Monthly Budget

NO Bills Date Paid January February March April May June July August September October November December TOTAL
Fixed Expenses
1 Rent 8/1/2008 Yes $350.00 $350.00 $350.00 $350.00 $350.00 $350.00 $350.00 $350.00 $350.00 $350.00 $350.00 $350.00 $4,200.00
2 Car Insurance 8/15/2008 Yes $101.00 $101.00 $101.00 $101.00 $101.00 $101.00 $101.00 $101.00 $101.00 $101.00 $101.00 $101.00 $1,212.00
3 Car Payment 8/22/2008 Yes $125.00 $125.00 $125.00 $125.00 $125.00 $125.00 $125.00 $125.00 $125.00 $125.00 $125.00 $125.00 $1,500.00
4 Health Insurance 8/28/2008 Yes $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $600.00
5 Cable 8/28/2008 Yes $35.00 $35.00 $35.00 $35.00 $35.00 $35.00 $35.00 $35.00 $35.00 $35.00 $35.00 $35.00 $420.00
6 Variable Expenses
7 Power 8/1/2008 Yes $57.22 $68.65 $52.65 $55.98 $68.21 $88.55 $87.42 $75.32 $75
Water 8/2/2008 No $44.88 $52.84 $50.36 $32.41 $41.26 $31.43 $56.86 $48.55 $49
Home Phone 8/3/2008 No $30.50 $32.68 $31.67 $32.55 $39.87 $43.55 $55.60 $36.88 $37
Cell Phone 8/14/2008 No $47.99 $53.62 $55.64 $52.31 $49.87 $47.86 $41.30 $49.40 $49
Groceries 8/5/2008 No $125.00 $125.00 $125.00 $125.00 $125.00 $125.00 $125.00 $125.00 $125
Gas 8/6/2008 No $100.00 $100.00 $100.00 $100.00 $100.00 $100.00 $100.00 $100.00 $100
Other
Fun Money 8/15/2008 No $50.00 $50.00 $50.00 $50.00 $100.00 $100.00 $100.00 $50.00
Savings 8/28/2008 No $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00
Credit
Visa 8/5/2008 No $75.00 $0.00 $0.00 $65.32 $55.40 $61.23 $25.30 $63.41
Mastercard 8/5/2008 No $37.42 $23.51 $83.25 $25.67 $45.31 $150.68 $75.42 $23.55
Discover 8/5/2008 No $30.52 $30.00 $32.89 $31.72 $31.56 $32.66 $30.89 $30.75
Store Credit Card 8/5/2008 No $87.56 $66.79 $37.58 $42.55 $0.00 $0.00 $0.00 $65.41
Total $1,397.09
Remaining $601.91

Primary Job $1,799.00 $1,799.00 $1,799.00 $1,799.00 $1,799.00 $1,799.00 $1,799.00 $1,799.00
Part-time Job $200.00 $250.00 $300.00 $200.00 $200.00 $200.00 $200.00 $200.00
Total Income $1,999.00 $2,049.00 $2,099.00 $1,999.00 $1,999.00 $1,999.00 $1,999.00 $1,999.00