| Budget Planner |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Category |
Expense |
Amount |
Frequency |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Rent |
$600.00 |
a month |
|
|
|
|
|
Work At |
Wal-Mart |
Wage: |
$13.00 |
Hours: |
40 |
|
|
|
| |
Bills |
$200.00 |
a month |
|
|
|
|
|
As |
Supervisor |
OT Wage: |
$19.50 |
Overtime |
5 |
|
|
|
| |
Gym |
$40.00 |
a month |
|
|
|
|
|
|
|
|
|
|
|
|
Overtime |
|
| Living |
Food |
$200.00 |
a month |
Total |
$1,650.00 |
a month |
|
|
|
|
|
Gross |
Weekly: |
$520.00 |
$97.50 |
$617.50 |
|
| Expenses |
Laundry |
$60.00 |
a month |
Expenses |
$0.00 |
a year |
|
|
|
|
|
Income |
Bi-Weekly: |
$1,040.00 |
$195.00 |
$1,235.00 |
|
| |
Car Repairs |
$100.00 |
a month |
|
|
|
|
|
|
|
|
|
Monthly |
$2,080.00 |
$390.00 |
$2,470.00 |
|
| |
Gas |
$200.00 |
a month |
|
|
|
|
|
|
|
|
|
Yearly: |
$27,040.00 |
$5,070.00 |
$32,110.00 |
|
| |
Insurance |
$100.00 |
a month |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Car Payment |
$150.00 |
a month |
|
|
|
|
|
|
|
|
Actual |
Weekly: |
$391.27 |
|
$481.70 |
|
| |
Clubs/Bar |
$200.00 |
a month |
|
|
|
|
|
|
|
|
Income |
Bi-Weekly |
$782.54 |
|
$963.39 |
|
| |
Music |
$20.00 |
a month |
|
|
|
|
|
|
|
|
|
Monthly |
$1,565.07 |
|
$1,926.78 |
|
| |
DVD's |
$40.00 |
a month |
|
|
|
|
|
|
|
|
|
Yearly: |
$20,345.94 |
|
$25,048.19 |
|
| Fun And |
Games |
$300.00 |
a month |
Total |
$560.00 |
a month |
|
|
|
|
|
|
|
|
|
|
|
| Recreational |
Go to PR |
$800.00 |
one time |
Expenses |
$5,800.00 |
a year |
|
|
-$794.93 |
Total Monthly Left |
|
Social Sec |
$64.48 |
Bi-Weekly |
$76.57 |
Bi-Weekly |
|
| |
Bling Bling |
$5,000.00 |
one time |
|
|
|
|
|
-$13,814.06 |
Total Yearly Left |
|
Tax |
$125.90 |
Bi-Weekly |
$140.05 |
Bi-Weekly |
|
| |
|
|
|
|
|
|
|
|
|
|
|
Medicare |
$15.08 |
Bi-Weekly |
$17.91 |
Bi-Weekly |
|
| |
|
|
|
|
|
|
|
|
-$433.22 |
Overtime Monthly Left |
|
Mass Tax |
$52.00 |
Bi-Weekly |
$61.75 |
Bi-Weekly |
|
| |
|
|
|
|
|
|
|
|
-$9,111.81 |
Overtime Yearly Left |
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
Tax Bracket |
Max |
|
|
|
|
|
|
|
| Hobby |
WebSite |
$8.00 |
one time |
Total |
$50.00 |
a month |
|
|
$0.00 |
$7,825.00 |
|
|
|
|
|
|
|
| |
Get Internet |
$50.00 |
a month |
Expenses |
$8.00 |
a year |
|
|
$7,825.00 |
$31,850.00 |
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
$31,850.00 |
$77,100.00 |
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
$77,100.00 |
$160,850.00 |
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
$160,850.00 |
$349,700.00 |
|
|
|
|
|
|
|
| |
Books |
$40.00 |
one time |
|
|
|
|
|
$349,700.00 |
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
Tax Bracket |
Max |
|
|
|
|
|
|
|
| Education |
|
|
|
Total |
$100.00 |
a month |
|
|
$0.00 |
$7,825.00 |
|
|
|
|
|
|
|
| Knowledge |
Save Money |
$100.00 |
a month |
Expenses |
$40.00 |
a year |
|
|
$7,825.00 |
$31,850.00 |
|
|
|
|
|
|
|
| Other |
|
|
|
|
|
|
|
|
$31,850.00 |
$77,100.00 |
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
$77,100.00 |
$160,850.00 |
|
|
|
|
|
|
|
| |
|
|
|
Total |
$2,360.00 |
Monthly Payment |
|
|
$160,850.00 |
$349,700.00 |
|
|
|
|
|
|
|
| |
|
|
|
|
$28,320.00 |
Monthly Payment for Year |
|
|
$349,700.00 |
|
|
|
|
|
|
|
|
| |
|
|
|
|
$5,840.00 |
a year |
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
$34,160.00 |
Total |
|
|
Legend: a month: Monthly Expenses (Bills, Loan Payments, Estimated Gas Expense, ect.) |
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
one time: Yearly Expenses or products (T.V., yearly memberships, Furniture, Radio, Microwave, ect.) |
|
|
|
|
|
|
|
|
| |
|
|
|
Savings |
$1,200.00 |
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Budget Planner |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Category |
Expense |
Amount |
Frequency |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Rent |
$600.00 |
a month |
|
|
|
|
|
Work At |
|
Wage: |
$16.83 |
Gross |
Weekly: |
$673.08 |
|
| |
Bills |
$200.00 |
a month |
|
|
|
|
|
As |
|
|
|
Income |
Bi-Weekly |
$1,346.15 |
|
| |
Gym |
$40.00 |
a month |
|
|
|
|
|
|
|
|
|
|
Monthly |
$2,692.31 |
|
| Living |
Food |
$200.00 |
a month |
Total |
$1,650.00 |
a month |
|
|
|
|
|
|
|
Yearly: |
$35,000.00 |
|
| Expenses |
Laundry |
$60.00 |
a month |
Expenses |
$0.00 |
a year |
|
|
|
|
|
|
|
|
|
|
| |
Car Repairs |
$100.00 |
a month |
|
|
|
|
|
|
|
Wage: |
$12.60 |
Actual |
Weekly: |
$504.01 |
|
| |
Gas |
$200.00 |
a month |
|
|
|
|
|
|
|
|
|
Income |
Bi-Weekly |
$1,008.03 |
|
| |
Insurance |
$100.00 |
a month |
|
|
|
|
|
|
|
|
|
|
Monthly |
$2,016.06 |
|
| |
Car Payment |
$150.00 |
a month |
|
|
|
|
|
|
|
|
|
|
Yearly: |
$26,208.75 |
|
| |
Clubs/Bar |
$200.00 |
a month |
|
|
|
|
|
$0.00 |
Bonus |
|
|
|
|
|
|
| |
Music |
$20.00 |
a month |
|
|
|
|
|
-$343.94 |
Total Monthly Left |
|
|
Social Sec |
$83.46 |
Bi-Weekly |
|
| |
DVD's |
$40.00 |
a month |
|
|
|
|
|
-$7,951.25 |
Total Yearly Left |
|
|
Tax |
$167.84 |
Bi-Weekly |
|
| Fun And |
Games |
$300.00 |
a month |
Total |
$560.00 |
a month |
|
|
|
|
|
|
Medicare |
$19.52 |
Bi-Weekly |
|
| Recreational |
Go to PR |
$800.00 |
one time |
Expenses |
$5,800.00 |
a year |
|
|
|
|
|
|
Mass Tax |
$67.31 |
Bi-Weekly |
|
| |
Bling Bling |
$5,000.00 |
one time |
|
|
|
|
|
Savings |
-$6,751.25 |
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
Tax Bracket |
Max |
2008 Tax Bracket |
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
$0.00 |
$7,825.00 |
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
$7,825.00 |
$31,850.00 |
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
$31,850.00 |
$77,100.00 |
|
|
|
|
|
|
| Hobby |
WebSite |
$8.00 |
one time |
Total |
$50.00 |
a month |
|
|
$77,100.00 |
$160,850.00 |
|
|
|
|
|
|
| |
Get Internet |
$50.00 |
a month |
Expenses |
$8.00 |
a year |
|
|
$160,850.00 |
$349,700.00 |
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
$349,700.00 |
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
Legend: a month: Monthly Expenses (Bills, Loan Payments, Estimated Gas Expense, ect.) |
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
one time: Yearly Expenses or products (T.V., yearly memberships, Furniture, Radio, Microwave, ect.) |
|
|
|
|
|
|
|
| |
Books |
$40.00 |
one time |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Education |
|
|
|
Total |
$100.00 |
a month |
|
|
|
|
|
|
|
|
|
|
| Knowledge |
Save Money |
$100.00 |
a month |
Expenses |
$40.00 |
a year |
|
|
|
|
|
|
|
|
|
|
| Other |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
Total |
$2,360.00 |
Monthly Payment |
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
$28,320.00 |
Monthly Payment for Year |
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
$5,840.00 |
a year |
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
$34,160.00 |
Total |
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
Savings |
$1,200.00 |
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|