Taite Scha

Income: January February March

Wages $1,800 $1,800 $1,800
Loans $2,700 $2,700 $2,700
Grants $1,000 $1,000 $1,000
GI Funds $1,000 $1,000 $1,000
Total: $6,500 $6,500 $6,500

Expenses: January February March

Home/Mtg/Rent $300 $300 $300
Electric $175 $175 $175
Phone: Cell $45 $45 $45
Water $75 $75 $75
Food $800 $800 $800
Car $100 $100 $100
Insurance $144 $144 $144
Gas $120 $120 $120
TV/Internet $55 $55 $55
Child Care $160 $160 $160
Misc: clothes, haircuts, etc $40 $40 $40
School $2,700 $2,700 $2,700
Books $140 $140 $140
Total: $4,854 $4,854 $4,854

Cashflow: January February March

$1,646 $1,646 $1,646
Taite Schalk's Yearly Budget
April May June July August September
$1,800 $1,800 $1,800 $1,800 $1,800 $1,800
$2,700 $2,700 $2,700 $2,700 $2,700 $2,700
$1,000 $1,000 $1,000 $1,000 $1,000 $1,000
$1,000 $1,000 $1,000 $1,000 $1,000 $1,000
$6,500 $6,500 $6,500 $6,500 $6,500 $6,500

April May June July August September

$300 $300 $300 $300 $300 $300
$175 $175 $175 $175 $175 $175
$45 $45 $45 $45 $45 $45
$75 $75 $75 $75 $75 $75
$800 $800 $800 $800 $800 $800
$100 $100 $100 $100 $100 $100
$144 $144 $144 $144 $144 $144
$120 $120 $120 $120 $120 $120
$55 $55 $55 $55 $55 $55
$160 $160 $160 $160 $160 $160
$40 $40 $40 $40 $40 $40
$2,700 $2,700 $2,700 $2,700 $2,700 $2,700
$140 $140 $140 $140 $140 $140
$4,854 $4,854 $4,854 $4,854 $4,854 $4,854

April May June July August September

$1,646 $1,646 $1,646 $1,646 $1,646 $1,646
October November December Total
$1,800 $1,800 $1,800 $21,600
$2,700 $2,700 $2,700 $32,400
$1,000 $1,000 $1,000 $12,000
$1,000 $1,000 $1,000 $12,000
$6,500 $6,500 $6,500 $78,000

October November December Total

$300 $300 $300 $3,600
$175 $175 $175 $2,100
$45 $45 $45 $540
$75 $75 $75 $900
$800 $800 $800 $9,600
$100 $100 $100 $1,200
$144 $144 $144 $1,728
$120 $120 $120 $1,440
$55 $55 $55 $660
$160 $160 $160 $1,920
$40 $40 $40 $480
$2,700 $2,700 $2,700 $32,400
$140 $140 $140 $1,680
$4,854 $4,854 $4,854 $58,248

October November December Total

$1,646 $1,646 $1,646 $19,752
 Income
$3,000

$2,500

$2,000

$1,500

$1,000

$500

$0
January February March April May June July August September October November December

Wages Loans Grants GI Funds

 Expenses
Home/Mtg/Rent Electric Phone: Cell Water
Food Car Insurance Gas
TV/Internet Child Care Misc: clothes, haircuts, etc School
Books

$2,700 $2,700 $2,700 $2,700 $2,700 $2,700 $2,700 $2,700 $2,700 $2,700 $2,700 $2,700

$800 $800 $800 $800 $800 $800 $800 $800 $800 $800 $800 $800

$300 $300 $300 $300 $300 $300 $300 $300 $300 $300 $300 $300
$175$144
$160 $175$144
$160 $175$144
$160 $175$144
$160 $175$144
$160 $175$144
$160 $175$144
$160 $175$144
$160 $175$144
$160 $175$144
$160 $175$144
$160 $175$144
$160
$120$140 $100
$100 $120$140 $100
$120$140 $100
$120$140 $100
$120$140 $100
$120$140 $100
$120$140 $100
$120$140 $100
$120$140 $100
$120$140 $100
$120$140 $100
$120$140
$75 $55 $75 $75 $75 $75 $75 $75 $75 $75 $75 $75 $75
$45 $40 $45 $55$40 $45 $55$40 $45 $55$40 $45 $55$40 $45 $55$40 $45 $55$40 $45 $55$40 $45 $55$40 $45 $55$40 $45 $55$40 $45 $55$40

Ja nua r y Fe b r u a r y Ma rc h Ap r i l Ma y Jun e Ju ly Au g u s t S e pte m be r O cto b e r No ve m b e r De c e m b e r

 Cashfl ow
Cashflow: January February March April May June
July August September October November December

8% 8%
8% 8%

8% 8%

8% 8%

8% 8%

8% 8%