Income 2017

$3,000.00

$2,500.00

$2,000.00
Dollar Amount

$1,500.00

$1,000.00

$500.00

$0.00
Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
 Expences 2017
$1,600.00

$1,400.00

$1,200.00

$1,000.00
Dollar Amount

$800.00

$600.00

$400.00

$200.00

$0.00
Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
 Cashflow 2017
9.38%

6.49%

Jan
1.03% 1.03% 1.03% 1.03% 1.03%
1.03% Feb
Mar
Apr
May
17.38% Jun
Jul
28.05% Aug
Sep
Oct
Nov
Dec

8.65%

23.87%
 House

Income Jan Feb Mar Apr

Person #1 $1,498.75 $2,373.94 $2,610.98 $1,673.72
Person #2 $1,200.00 $1,278.00 $1,259.00 $1,200.00
Tips $200.00 $100.00 $100.00 $100.00
Roommate $700.00 $725.00 $625.00 $625.00
Bonuses $0.00 $405.84 $0.00 $0.00
Total $3,598.75 $4,882.78 $4,594.98 $3,598.72

Expenses Jan Feb Mar Apr

Rent $1,200.00 $1,200.00 $1,200.00 $1,250.00
Insurance $425.00 $425.00 $425.00 $425.00
Electric $80.00 $80.00 $80.00 $80.00
Wifi $70.69 $70.69 $70.69 $70.69
Gas $120.00 $120.00 $120.00 $120.00
Car $298.33 $298.33 $298.33 $298.33
Phone $71.25 $71.25 $71.25 $71.25
Water $65.00 $65.00 $65.00 $65.00
Food $150.00 $150.00 $150.00 $150.00
Tuition $272.79 $272.79 $272.79 $272.79
Busch Gardens $29.96 $29.96 $29.96 $29.96
Credit Cards $69.00 $69.00 $69.00 $69.00
Pets $102.10 $102.10 $102.10 $102.10
Total $2,954.12 $2,954.12 $2,954.12 $3,004.12

Cashflow Jan Feb Mar Apr

$644.63 $1,928.66 $1,640.86 $594.60
 Household Budget
2017

May Jun Jul Aug Sep

$2,174.22 $1,660.00 $1,660.00 $1,660.00 $1,660.00
$700.00 $590.00 $465.00 $465.00 $465.00
$600.00 $600.00 $600.00 $600.00 $600.00
$725.00 $600.00 $600.00 $600.00 $600.00
$0.00 $0.00 $0.00 $0.00 $0.00
$4,199.22 $3,450.00 $3,325.00 $3,325.00 $3,325.00

May Jun Jul Aug Sep

$1,250.00 $1,250.00 $1,500.00 $1,500.00 $1,500.00
$425.00 $425.00 $425.00 $425.00 $425.00
$80.00 $80.00 $80.00 $80.00 $80.00
$70.69 $70.69 $70.69 $70.69 $70.69
$120.00 $120.00 $120.00 $120.00 $120.00
$298.33 $298.33 $298.33 $298.33 $298.33
$71.25 $71.25 $71.25 $71.25 $71.25
$65.00 $65.00 $65.00 $65.00 $65.00
$150.00 $150.00 $150.00 $150.00 $150.00
$272.79 $272.79 $272.79 $272.79 $272.79
$29.96 $29.96 $29.96 $29.96 $29.96
$69.00 $69.00 $69.00 $69.00 $69.00
$102.10 $102.10 $102.10 $102.10 $102.10
$3,004.12 $3,004.12 $3,254.12 $3,254.12 $3,254.12

May Jun Jul Aug Sep

$1,195.10 $445.88 $70.88 $70.88 $70.88
Oct Nov Dec Total
$1,660.00 $1,660.00 $1,660.00 $21,951.61
$465.00 $465.00 $465.00 $9,017.00
$600.00 $600.00 $600.00 $5,300.00
$600.00 $600.00 $600.00 $7,600.00
$0.00 $0.00 $0.00 $405.84
$3,325.00 $3,325.00 $3,325.00 $43,868.61

Oct Nov Dec Total

$1,500.00 $1,500.00 $1,500.00 $16,350.00
$425.00 $425.00 $425.00 $5,100.00
$80.00 $80.00 $80.00 $960.00
$70.69 $70.69 $70.69 $848.28
$120.00 $120.00 $120.00 $1,440.00
$298.33 $298.33 $298.33 $3,579.96
$71.25 $71.25 $71.25 $855.00
$65.00 $65.00 $65.00 $780.00
$150.00 $150.00 $150.00 $1,800.00
$272.79 $272.79 $272.79 $3,273.48
$29.96 $29.96 $29.96 $359.52
$69.00 $69.00 $69.00 $828.00
$102.10 $102.10 $102.10 $1,225.20
$3,254.12 $3,254.12 $3,254.12 $37,399.44

Oct Nov Dec Total

$70.88 $70.88 $70.88 $6,469.17