Monthly Income JAN FEB MAR APR MAY JUN JUL

Income $1,100 $1,100 $1,100 $1,100 $1,000 $1,000 $900

Income 2 $100 $200 $200
Total Income $1,100 $1,100 $1,100 $1,200 $1,000 $1,200 $1,100

Monthly Expenses
Item Amount
Rent $400.00 $400.00 $400.00 $400.00 $400.00 $400.00 $400.00
Eletric $60.00 $60.00 $60.00 $60.00 $60.00 $60.00 $60.00
Gas $70.00 $70.00 $70.00 $70.00 $70.00 $70.00 $70.00
Cell Phone $70.00 $70.00 $70.00 $70.00 $70.00 $70.00 $70.00
Groceries $100.00 $100.00 $100.00 $100.00 $100.00 $100.00 $100.00
Car payment $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Auto expense $60 $60 $60 $60 $60 $60 $60
Student Loans $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Credit Cards $100.00 $100.00 $100.00 $100.00 $100.00 $100.00 $100.00
Auto Insurance $188.00 $188.00 $188.00 $188.00 $188.00 $188.00 $188.00
Personal care $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Entertainment $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00
Miscellaneous $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00

Total Expenses $1,148.00 $1,148.00 $1,148.00 $1,148.00 $1,148.00 $1,148.00 $1,148.00

Max $400.00 $400.00 $400.00 $400.00 $400.00 $400.00 $400.00
Minimum $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Average $88.31 $88.31 $88.31 $88.31 $88.31 $88.31 $88.31
AUG SEP OCT NOV DEC
$900 $1,100 $1,200 $1,200 $1,250
$200
$1,100 $1,100 $1,200 $1,200 $1,250
Monthly Expenses
Re
El e
Ga
$400.00 $400.00 $400.00 $400.00 $400.00
Ce
$60.00 $60.00 $60.00 $60.00 $60.00 4.36% 4.36% Gro
$70.00 $70.00 $70.00 $70.00 $70.00 16.38% 34.84% Ca
$70.00 $70.00 $70.00 $70.00 $70.00 Au
Stu
$100.00 $100.00 $100.00 $100.00 $100.00 Cre
$0.00 $0.00 $0.00 $0.00 $0.00 8.71% Au
5.23% 5.23%
$60 $60 $60 $60 $60 Per
6.10% Ent
$0.00 $0.00 $0.00 $0.00 $0.00
Mi
$100.00 $100.00 $100.00 $100.00 $100.00 8.71%
$188.00 $188.00 $188.00 $188.00 $188.00 6.10%
$0.00 $0.00 $0.00 $0.00 $0.00
$50.00 $50.00 $50.00 $50.00 $50.00
$50.00 $50.00 $50.00 $50.00 $50.00

$1,148.00 $1,148.00 $1,148.00 $1,148.00 $1,148.00

$400.00 $400.00 $400.00 $400.00 $400.00
$0.00 $0.00 $0.00 $0.00 $0.00
$88.31 $88.31 $88.31 $88.31 $88.31
xpenses
Rent
El etri c
Gas
Cel l Phone
Groceri es
34.84% Car payment
Auto expens e
Student Loans
Credi t Ca rds
Auto Ins urance
Pers onal ca re
Entertai nment
Mis cel l a neous