125.00 $
200.00 $
105.00 $

125.00
200.00
110.00

$
$
$
$
$
$
$

105.00
105.00
30.00
20.00
265.00
235.00
450.00

$
$
$
$
$
$
$

105.00
100.00
45.00
20.00
265.00
235.00
300.00

$
$
$

150.00 $
50.00 $
3,890.00 $

125.00
60.00
3,765.00

Party Time!!
$

Party Time!
6,210.00 $

6,335.00

June

July

$
$

1,756.00 $
100.00 $

1,659.00
95.00

$
$

220.00 $
90.00 $

215.00
95.00

$
$
$

130.00 $
200.00 $
98.00 $

135.00
200.00
98.00

$
$
$
$
$
$
$

105.00
105.00
41.00
20.00
265.00
235.00
300.00

$
$
$
$
$
$
$

105.00
105.00
35.00
20.00
290.00
265.00
350.00

$
$
$

135.00 $
70.00 $
3,870.00 $

125.00
75.00
3,867.00

Party Time!
$

Party Time!
6,230.00 $

6,233.00

August

September

$
$

1,650.00 $
95.00 $

1,789.00
97.00

$
$

210.00 $
95.00 $

190.00
95.00

$
$
$

130.00 $
200.00 $
98.00 $

125.00
200.00
98.00

$
$
$
$
$
$
$

105.00
110.00
54.00
20.00
265.00
235.00
750.00

$
$
$
$
$
$
$

105.00
95.00
35.00
20.00
265.00
235.00
300.00

$
$
$

120.00 $
85.00 $
4,222.00 $

150.00
70.00
3,869.00

Party Time!
$

Party Time!!
5,878.00 $

6,231.00

October

November

$
$

1,620.00 $
100.00 $

1,650.00
95.00

$
$

180.00 $
95.00 $

450.00
300.00

$
$
$

152.00 $
200.00 $
98.00 $

185.00
200.00
130.00

$
$
$
$
$
$
$

150.00
95.00
55.00
20.00
285.00
245.00
380.00

$
$
$
$
$
$
$

105.00
115.00
40.00
20.00
310.00
270.00
650.00

$
$
$

125.00 $
65.00 $
3,865.00 $

155.00
60.00
4,735.00

Party Time!
$

Party Time!!
6,235.00 $

5,365.00

December
$
$

1,620.00
95.00

$
$

350.00
250.00

$
$
$

170.00
200.00
110.00

$
$
$
$
$
$
$

130.00
110.00
40.00
20.00
310.00
295.00
450.00

$
$
$

395.00
50.00
4,595.00
Good To Go

5,505.00