Example Spreadsheet
 Share
The version of the browser you are using is no longer supported. Please upgrade to a supported browser.Dismiss

 
View only
 
 
ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
INCOME BREAKDOWNFILL THIS OUTMONTH, 2017MONTH, 2017MONTH, 2017
2
Yearly Gross Income$70,000.00$70,000.00$70,000.00$70,000.00
3
Monthly Gross Income$5,833.33$5,833.33$5,833.33$5,833.33
4
Estimated Tax deduction27.00%27.00%27.00%27.00%
5
Pre-Tax 401k Deduction/month$291.67$291.67$291.67$291.67
6
Health Insurance Pre-Tax Deduction$30.00$30.00$30.00$30.00
7
WageWorks$100.00$100.00$100.00$100.00
8
Monthly Taxable Income$5,411.67$5,411.67$5,411.67$5,411.67
9
Monthly Net Income$3,950.52$3,950.52$3,950.52$3,950.52
10
Bi-Weekly Paycheck
11
12
13
Monthly Rent$1,000.00$1,000.00$1,000.00$1,000.00
14
Ideal Monthly Savings (10% of Gross Income)$583.33$583.33$583.33$583.33
15
16
Monthly Disposable Income$2,367.18$2,367.18$2,367.18$2,367.18
17
Bi-Weekly Disposable Income$1,183.59$1,183.59$1,183.59$1,183.59
18
CASH ON HAND
19
20
ESTIMATED EXPENSESACTUAL EXPENSESACTUAL EXPENSESACTUAL EXPENSES
21
Entertainment (Netflix, Spotify, Shows, etc.) $100.00$10.69
22
Renter's Insurance/Month$15.00$15.00
23
WIFI$25.00$25.00
24
Cell Phone$70.00$70.00
25
Electricity$25.00$0.00
26
Laundry$25.00$0.00
27
Gym Fee$70.00$70.00
28
Transportation (Cabs & Taxis)$35.00$0.00
29
Groceries/Meals $400.00$0.00
30
Alcohol Allowance$50.00$0.00
31
Shopping Expenses$250.00$0.00
32
Miscellaneous & Necessities$150.00$0.00
33
Total Expenses$1,215.00$190.69
34
35
Remaining Income$1,152.18$2,176.49
36
Additional Income
37
EXTRA EXPENSE
38
Actual Monthly Savings$1,735.52$2,759.83$583.33$583.33
39
Actual Yearly Savings$2,759.83$3,343.16$3,926.49
40
End of Calendar Year Savings
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
Loading...
Main menu