Goals January February March April

Start of month balance

Cash on hand $1,000 $1,500 $2,000 $2,500 $3,000
Monthly Income
Take-home pay $2,000 $2,000 $2,000 $2,000 $2,000
Other $100 $100 $100 $100 $100
Monthly Expenses
Needs Rent $750 $750 $750 $750 $750
Gas/ Electricity/Wa $50 $50 $50 $50 $50
Internet $50 $50 $50 $50 $50
Cell phone $50 $50 $50 $50 $50
Renters insuranc $50 $50 $50 $50 $50
Groceries $50 $50 $50 $50 $50
Transportation $50 $50 $50 $50 $50
Debts (credit card $50 $50 $50 $50 $50
Health Insurance $50 $50 $50 $50 $50
Car Insurance $50 $50 $50 $50 $50
Wants Clothing $50 $50 $50 $50 $50
Entertainment sub $50 $50 $50 $50 $50
Gym membership $50 $50 $50 $50 $50
Eating out $50 $50 $50 $50 $50
Entertainment eve $50 $50 $50 $50 $50
Travel $50 $50 $50 $50 $50
Savings contribut $50 $50 $50 $50 $50
Misc $50 $50 $50 $50 $50
Income $2,100 $2,100 $2,100 $2,100 $2,100
Expenses $1,600 $1,600 $1,600 $1,600 $1,600
End of month ba $1,500 $2,000 $2,500 $3,000 $3,500

Expense to income r 76.19% 76.19% 76.19% 76.19% 76.19%

May June July August September October November

$3,500 $4,000 $4,500 $5,000 $5,500 $6,000 $6,500

$2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000

$100 $100 $100 $100 $100 $100 $100

$750 $750 $750 $750 $750 $750 $750

$50 $50 $50 $50 $50 $50 $50
$50 $50 $50 $50 $50 $50 $50
$50 $50 $50 $50 $50 $50 $50
$50 $50 $50 $50 $50 $50 $50
$50 $50 $50 $50 $50 $50 $50
$50 $50 $50 $50 $50 $50 $50
$50 $50 $50 $50 $50 $50 $50
$50 $50 $50 $50 $50 $50 $50
$50 $50 $50 $50 $50 $50 $50
$50 $50 $50 $50 $50 $50 $50
$50 $50 $50 $50 $50 $50 $50
$50 $50 $50 $50 $50 $50 $50
$50 $50 $50 $50 $50 $50 $50
$50 $50 $50 $50 $50 $50 $50
$50 $50 $50 $50 $50 $50 $50
$50 $50 $50 $50 $50 $50 $50
$50 $50 $50 $50 $50 $50 $50
$2,100 $2,100 $2,100 $2,100 $2,100 $2,100 $2,100
$1,600 $1,600 $1,600 $1,600 $1,600 $1,600 $1,600
$4,000 $4,500 $5,000 $5,500 $6,000 $6,500 $7,000

76.19% 76.19% 76.19% 76.19% 76.19% 76.19% 76.19%

December

$7,000

$2,000
$100

$750
$50
$50
$50
$50
$50
$50
$50
$50
$50
$50
$50
$50
$50
$50
$50
$50
$50
$2,100
$1,600
$7,500

76.19%