Budget Template
Budget Template
50,000.00
50,000.00
10%
20.00
BUDGET
Jan-12
Rent
Utilities
Cable
Phone
Feb-12
Mar-12
800
100
100
150
Apr-12
May-12
Jun-12
Jul-12
Aug-12
Sep-12
Oct-12
Nov-12
Dec-12
TOTAL
BUDGET
INCOME
Person 1 After Tax
Person 2 After Tax
Tithing
Fast Contributions
Interest
INCOME AFTER TITHING
2,500
2,500
(833)
(20)
5
4,152
2,500
2,500
(833)
(20)
5
4,152
2,500
2,500
(833)
(20)
5
4,152
2,500
2,500
(833)
(20)
5
4,152
2,500
2,500
(833)
(20)
5
4,152
2,500
2,500
(833)
(20)
5
4,152
2,500
2,500
(833)
(20)
5
4,152
2,500
2,500
(833)
(20)
5
4,152
2,500
2,500
(833)
(20)
5
4,152
2,500
2,500
(833)
(20)
5
4,152
2,500
2,500
(833)
(20)
5
4,152
2,500
2,500
(833)
(20)
5
4,152
30,000
30,000
(10,000)
(240)
60
49,820
FIXED EXPENSES
Rent
Utilities
Cable
Phone
TOTAL FIXED EXPENSES
800
100
100
150
1,150
800
100
100
150
1,150
800
100
100
150
1,150
800
100
100
150
1,150
800
100
100
150
1,150
800
100
100
150
1,150
800
100
100
150
1,150
800
100
100
150
1,150
800
100
100
150
1,150
800
100
100
150
1,150
800
100
100
150
1,150
800
100
100
150
1,150
9,600
1,200
1,200
1,800
13,800
VARIABLE EXPENSES
Baby
Car
Charity
Dining Out
Entertainment
Gas & Fuel
Gifts
Groceries
Health and Dental
Hobbies
Household Items
School
Shopping
Miscellaneous
Parking
TOTAL VARIABLE EXPENSES
50
150
200
50
100
100
400
75
75
50
1,000
75
50
20
2,395
50
200
50
100
100
400
75
75
50
1,000
75
50
20
2,245
50
200
50
100
100
400
75
75
50
1,000
75
50
20
2,245
50
150
40
200
50
100
100
400
75
75
50
1,000
75
50
20
2,435
50
200
50
100
100
400
75
75
50
1,000
75
50
20
2,245
50
200
50
100
100
400
75
75
50
1,000
75
50
20
2,245
50
50
150
200
50
100
100
400
75
75
50
1,000
75
50
20
2,395
600
600
80
2,400
600
1,200
1,200
4,800
900
900
600
12,000
900
600
240
27,620
3,002
607
3,002
757
3,002
757
3,002
567
3,002
757
3,002
757
3,002
607
36,020
8,400
50
0
200
50
100
100
400
75
75
50
1,000
75
50
20
2,245
50
150
200
50
100
100
400
75
75
50
1,000
75
50
20
2,395
50
0
200
50
100
100
400
75
75
50
1,000
75
50
20
2,245
40
200
50
100
100
400
75
75
50
1,000
75
50
20
2,285
50
200
50
100
100
400
75
75
50
1,000
75
50
20
2,245
3,002
757
3,002
607
3,002
757
3,002
717
3,002
757
1 of 3
ACTUAL
Jan-12
Feb-12
Mar-12
Apr-12
May-12
Jun-12
Jul-12
Aug-12
Sep-12
Oct-12
Nov-12
Dec-12
TOTAL
ACTUAL
INCOME
Person 1 After Tax
Person 2 After Tax
Tithing
Fast Contributions
Interest
INCOME AFTER TITHING
2,500
2,500
(833)
(20)
5
4,152
2,500
2,500
(833)
(20)
5
4,152
2,500
2,500
(833)
(20)
5
4,152
2,500
2,500
(833)
(20)
5
4,152
2,500
2,500
(833)
(20)
5
4,152
2,500
2,500
(833)
(20)
5
4,152
2,500
2,500
(833)
(20)
5
4,152
2,500
2,500
(833)
(20)
5
4,152
2,500
2,500
(833)
(20)
5
4,152
2,500
2,500
(833)
(20)
5
4,152
2,500
2,500
(833)
(20)
5
4,152
2,500
2,500
(833)
(20)
5
4,152
30,000
30,000
(10,000)
(240)
60
49,820
FIXED EXPENSES
Rent
Utilities
Cable
Phone
TOTAL FIXED EXPENSES
1,500
100
100
130
1,830
730
100
100
130
1,060
730
100
100
130
1,060
730
100
100
130
1,060
730
100
100
130
1,060
730
100
100
130
1,060
730
100
100
130
1,060
730
100
100
130
1,060
730
100
100
130
1,060
730
100
100
130
1,060
730
100
100
130
1,060
730
100
100
130
1,060
9,530
1,200
1,200
1,560
13,490
VARIABLE EXPENSES
Baby
Car
Charity
Dining Out
Entertainment
Gas & Fuel
Gifts
Groceries
Health and Dental
Hobbies
Household Items
School
Shopping
Miscellaneous
Parking
TOTAL VARIABLE EXPENSES
40
672
152
22
520
66
405
2
371
2,250
82
195
39
230
288
376
60
463
557
31
326
16
2,581
14
367
161
411
494
745
105
49
210
17
2,573
31
184
104
479
162
1,055
268
133
238
208
180
13
3,054
35
330
66
230
202
803
6
151
27
60
2
1,912
50
150
200
50
100
100
400
75
75
50
1,000
75
50
20
2,395
50
3
10
155
7
106
6
12
286
5
672
297
57
112
17
396
45
382
58
29
116
105
26
1,641
200
50
100
100
400
75
75
50
1,000
75
50
20
2,245
40
200
50
100
100
400
75
75
50
1,000
75
50
20
2,285
50
200
50
100
100
400
75
75
50
1,000
75
50
20
2,245
50
150
200
50
100
100
400
75
75
50
1,000
75
50
20
2,395
944
1,067
40
2,377
918
3,067
1,536
5,958
1,376
782
698
5,116
1,372
816
178
26,247
4,022
1,772
4,022
3,350
4,022
2,381
4,022
1,441
4,022
1,449
4,022
968
4,022
2,109
4,022
1,627
4,022
1,777
4,022
1,737
4,022
1,777
4,022
1,627
48,260
22,013
50
0
2 of 3
Jan-12
Feb-12
Mar-12
Apr-12
May-12
Jun-12
Jul-12
Aug-12
Sep-12
Oct-12
Nov-12
Dec-12
(700)
20
(680)
70
-
70
-
20
90
70
-
20
90
70
-
20
90
70
-
20
90
70
-
20
90
19
20
90
10
(522)
48
28
(420)
34
(5)
75
73
50
1,000
(296)
50
20
145
(32)
197
41
(55)
93
294
69
63
50
1,000
(211)
50
15
1,573
(247)
(57)
88
33
(296)
55
18
17
46
50
884
(30)
50
(6)
604
(145)
111
40
(30)
(238)
(276)
40
(63)
(482)
44
50
1,000
75
(276)
5
(146)
36
(167)
(111)
(311)
(394)
(345)
(30)
26
(160)
1,000
75
50
3
(328)
16
(54)
(379)
(62)
(655)
(193)
(58)
(188)
1,000
(133)
(130)
7
(809)
15
(130)
(16)
(130)
(102)
(403)
69
(76)
50
1,000
48
(10)
18
333
(20)
(165)
(20)
(1,593)
(20)
(624)
(20)
126
(20)
308
(20)
789
(20)
(353)
70
-
70
-
20
90
70
-
20
90
70
-
20
90
70
-
20
90
TOTAL
VARIANCE
20
90
70
240
310
(344)
(467)
40
23
(318)
(1,867)
(336)
(1,158)
(476)
118
(98)
6,884
(472)
(216)
62
1,373
(20)
(20)
(20)
(20)
(20)
(20)
(20)
(20)
(20)
(20)
(240)
(1,613)
3 of 3