1. Monthly Budget
Bills Date January February March April May June July
Fixed Expenses
Rent 350 350 350 350 350 350 350
Car Insurance 101 101 101 101 101 101 101
Car Payment 125 125 125 125 125 125 125
Health Insurance 50 50 50 50 50 50 50
Cable 35 35 35 35 35 35 35
Variable Expenses
Power 57.22 68.65 52.65 55.98 68.21 88.55 87.42
Water 44.88 52.84 50.36 32.41 41.26 31.43 56.86
Home Phone 30.5 32.68 31.67 32.55 39.87 43.55 55.6
Cell Phone 47.99 53.62 55.64 52.31 49.87 47.86 41.3
Groceries 125 125 125 125 125 125 125
Gas 100 100 100 100 100 100 100
Other
Fun Money 50 50 50 50 100 100 100
Savings 50 50 50 50 50 50 50
Credit
Visa 75 0 0 65.32 55.4 61.23 25.3
Mastercard 37.42 23.51 83.25 25.67 45.31 150.68 75.42
Store Credit Card 87.56 66.79 37.58 42.55 0 0 0

2. August September October November December
350
101
125
50
35
75.32
48.55
36.88
49.4
125
100
50
50
63.41
23.55
65.41