ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
Six Month Budget
2
July to December 2017
3
JanFebMarAprMayJunTotalsTrend
4
Income
5
Salary $ 2,650.00 $ 2,650.00 $ 2,650.00 $ 2,650.00 $ 2,650.00 $ 2,650.00 $ 15,900.00
6
Other Income 250.00 250.00 700.00 650.00 650.00 625.00 3,125.00
7
Total Income $ 2,900.00 $ 2,900.00 $ 3,350.00 $ 3,300.00 $ 3,300.00 $ 3,275.00 $ 19,025.00
8
#N/A
9
Expenses
10
Housing $ 1,100.00 $ 1,100.00 $ 1,100.00 $ 1,200.00 $ 1,200.00 $ 1,200.00 $ 6,900.00
11
Food 400.00 400.00 500.00 400.00 500.00 400.00 2,600.00
12
Car Payment 200.00 200.00 200.00 200.00 200.00 200.00 1,200.00
13
Car Insurance 100.00 100.00 100.00 100.00 100.00 100.00 600.00
14
Gas 100.00 100.00 100.00 100.00 100.00 100.00 600.00
15
Home Phone 50.00 50.00 100.00
16
Cell Phone 75.00 75.00 75.00 75.00 75.00 75.00 450.00
17
Cable and Internet 100.00 100.00 100.00 100.00 100.00 100.00 600.00
18
Sundries 50.00 50.00 50.00 50.00 50.00 50.00 300.00
19
Utilities 100.00 100.00 50.00 50.00 50.00 50.00 400.00
20
Entertainment 100.00 100.00 100.00 100.00 100.00 100.00 600.00
21
Student Loan 200.00 200.00 200.00 200.00 200.00 200.00 1,200.00
22
Savings 300.00 400.00 300.00 300.00 300.00 300.00 1,900.00
23
Total Expenses $ 2,875.00 $ 2,975.00 $ 2,875.00 $ 2,875.00 $ 2,975.00 $ 2,875.00 $ 17,450.00
24
#N/A
25
Cash Available $ 25.00 $ (75.00) $ 475.00 $ 425.00 $ 325.00 $ 400.00 $ 1,575.00
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
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