ABCDEFGHIJKLMNOPQRSTUVW
1
2016 BudgetJanuaryFebruaryMarchAprilMayJuneJulyAugustSeptemberOctoberNovemberDecemberTotalAverage / month
2
Net Income (After tax)123456789101112
3
Income Pay Check #1$1,600.00$1,600.00$1,600.00$1,750.00$1,750.00$1,750.00$1,750.00$1,750.00$1,750.00 $ 15,300.00 $ 1,700.00
4
 Pay Check #2 $1,600.00$1,600.00$1,600.00$1,750.00$1,750.00$1,750.00$1,750.00$1,750.00$1,750.00 $ 15,300.00 $ 1,700.00
5
 Other $ 1,750.00 $1,750.00 $ 3,500.00 $ 388.89
6
TOTAL MONTHLY INCOME: $ 3,200.00 $ 3,200.00 $ 4,950.00 $ 3,500.00 $ 3,500.00 $ 3,500.00 $ 3,500.00 $ 5,250.00 $ 3,500.00 $ - $ - $ - $34,100.00$3,788.89
7
Automatic Saving401k$300.00$300.00$300.00$300.00$310.00$310.00$310.00$460.00$320.00 $ 2,910.00 $ 323.33
8
E-Fund$150.00$150.00$200.00$200.00$200.00$200.00$200.00$200.00$200.00 $ 1,700.00 $ 188.89
9
NET MONTLY INCOME: $ 2,750.00 $ 2,750.00 $ 4,450.00 $ 3,000.00 $ 2,990.00 $ 2,990.00 $ 2,990.00 $ 4,590.00 $ 2,980.00 $ - $ - $ - $29,490.00$3,276.67
10
Monthly Expenses
11
RentRent$700.00$700.00$700.00$700.00$700.00$700.00$700.00$700.00$700.00 $ 6,300.00 $ 700.00
12
TOTAL Rent $ 700.00 $ 700.00 $ 700.00 $ 700.00 $ 700.00 $ 700.00 $ 700.00 $ 700.00 $ 700.00 $ - $ - $ - $6,300.00$700.00
13
Fixed ExpensesInternet $40.00$40.00$40.00$40.00$40.00$40.00$40.00$40.00$40.00 $ 360.00 $ 40.00
14
Gym $ 35.00 $ 35.00 $ 35.00 $35.00$35.00$35.00$35.00$35.00$35.00 $ 315.00 $ 35.00
15
Phone $ 90.00 $ 90.00 $ 90.00 $90.00$90.00$90.00$90.00$90.00$90.00 $ 810.00 $ 90.00
16
Car $ 310.00 $ 310.00 $ 310.00 $310.00$310.00$310.00$310.00$310.00$310.00 $ 2,790.00 $ 310.00
17
TOTAL Fixed Bills $ 475.00 $ 475.00 $ 475.00 $ 475.00 $ 475.00 $ 475.00 $ 475.00 $ 475.00 $ 475.00 $ - $ - $ - $4,275.00$475.00
18
Variable ExpensesGroceries $ 1,328,644,694.12 $ 1,037,836.44 $ 324,606,561.77 $ 22,728,986,223,232.80 $ 11,478,510.98 $ 100,000,000,094,315.00 $ 113,153,354.61 $ 1,656,318.60 $ 100,000,000,010,398,000.00 $ 69,427,812.80 $ 34,524,361,308.52 $ 1,000,008,352,604.13 $ 100,123,765,379,434,000.00 $ 11,124,862,819,937,100.00
19
Physical Activity $ 220,714.69 $ 134,138,302.44 $ 300,628.25 $ 219,298.10 $ 126,113.75 $ 10,000,000,003,232.70 $ 77,312.23 $ 444,451,414,156,857.00 $ 100,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000.00 $ 268,298.84 $ 5,074,303.01 $ 23,463,421.00 $ 100,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000.00 $ 11,111,111,111,111,100,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000.00
20
Transportation $ 575,212.09 $ 16,594.17 $ 2,558,964.76 $ 133,752.43 $ 61,735.63 $ 93,693.60 $ 302,959.23 $ 856,943.21 $ 277,152.59 $ 12,377,429.18 $ 749,353.36 $ 43,464.09 $ 18,047,254.34 $ 2,005,250.48
21
Material Items $ 285,948.96 $ 8,000,000,000,000,000,000,000.00 $ 153,694.66 $ 250,000,932,822.52 $ 5,024,210.39 $ 115,278.69 $ 66,592.08 $ 247,806.58 $ 811,044.32 $ 45,577.72 $ 512,632.45 $ 10,606,528.00 $ 8,000,000,000,250,020,000,000.00 $ 888,888,888,916,669,000,000.00
22
Entertainment $ 42,266,432,059.84 $ 80,301,772,954.27 $ 24,020.08 $ 206,527.09 $ 123,123,136,725,799.00 $ 16,026.48 $ 353,925.70 $ 10,957.75 $ 100,054,826.84 $ 74,566.50 $ 60,855.46 $ 1,248,619.66 $ 123,245,806,981,139.00 $ 13,693,978,553,459.90
23
Dining Out $ 69,716,228.50 $ 1,142,410.82 $ 67,154.39 $ 36,000,100,238.73 $ 2,525,454.78 $ 114,321.21 $ 10,000,000,000,000,000,000,000,000,000.00 $ 47,561.68 $ 241,434.47 $ 283,458.85 $ 29,328.03 $ 136,702.06 $ 10,000,000,000,000,000,000,000,000,000.00 $ 1,111,111,111,111,110,000,000,000,000.00
24
Gifts $ 114,916.96 $ 123,131,317,869,756.00 $ 11,010,036.19 $ 2,500,095,586,252.20 $ 45,234.11 $ 636,468,330.17 $ 233,661.55 $ 162,698.28 $ 192,134,029.63 $ 119,979.78 $ 10,025,760.66 $ 908,765,516,118.42 $ 126,541,029,286,774.00 $ 14,060,114,365,197.10
25
Personal/Medical $ 46,263.12 $ 61,169.17 $ 23,065.86 $ 133,444.69 $ 20,749.73 $ 46,833.95 $ 1,000,000,000,000,000,000,000.00 $ 1,000,000,045,628,970.00 $ 1,000,180,951.58 $ 17,726.75 $ 9,053,271,753.95 $ 438,541.01 $ 1,000,001,000,010,100,000,000.00 $ 111,111,222,223,344,000,000.00
26
Travel $ 40,200,141,370.20 $ 96,218.09 $ 404,379.62 $ 62,370.13 $ 60,399.25 $ 24,944.86 $ 100,000,022,728.00 $ 58,412,369,879,967.40 $ 4,012,909.26 $ 10,016,262.56 $ 191,156,675.99 $ 3,020,495.00 $ 58,552,778,898,720.30 $ 6,505,864,322,080.04
27
Miscellaneous $ 326,101.03 $ 544,127.86 $ 1,000,000,000,024,810.00 $ 111,111,111,292,542.00 $ 10,050,045,283.39 $ 511,153.78 $ 789,456,895,650.10 $ 851,006.70 $ 273,309.99 $ 419,968.43 $ 125,515.21 $ 380,320.27 $ 1,111,910,621,689,790.00 $ 123,545,624,632,199.00
28
TOTAL Variable Expenses $ 83,866,503,509.51 $ 8,000,000,123,211,760,000,000.00 $ 1,000,000,339,173,320.00 $ 136,626,194,890,480.00 $ 123,133,206,113,491.00 $ 110,000,637,488,130.00 $ 10,000,001,000,000,000,000,000,000,000.00 $ 1,502,863,833,499,090.00 $ 100,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000.00 $ 93,051,081.41 $ 43,785,367,486.64 $ 1,908,813,206,813.64 $ 100,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000.00 $ 11,111,111,111,111,100,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000.00
29
30
TOTAL MONTHLY EXPENSES $ 83,866,504,684.51 $ 8,000,000,123,211,760,000,000.00 $ 1,000,000,339,174,490.00 $ 136,626,194,891,655.00 $ 123,133,206,114,666.00 $ 110,000,637,489,305.00 $ 10,000,001,000,000,000,000,000,000,000.00 $ 1,502,863,833,500,270.00 $ 100,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000.00 $ 93,051,081.41 $ 43,785,367,486.64 $ 1,908,813,206,813.64 $100,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000.00$11,111,111,111,111,100,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000.00
31
32
INCOME - EXPENSES = NET SAVINGS / LOSS-$ 83,866,501,934.51 -$ 8,000,000,123,211,760,000,000.00 -$ 1,000,000,339,170,040.00 -$ 136,626,194,888,655.00 -$ 123,133,206,111,676.00 -$ 110,000,637,486,315.00 -$ 10,000,001,000,000,000,000,000,000,000.00 -$ 1,502,863,833,495,680.00 -$ 100,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000.00 -$ 93,051,081.41 -$ 43,785,367,486.64 -$ 1,908,813,206,813.64 -$100,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000.00-$11,111,111,111,111,100,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000.00
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