Personal Budget

Percentage of Income Spent Summary

TOTAL MONTHLY INCOME
$2,500

$2,000
80 TOTAL MONTHLY EXPENSES
$2,000

%
$1,602 $1,500

$1,000
TOTAL MONTHLY SAVINGS

$0 $500

CASH BALANCE
$0

$398 Income Expenses

Monthly Income Monthly Expenses Monthly (Mojo) Savings Budget Breakdown

ITEM AMOUNT ITEM DUE DATE AMOUNT DATE AMOUNT ITEM PERCENTAGE AMOUNT DELTA

Salary $2,000.00 Overhead 11/1/2019 $1,602.20 11/15/2019 $0.00 Daily 80% $1,600.00 -$2.20

Splurge 5% $100.00 $100.00

Smile 5% $100.00 $100.00

Fire 10% $200.00 $200.00

Mojo 0% $0.00 $0.00

Expense Date Charged Amount Frequenc
y (in mths)
Living
Rent 4th of the Month $910.00 1
Utilities
Electric 19th of the Month $138.57 1
Gas 19th of the Month $83.58 1
Water Once a Quarter $123.81 3
Phone 28th of the Month $25.00 1
Recurring Expenses
Myki Once a Month $155.00 1
Insurance
Income (w/ Super) Once a Week $5.50 0.22
Death (w/ Super) Once a Week $1.23 0.22
TPD (w/ Super) Once a Week $0.14 0.22
Super Membership Once a Month $4.09 1
Super Gov Tax Once a Month $2.90 1
Food
Groceries Once a Month $150.00 1
Eating out Once a Month $150.00 1
Health
Gym Once a Month $120.00 1.00

TOTAL
Total Shared Expense Payable
(y/n)
Amount (per Amount (per
$910.00 $910.00
$910.00 N $910.00
$184.39 $117.20
$97.00 -48.50 $48.50
$58.51 -29.25 $29.25
$28.89 -14.44 $14.44
$25.00 N $25.00
$180.00 $155.00
$155.00 N $155.00
$38.22 $0.00
$25.00 Super $0.00
$5.59 Super $0.00
$0.64 Super $0.00
$4.09 Super $0.00
$2.90 Super $0.00
$300.00 $300.00
$150.00 N $150.00
$150.00 N $150.00
$120.00 $120.00
$120.00 N $120.00

$1,811.64 TOTAL (Payable By $1,602.20

Notes

45.50%

5.86%
Varies monthly. Amount shown is estimated average per month.
Varies monthly. Amount shown is estimated average per month.
Varies monthly. Amount shown is estimated average per month.

7.75%
Varies monthly. Amount shown is estimated average per month for 4 days/wk
0.00%
Paid from Super. Varies monthly. Amount shown is estimated average per month.
Paid from Super. Varies monthly. Amount shown is estimated average per month.
Paid from Super. Varies monthly. Amount shown is estimated average per month.
Paid from Super. Varies monthly. Amount shown is estimated average per month. Charged as $2.25
Paid from Super. Varies monthly. Amount shown is estimated average per month. Charged as 15% o
15.00%
Varies monthly. Amount shown is estimated average per month.
Varies monthly. Amount shown is estimated average per month.
6.00%
ged as $2.25 per week.
ged as 15% of contribution.