ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
Income
2
Income 1$3,500.00Total Income$7,000.00
3
Income 2$3,500.00Total Expenses$5,781.49
4
Total Income$7,000.00NET (What goes towards debt)$1,218.51
5
6
7
8
Fixed Living ExpensesAmount
9
Rent$2,800.00
10
Car Insurance$141.00
11
Cable and Internet$80.00
12
Car Payment $1,000.00
13
Car Gas$150.00
14
Power$125.00
15
Cell$250.00
16
Water$85.00
17
Groceries$1,000.00
18
Additional Living Expense 1$0.00
19
Additional Living Expense 2$0.00
20
Additional Living Expense 3$0.00
21
Additional Living Expense 4$0.00
22
Additional Living Expense 5$0.00
23
Additional Living Expense 6$0.00
24
Additional Living Expense 7$0.00
25
Total Fixed Living Expenses$5,631.00
26
27
Estimated Variable SpendingAmount
28
Movie night once a month$50.00
29
Dinner on Friday once a month$70.00
30
Variable spending 1$0.00
31
Variable spending 2$0.00
32
Variable spending 3$0.00
33
Variable spending 4$0.00
34
Variable spending 5$0.00
35
Variable spending 6$0.00
36
Variable spending 7$0.00
37
Variable spending 8$0.00
38
Total Variable Spending$120.00
39
40
SubscriptionsAmount
41
NETFLIX$15.49
42
Gym$15.00
43
Add more rows as needed$0.00
44
Add more rows as needed$0.00
45
Add more rows as needed$0.00
46
Add more rows as needed$0.00
47
Add more rows as needed$0.00
48
Add more rows as needed$0.00
49
Total subscriptions $30.49
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