Pen2Paper Budget

	A	B	C	D	E	F	G
1	JANUARY 2018 BUDGET			Budget	Get to zero!	Carryover	Available
2			TOTAL Income	>>>>>>>	$5,300.00
3	Expenses	Giving	Tithe	$530.00	$4,770.00		$530.00
4		Housing	Rent/Mortgage	$1,300.00	$3,470.00		$1,300.00
5		Utilities	Water	$75.00	$3,395.00		$75.00
6			Gas	$40.00	$3,355.00		$40.00
7			Electric	$100.00	$3,255.00		$100.00
8			Cable	$70.00	$3,185.00		$70.00
9			Internet	$40.00	$3,145.00		$40.00
10			Landline	$40.00	$3,105.00		$40.00
11			Cellphone	$60.00	$3,045.00		$60.00
12		Debt	Credit Card 1	$100.00	$2,945.00		$100.00
13			Credit Card 2	$150.00	$2,795.00		$150.00
14			Vehicle 1	$150.00	$2,645.00		$150.00
15			Vehicle 2	$175.00	$2,470.00		$175.00
16			Student Loan	$200.00	$2,270.00		$200.00
17		Food/Household	Food	$600.00	$1,670.00	$73.00	$673.00
18			Household	$200.00	$1,470.00		$200.00
19		Health/Medical	Gym	$50.00	$1,420.00		$50.00
20			Dental	$50.00	$1,370.00	$160.00	$210.00
21			Medical	$100.00	$1,270.00	$2.00	$102.00
22		Insurance	Auto	$100.00	$1,170.00		$100.00
23			Health	$250.00	$920.00		$250.00
24			Homeowners'	$75.00	$845.00		$75.00
25			Renters'	$0.00	$845.00		$0.00
26			Umbrella	$20.00	$825.00		$20.00
27		Entertainment	Dining Out	$200.00	$625.00	$11.04	$211.04
28			Movies	$50.00	$575.00	$32.00	$82.00
29			Netflix	$10.00	$565.00		$10.00
30			Hulu	$10.00	$555.00		$10.00
31		Children	Sports	$125.00	$430.00		$125.00
32			Education	$50.00	$380.00	$10.00	$60.00
33			Allowance/Job	$30.00	$350.00	$10.00	$40.00
34			Music Lessons	$55.00	$295.00		$55.00
35		Discretionary	Discretionary 1	$50.00	$245.00	$7.00	$57.00
36			Discretionary 2	$50.00	$195.00	$11.00	$61.00
37			Gifts	$50.00	$145.00	$112.00	$162.00
38		Savings	Emergency Fund	$145.00	$0.00	$390.00	$535.00
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