Personal Budget

Starting Balance 1,500 [42] Total Avg

Total Income 950 950 950 950 950 950 950 950 950 950 950 950 11,400 950
Total Expenses 3,637 1,711 1,942 1,836 3,808 1,746 2,172 1,726 1,972 1,821 1,977 1,711 26,059 2,172
NET (Income - Expenses) -2,687 -761 -992 -886 -2,858 -796 -1,222 -776 -1,022 -871 -1,027 -761 -14,659 -1,222
Projected End Balance -1,187 -1,948 -2,940 -3,826 -6,684 -7,480 -8,702 -9,478 -10,500 -11,371 -12,398 -13,159
Monthly
JAN FEB MAR APR MAY JUN JUL AUG SEP OCT NOV DEC Total Average

INCOME
Savings 950 950 950 950 950 950 950 950 950 950 950 950 11,400 950
Other 0 0
Total INCOME 950 950 950 950 950 950 950 950 950 950 950 950 11,400 950

HOME EXPENSES
Mortgage/Rent 1,400 1,400 1,400 1,400 1,400 1,400 1,400 1,400 1,400 1,400 1,400 1,400 8,400 700
Utilities 100 100 100 100 100 100 100 100 100 100 100 100 600 50
Phone 0 0
Cable/Satellite 0 0
Internet 75 75 75 75 75 75 75 75 75 75 75 75 900 75
Furnishings/Appliances 1,500 1,500 125
Maintenance/Supplies 0 0
Improvements 100 100 8
Total HOME EXPENSES 3,075 1,575 1,575 1,575 1,575 1,575 1,675 1,575 1,575 1,575 1,575 1,575 20,500 1,708

TRANSPORTATION
Vehicle Payments 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Auto Insurance 0 0
Fuel 80 80 80 80 80 80 80 80 80 80 80 80 960 80
Bus/Taxi/Train Fare 20 20 20 20 20 20 20 20 20 20 20 20 240 20
Repairs 20 20 20 20 80 7
Other 0 0
Total TRANSPORTATION 120 100 100 120 100 100 120 100 100 120 100 100 1,280 107

HEALTH
Health Insurance 0 0
Doctor/Dentist 75 75 75 75 75 75 450 38
Veterinarian/Pet Care 50 0 0 50 0 0 50 0 0 50 0 0 200 17
Other 0 0
Total HEALTH 125 0 75 50 75 0 125 0 75 50 75 0 650 54

DAILY LIVING
 JAN FEB MAR APR MAY JUN JUL AUG SEP OCT NOV DEC Total Average
Groceries 50 50 50 50 50 50 300 25
Personal Supplies 20 20 20 60 5
Clothing 40 40 40 40 160 13
Cleaning 10 10 10 10 10 10 60 5
Education/Lessons 0 0
Dining/Eating Out 30 30 30 30 30 30 180 15
Salon/Barber 15 15 30 3
Pet Food 32 32 32 32 32 32 192 16
Other 0 0
Total DAILY LIVING 152 10 132 65 112 10 172 25 112 50 132 10 982 82

ENTERTAINMENT
Spotify 6 6 6 6 6 6 6 6 6 6 6 6 72 6
Games 50 50 50 150 13
Rentals 0 0
Movies/Theater 14 14 14 14 14 14 84 7
Concerts/Plays 20 20 40 3
Hobbies 0 0
Bars 40 20 40 20 40 20 40 20 40 20 40 20 360 30
Vacation/Travel 0 0
Other 0 0
Total ENTERTAINMENT 130 26 60 26 110 26 80 26 110 26 60 26 706 59

SAVINGS
Emergency Fund 0 0
Transfer to Savings 0 0
Investments 0 0
Education 0 0
Other 0 0
Total SAVINGS 0 0 0 0 0 0 0 0 0 0 0 0 0 0

SUBSCRIPTIONS
Netflix/Hulu 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Dues/Memberships 0 0
Other 0 0
Total SUBSCRIPTIONS 0 0 0 0 0 0 0 0 0 0 0 0 0 0

MISCELLANEOUS
Bank Fees 35 35 35 105 9
Postage 0 0
Other 0 0
Other 0 0
Total MISCELLANEOUS 35 0 0 0 0 35 0 0 0 0 35 0 105 9