January February March April May June July August September

Rent $1,050.00 $1,050.00 $1,050.00 $1,050.00 $1,050.00 $1,050.00 $1,100.00 $1,100.00 $1,100.00
Electricity $95.00 $101.40 $97.88 $92.40 $58.00 $59.87 $54.20 $50.03 $59.99
Phone $84.76 $84.76 $84.76 $84.76 $84.76 $84.76 $89.55 $84.76 $84.76
Car $205.33 $205.33 $205.33 $205.33 $205.33 $205.33 $205.33 $205.33 $205.33
Insurance $105.72 $105.72 $105.72 $105.72 $105.72 $105.72 $105.72 $105.72 $105.72
Loan $50.33 $50.33 $50.33 $50.33 $50.33 $50.33 $0.00 $0.00 $0.00
Monthly Total $1,591.14 $1,597.54 $1,594.02 $1,588.54 $1,554.14 $1,556.01 $1,554.80 $1,545.84 $1,555.80
October November December Yearly Total

$1,100.00 $1,100.00 $1,100.00 $12,900.00

$65.23 $85.88 $101.39 $921.27
$99.50 $88.40 $86.78 $1,042.31
$205.33 $205.33 $205.33 $2,463.96
$105.72 $105.72 $105.72 $1,268.64
$0.00 $0.00 $0.00 $301.98
$1,575.78 $1,585.33 $1,599.22 $18,898.16