Personal Budget

#2

Lourdes De La Mora
Monthly Expenses

Rent$746
Food .........$189.99
Telephone $50
Gas$15
Electric..$40
Laundromat$15.75
Car Insurance.$0
Car loan or Buss pass..$60
Gasoline..$0
Baby Supplies..$216.87
Entertainment ...$45
Clothing$46.42
Gifts$25
Work Expenses.$17.50
Loan payment..$0
Health Insurance$120
Savings.$36.11
Total..1587.53

Rent = $746

Monthly Income
$13.01 per hour
$13.01 x 40 hours x 52 weeks x .72 12 months =

$1,623.64

Item
Price
Milk
Eggs
Bacon
Bread
Oatmeal
Chicken
Tortillas
Hash browns
Ham
Cheese
Mayonnaise

Quantity
2
2
2
1
2
2
1
2
1
1
1

Price
3.50
5.20
6.00
2.50
3.20
7.99
1.99
2.75
2.50
3.00
3.20

Total
7.00
10.40
12.00
2.50
6.40
15.98
1.99
5.50
2.50
3.00
3.20

Apples
Bananas
Yogurt
Lettuce
Beans
Rice
Pasta
Tomatoes
Broccoli
Spaghetti
Potatoes
Soup
Buns
Patties
Cereal
Corndogs
Orange juice
Shrimp

5
5
7
1
1
1
7
1
1
7
5
2
1
1
3
1
1
1

0.30
0.20
0.99
1.50
9.99
2.99
1.20
4.00
2.90
1.50
3.20
2.30
2.99
6.99
1.99
5.50
1.75
15.99

1.50
1.00
6.93
1.50
9.99
2.99
8.40
4.00
2.90
10.50
16.00
4.60
2.99
6.99
5.97
5.50
1.75
15.99

Total= 179.99
Personal Care
Toothpaste
Toothbrush
Floss
Brush
Windex
Soap
Total= 10
Laundromat

2
2
1
1
1
2

0.99
0.99
0.99
0.99
0.99
0.99

2.00
2.00
2.00
1.00
1.00
2.00

Washing & Drying = 9 loads x 1.50 = 13.50

Detergent= 9 loads x .25 = 2.25
Total = 13.50 + 2.25 = 15.75
Buss pass
$50 + $10 = $60

Minimum Amounts
*Telephone/Cell Phone = $50
*Electric= $40
Gas(Heating)= $15
Entertainment
Activity
Price Each Time
Movies
$6
Pizza
$5
Museum
$7.50
Ice cream
$4

# of Times
1
2
1
1

Total = 45
Work Expenses
Lunch = $8 x 2 days = $16
Snacks= $.75 x 2 = $1.50
Total = $16 + $1.50 = $17.50

Total $
12
10
15
8

Clothing
Item

$ per Item

Shoes
Pants
Sweaters
Socks
BabyClothes
Dresses

Quantity Needed

Total

$20
$15
$17
$2
$7

4
10
4
20
30

$80
$150
$68
$40
$210

$9

$9

Total = 557/12 = $46.42

Gifts
Birthdays
1.Mother
2. Sister
3.Child
4.Spouse
5.Me

Price per Gift

$30
$30
$30
$30
$30

Holiday
Gift

Price per

1.Mother
2.Sister
3.Spouse
4.Child
5.Me

$30
$30
$30
$30
$30

Total = $300/12 months = $25

Baby Supplies
A.) Diapers:
7 per day x 30 days = 210 diapers
1 package of 30 diapers = $8.49
7 packages of 30
Total= $8.49 x 7 packages= 59.43
B.)Formula
4 containers x 13.49 = $53.96
C.)Baby Food & Juice
5 jars per day
30 days
$0.60 per jar
1 day = 5 x $0.60 = $3
Total = 30 days x $3 = 90
D.)Wipes
2 packages per month
$2.99 each

Total = $2.99 x 2 = $5.98

E.)Medicine
Cost of bottle = $15 / 2 = $7.50
Total baby Supplies (A-E) = $216.87