PERSONAL BUDGET

REVENUE

INCOME JAN FEB MAR APR MAY JUN JUL AUG SEP OCT NOV DEC YEAR SPARKLINE
Wages $15,200.00 $15,200.00 $15,200.00 $15,200.00 $15,200.00 $15,200.00 $15,200.00 $15,200.00 $15,200.00 $15,200.00 $15,200.00 $15,200.00 $182,400.00
Ahorro carro -$8,000.00 -$8,000.00 -$8,000.00 -$8,000.00 -$8,000.00 -$8,000.00 -$8,000.00 -$8,000.00 -$8,000.00 -$8,000.00 -$8,000.00 -$8,000.00 -$96,000.00
Miscellaneous $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Total $7,200.00 $7,200.00 $7,200.00 $7,200.00 $7,200.00 $7,200.00 $7,200.00 $7,200.00 $7,200.00 $7,200.00 $7,200.00 $7,200.00 $86,400.00

EXPENSES

HOME JAN FEB MAR APR MAY JUN JUL AUG SEP OCT NOV DEC YEAR
Agua $100.00 $100.00
Luz $400.00 $400.00
Gas $0.00 $0.00
Agua natural $320.00 $320.00
$0.00
Total $820.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $820.00

DAILY LIVING JAN FEB MAR APR MAY JUN JUL AUG SEP OCT NOV DEC YEAR
Mercado $1,500.00 $1,500.00 $1,500.00 $1,500.00 $1,500.00 $1,500.00 $1,500.00 $1,500.00 $1,500.00 $1,500.00 $1,500.00 $1,500.00 $18,000.00
$0.00
$0.00
$0.00
$0.00
$0.00
Total $1,500.00 $1,500.00 $1,500.00 $1,500.00 $1,500.00 $1,500.00 $1,500.00 $1,500.00 $1,500.00 $1,500.00 $1,500.00 $1,500.00 $18,000.00

TRANSPORTATION JAN FEB MAR APR MAY JUN JUL AUG SEP OCT NOV DEC YEAR
Gas/fuel $0.00 $0.00 $0.00
Mtto Carro $4,820.00 $0.00 $4,820.00
Placas $1,800.00 $0.00 $1,800.00
$0.00
$0.00
$0.00
Total $6,620.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $6,620.00

ENTERTAINMENT JAN FEB MAR APR MAY JUN JUL AUG SEP OCT NOV DEC YEAR
Internet $225.00 $225.00 $225.00 $225.00 $225.00 $225.00 $225.00 $225.00 $225.00 $225.00 $225.00 $225.00 $2,700.00
$0.00
$0.00
$0.00
Total $225.00 $225.00 $225.00 $225.00 $225.00 $225.00 $225.00 $225.00 $225.00 $225.00 $225.00 $225.00 $2,700.00

HEALTH JAN FEB MAR APR MAY JUN JUL AUG SEP OCT NOV DEC YEAR
Health club dues $0.00
Insurance $0.00
Prescriptions $0.00
Over-the-counter drugs $0.00
Co-payments/out-of-pocket $0.00
Veterinarians/pet medicines $0.00
Life insurance $0.00
Total $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00

VACATIONS JAN FEB MAR APR MAY JUN JUL AUG SEP OCT NOV DEC YEAR
Plane fare $0.00
Accommodations $0.00
Food $0.00
Souvenirs $0.00
Pet boarding $0.00
Rental car $0.00
Total $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00

RECREATION JAN FEB MAR APR MAY JUN JUL AUG SEP OCT NOV DEC YEAR
Gym fees $0.00
Sports equipment $0.00
Team dues $0.00
Toys/child gear $0.00
Total $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00

DUES/SUBSCRIPTION JAN FEB MAR APR MAY JUN JUL AUG SEP OCT NOV DEC YEAR
Magazines $0.00
Newspapers $0.00
Internet connection $0.00
Public radio $0.00
Public television $0.00
Religious organizations $0.00
Charity $0.00
Total $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00

PERSONAL JAN FEB MAR APR MAY JUN JUL AUG SEP OCT NOV DEC YEAR
Clothing $0.00
Gifts $0.00
Salon/barber $0.00
Books $0.00
Music (CDs, etc.) $0.00
Total $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00

FINANCIAL OBLIGATIONS JAN FEB MAR APR MAY JUN JUL AUG SEP OCT NOV DEC YEAR
Long-term savings $0.00
Retirement (401k, Roth IRA) $0.00
Credit card payments $0.00
Income tax (additional) $0.00
Other obligations $0.00
Total $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00

MISC PAYMENTS JAN FEB MAR APR MAY JUN JUL AUG SEP OCT NOV DEC YEAR
Silla $1,800.00 $1,800.00 $3,600.00
Home Depot $480.00 $480.00 $960.00
Mouse/pad $400.00 $400.00 $400.00 $400.00 $400.00 $400.00 $400.00 $400.00 $400.00 $400.00 $400.00 $400.00 $4,800.00
Other $0.00
Other $0.00
Total $2,680.00 $2,680.00 $400.00 $400.00 $400.00 $400.00 $400.00 $400.00 $400.00 $400.00 $400.00 $400.00 $9,360.00

TOTALS JAN FEB MAR APR MAY JUN JUL AUG SEP OCT NOV DEC YEAR
Total expenses $11,845.00 $4,405.00 $2,125.00 $2,125.00 $2,125.00 $2,125.00 $2,125.00 $2,125.00 $2,125.00 $2,125.00 $2,125.00 $2,125.00 $37,500.00
Cash short/extra -$4,645.00 $4,405.00 $5,075.00 $5,075.00 $5,075.00 $5,075.00 $5,075.00 $5,075.00 $5,075.00 $5,075.00 $5,075.00 $5,075.00 $48,900.00