Modifying the Master Monthly Budget will affect all 12 months!

MASTER MONTHLY

MASTER MONTHLY

Variable Expenses

Fixed Expenses

Fuel

$50.00

Mom

$100.00
$120.00

Doctor/Dentist

$20.00

Phone/Internet/Cable

Medicine

$50.00

Cellphone

$90.00

Paradise Fitness Center

$70.00

Auto Insurance

$10.00

Groceries

$100.00

Xterra Registration

Personal Supplies

$100.00

Healtth Insurance

$40.00

Clothing

$100.00

Primerica

$50.00

Personal Grooming
Eating Out

$50.00
$160.00

Pet Food

$20.00

Vacation
Entertainment

8.33

UNUM

56.00

Gift Fund

83.33

Charity

$20.00

$100.00

Melaleuca

$80.00

$100.00

Student Loan

$150.00

$0.00

Credit Cards

$400.00

$0.00

Other

$0.00

FICA/SSE

$0.00

Netflix

$0.00

Emergency Fund

$271.18

$0.00

401k

$158.15

$0.00

Wedding

$100.00

$0.00

TOTAL

$0.00
Fixed Expenses Total

$2,206.19

Total Expenses

$3,126.19

OBLIGATIONS
Student Loan
Other Loan
Credit Cards
Alimony/Child Support
Federal Taxes
State/Local Taxes
Other

$50.00
$411.19
$8.00

$2,206.19

MISCELLANEOUS
Bank Fees
Postage
Other
Other

Money left to Budget:

Income

$36.81
Monthly

Yearly

Myrna

$3,163.00

$37,956.00

Total

$3,163.00

$37,956.00

By Neil Rothman -- jginsing@gmail.com

Use PayPal to Donate if you like this product!

Yearly Variable Expenses

Jan

Feb

Mar

Apr

May

Jun

Jul

Fuel

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

Doctor/Dentist

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

Medicine

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

Paradise Fitness Center

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$183.20

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$66.31

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

Personal Grooming

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

Eating Out

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

Pet Food

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

Vacation

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

Entertainment

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

Total Variable Expenses

$249.51

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

Under/Over Budget

$670.49

$920.00

$920.00

$920.00

$920.00

$920.00

$920.00

$2,206.19

$2,206.19

$2,206.19

$0.00

$0.00

$0.00

$0.00

$2,455.70

$2,206.19

$2,206.19

$0.00

$0.00

$0.00

$0.00

Groceries
Personal Supplies
Clothing

Total Fixed Expenses

Total Monthly Expenses

Yearly Income

Jan

Myrna

Mar

Apr

May

Jun

Jul

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

Total Monthly Income

Surplus / Deficit

Feb

($2,455.70) ($2,206.19)

($2,206.19)

Aug

Sep

Oct

Nov

Total Yearly Budget

Dec

Actual

Budgeted

$0.00

$0.00

$0.00

$0.00

$0.00

Fuel

$0.00

$600.00

$0.00

$0.00

$0.00

$0.00

$0.00

Doctor/Dentist

$0.00

$240.00

$0.00

$0.00

$0.00

$0.00

$0.00

Medicine

$0.00

$600.00

$0.00

$0.00

$0.00

$0.00

$0.00

Paradise Fitness Center

$0.00

$840.00

$0.00

$0.00

$0.00

$0.00

$0.00

Groceries

$183.20

$1,200.00

$0.00

$0.00

$0.00

$0.00

$0.00

Personal Supplies

$0.00

$1,200.00

$30.64

$0.00

$0.00

$0.00

$0.00

Clothing

$96.95

$1,200.00

$0.00

$0.00

$0.00

$0.00

$0.00

Personal Grooming

$0.00

$600.00

$35.85

$0.00

$0.00

$0.00

$0.00

Eating Out

$35.85

$1,920.00

$0.00

$0.00

$0.00

$0.00

$0.00

Pet Food

$0.00

$240.00

$0.00

$0.00

$0.00

$0.00

$0.00

Vacation

$0.00

$1,200.00

$0.00

$0.00

$0.00

$0.00

$0.00

Entertainment

$0.00

$1,200.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$66.49

$0.00

$0.00

$0.00

$0.00

$853.51

$920.00

$920.00

$920.00

$920.00

$0.00

$0.00

$0.00

$0.00

$0.00

Yearly Fixed Expenses

$6,618.56

$66.49

$0.00

$0.00

$0.00

$0.00

Yearly Total Expenses

$6,934.56

Yearly Variable Expenses

Under/Over Yearly Budget

$316.00

$11,040.00

$10,724.00

$26,474.25
$37,514.25

Aug

Sep

Oct

Nov

Dec

YTD Income

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

YTD Expense

$6,934.56

$0.00

$0.00

$0.00

$0.00

$0.00

Surplus / Deficit

($6,934.56)

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

($66.49)

Remaining
$600.00
$240.00
$600.00
$840.00
$1,016.80
$1,200.00
$1,103.05
$600.00
$1,884.15
$240.00
$1,200.00
$1,200.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$10,724.00

$19,855.69
$30,579.69

$0.00
$6,934.56
($6,934.56)

Date
26-Aug
26-Aug
26-Aug
26-Aug
26-Aug
25-Aug

Category
Eating Out
Eating Out
Eating Out
Eating Out
Eating Out
Clothing

Expense
$6.50
$14.00
$4.50
$5.85
$5.00
$30.64

Remarks
American Grocery - NFCU Debit
MM Food Court - Cash
Honolulu Coffee Co. - AMEX GC
Burger King - Cash
American Cookie Co - Cash
Macys - Watch - Wells Fargo

Total

Monthly Budgets can only be modified on the Budget page!

Variable Expenses Actual
Budgeted Remaining
Fuel
$0.00
$50.00
$50.00
Doctor/Dentist
$0.00
$20.00
$20.00
Medicine
$0.00
$50.00
$50.00
Paradise Fitness Center $0.00
$70.00
$70.00
Groceries
$0.00
$100.00
$100.00
Personal Supplies
$0.00
$100.00
$100.00
Clothing
$30.64
$100.00
$69.36
Personal Grooming
$0.00
$50.00
$50.00
Eating Out
$35.85
$160.00
$124.15
Pet Food
$0.00
$20.00
$20.00
Vacation
$0.00
$100.00
$100.00
Entertainment
$0.00
$100.00
$100.00
0
$0.00
$0.00
$0.00
0
$0.00
$0.00
$0.00
0
$0.00
$0.00
$0.00
0
$0.00
$0.00
$0.00
0
$0.00
$0.00
$0.00
0
$0.00
$0.00
$0.00
0
$0.00
$0.00
$0.00
0
$0.00
$0.00
$0.00
0
$0.00
$0.00
$0.00
Total
$66.49
$920.00
$853.51
Income
Myrna
0
0
0
0
0
0
Total

Actual
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00

Budgeted Remaining
$3,163.00 ($3,163.00)
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$3,163.00 ($3,163.00)

Fixed Expenses
Budgeted
Mom
$100.00
Phone/Internet/Cable $120.00
Cellphone
$90.00
Auto Insurance
$10.00
Xterra Registration
$8.33
Healtth Insurance
$40.00
Primerica
$50.00
UNUM
$56.00
Gift Fund
$83.33
Charity
$20.00
Melaleuca
$80.00
FICA/SSE
$411.19
Netflix
$8.00
Emergency Fund
$271.18
401k
$158.15
Wedding
$100.00

Date

Category
1-Jan
1-Jan
1-Jan
1-Jan
2-Jan
3-Jan
3-Jan
3-Jan
4-Jan
4-Jan
5-Jan
5-Jan
6-Jan
7-Jan
8-Jan
8-Jan

Clothing
Clothing
Going Out
Charity
Jane
Groceries
Charity
Tutoring
John
Kids Medical
Groceries
Jane
John
Going Out
Groceries
Groceries

Expense
$31.31
$35.00
$5.00
$5.00
$4.25
$49.00
$250.00
$1,804.64
$13.00
$30.00
$103.80
$14.77
$1,093.57
$5.35
$3.00
$27.40

Remarks
Jean Skirt
Shoes taps + Belt
Bagel Danish
memoirs of a geisha
Check for Steve
Haircut
Diaper Rash Cream
Pregancy test
Lazy Bean
Bagels

Total

Monthly Budgets can only be modified on the Budget page!

Variable Expenses Actual
Budgeted Remaining
Fuel
$0.00
$50.00
$50.00
Doctor/Dentist
$0.00
$20.00
$20.00
Medicine
$0.00
$50.00
$50.00
Paradise Fitness Center $0.00
$70.00
$70.00
Groceries
$183.20
$100.00
($83.20)
Personal Supplies
$0.00
$100.00
$100.00
Clothing
$66.31
$100.00
$33.69
Personal Grooming
$0.00
$50.00
$50.00
Eating Out
$0.00
$160.00
$160.00
Pet Food
$0.00
$20.00
$20.00
Vacation
$0.00
$100.00
$100.00
Entertainment
$0.00
$100.00
$100.00
0
$0.00
$0.00
$0.00
0
$0.00
$0.00
$0.00
0
$0.00
$0.00
$0.00
0
$0.00
$0.00
$0.00
0
$0.00
$0.00
$0.00
0
$0.00
$0.00
$0.00
0
$0.00
$0.00
$0.00
0
$0.00
$0.00
$0.00
0
$0.00
$0.00
$0.00
Total
$249.51
$920.00
$670.49
Income
Myrna
0
0
0
0
0
0
Total

Actual
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00

Budgeted Remaining
$3,163.00 ($3,163.00)
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$3,163.00 ($3,163.00)

Fixed Expenses
Budgeted
Mom
$100.00
Phone/Internet/Cable $120.00
Cellphone
$90.00
Auto Insurance
$10.00
Xterra Registration
$8.33
Healtth Insurance
$40.00
Primerica
$50.00
UNUM
$56.00
Gift Fund
$83.33
Charity
$20.00
Melaleuca
$80.00
FICA/SSE
$411.19
Netflix
$8.00
Emergency Fund
$271.18
401k
$158.15
Wedding
$100.00

Date

Category

Expense

Remarks

Total

Monthly Budgets can only be modified on the Budget page!

Variable Expenses Actual
Budgeted Remaining
Fuel
$0.00
$50.00
$50.00
Doctor/Dentist
$0.00
$20.00
$20.00
Medicine
$0.00
$50.00
$50.00
Paradise Fitness Center $0.00
$70.00
$70.00
Groceries
$0.00
$100.00
$100.00
Personal Supplies
$0.00
$100.00
$100.00
Clothing
$0.00
$100.00
$100.00
Personal Grooming
$0.00
$50.00
$50.00
Eating Out
$0.00
$160.00
$160.00
Pet Food
$0.00
$20.00
$20.00
Vacation
$0.00
$100.00
$100.00
Entertainment
$0.00
$100.00
$100.00
0
$0.00
$0.00
$0.00
0
$0.00
$0.00
$0.00
0
$0.00
$0.00
$0.00
0
$0.00
$0.00
$0.00
0
$0.00
$0.00
$0.00
0
$0.00
$0.00
$0.00
0
$0.00
$0.00
$0.00
0
$0.00
$0.00
$0.00
0
$0.00
$0.00
$0.00
Total
$0.00
$920.00
$920.00
Income
Myrna
0
0
0
0
0
0
Total

Actual
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00

Budgeted Remaining
$3,163.00 ($3,163.00)
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$3,163.00 ($3,163.00)

Fixed Expenses
Budgeted
Mom
$100.00
Phone/Internet/Cable $120.00
Cellphone
$90.00
Auto Insurance
$10.00
Xterra Registration
$8.33
Healtth Insurance
$40.00
Primerica
$50.00
UNUM
$56.00
Gift Fund
$83.33
Charity
$20.00
Melaleuca
$80.00
FICA/SSE
$411.19
Netflix
$8.00
Emergency Fund
$271.18
401k
$158.15
Wedding
$100.00

Date

Category

Expense

Remarks

Total

Monthly Budgets can only be modified on the Budget page!

Variable Expenses Actual
Budgeted Remaining
Fuel
$0.00
$50.00
$50.00
Doctor/Dentist
$0.00
$20.00
$20.00
Medicine
$0.00
$50.00
$50.00
Paradise Fitness Center $0.00
$70.00
$70.00
Groceries
$0.00
$100.00
$100.00
Personal Supplies
$0.00
$100.00
$100.00
Clothing
$0.00
$100.00
$100.00
Personal Grooming
$0.00
$50.00
$50.00
Eating Out
$0.00
$160.00
$160.00
Pet Food
$0.00
$20.00
$20.00
Vacation
$0.00
$100.00
$100.00
Entertainment
$0.00
$100.00
$100.00
0
$0.00
$0.00
$0.00
0
$0.00
$0.00
$0.00
0
$0.00
$0.00
$0.00
0
$0.00
$0.00
$0.00
0
$0.00
$0.00
$0.00
0
$0.00
$0.00
$0.00
0
$0.00
$0.00
$0.00
0
$0.00
$0.00
$0.00
0
$0.00
$0.00
$0.00
Total
$0.00
$920.00
$920.00
Income
Myrna
0
0
0
0
0
0
Total

Actual
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00

Budgeted Remaining
$3,163.00 ($3,163.00)
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$3,163.00 ($3,163.00)

Fixed Expenses
Budgeted
Mom
$100.00
Phone/Internet/Cable $120.00
Cellphone
$90.00
Auto Insurance
$10.00
Xterra Registration
$8.33
Healtth Insurance
$40.00
Primerica
$50.00
UNUM
$56.00
Gift Fund
$83.33
Charity
$20.00
Melaleuca
$80.00
FICA/SSE
$411.19
Netflix
$8.00
Emergency Fund
$271.18
401k
$158.15
Wedding
$100.00

Date

Category

Expense

Remarks

Total

Monthly Budgets can only be modified on the Budget page!

Variable Expenses Actual
Budgeted Remaining
Fuel
$0.00
$50.00
$50.00
Doctor/Dentist
$0.00
$20.00
$20.00
Medicine
$0.00
$50.00
$50.00
Paradise Fitness Center $0.00
$70.00
$70.00
Groceries
$0.00
$100.00
$100.00
Personal Supplies
$0.00
$100.00
$100.00
Clothing
$0.00
$100.00
$100.00
Personal Grooming
$0.00
$50.00
$50.00
Eating Out
$0.00
$160.00
$160.00
Pet Food
$0.00
$20.00
$20.00
Vacation
$0.00
$100.00
$100.00
Entertainment
$0.00
$100.00
$100.00
0
$0.00
$0.00
$0.00
0
$0.00
$0.00
$0.00
0
$0.00
$0.00
$0.00
0
$0.00
$0.00
$0.00
0
$0.00
$0.00
$0.00
0
$0.00
$0.00
$0.00
0
$0.00
$0.00
$0.00
0
$0.00
$0.00
$0.00
0
$0.00
$0.00
$0.00
Total
$0.00
$920.00
$920.00
Income
Myrna
0
0
0
0
0
0
Total

Actual
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00

Budgeted Remaining
$3,163.00 ($3,163.00)
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$3,163.00 ($3,163.00)

Fixed Expenses
Budgeted
Mom
$100.00
Phone/Internet/Cable $120.00
Cellphone
$90.00
Auto Insurance
$10.00
Xterra Registration
$8.33
Healtth Insurance
$40.00
Primerica
$50.00
UNUM
$56.00
Gift Fund
$83.33
Charity
$20.00
Melaleuca
$80.00
FICA/SSE
$411.19
Netflix
$8.00
Emergency Fund
$271.18
401k
$158.15
Wedding
$100.00

Date

Category

Expense

Remarks

Total

Monthly Budgets can only be modified on the Budget page!

Variable Expenses Actual
Budgeted Remaining
Fuel
$0.00
$50.00
$50.00
Doctor/Dentist
$0.00
$20.00
$20.00
Medicine
$0.00
$50.00
$50.00
Paradise Fitness Center $0.00
$70.00
$70.00
Groceries
$0.00
$100.00
$100.00
Personal Supplies
$0.00
$100.00
$100.00
Clothing
$0.00
$100.00
$100.00
Personal Grooming
$0.00
$50.00
$50.00
Eating Out
$0.00
$160.00
$160.00
Pet Food
$0.00
$20.00
$20.00
Vacation
$0.00
$100.00
$100.00
Entertainment
$0.00
$100.00
$100.00
0
$0.00
$0.00
$0.00
0
$0.00
$0.00
$0.00
0
$0.00
$0.00
$0.00
0
$0.00
$0.00
$0.00
0
$0.00
$0.00
$0.00
0
$0.00
$0.00
$0.00
0
$0.00
$0.00
$0.00
0
$0.00
$0.00
$0.00
0
$0.00
$0.00
$0.00
Total
$0.00
$920.00
$920.00
Income
Myrna
0
0
0
0
0
0
Total

Actual
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00

Budgeted Remaining
$3,163.00 ($3,163.00)
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$3,163.00 ($3,163.00)

Fixed Expenses
Budgeted
Mom
$100.00
Phone/Internet/Cable $120.00
Cellphone
$90.00
Auto Insurance
$10.00
Xterra Registration
$8.33
Healtth Insurance
$40.00
Primerica
$50.00
UNUM
$56.00
Gift Fund
$83.33
Charity
$20.00
Melaleuca
$80.00
FICA/SSE
$411.19
Netflix
$8.00
Emergency Fund
$271.18
401k
$158.15
Wedding
$100.00

Date

Category

Expense

Remarks

Total

Monthly Budgets can only be modified on the Budget page!

Variable Expenses Actual
Budgeted Remaining
Fuel
$0.00
$50.00
$50.00
Doctor/Dentist
$0.00
$20.00
$20.00
Medicine
$0.00
$50.00
$50.00
Paradise Fitness Center $0.00
$70.00
$70.00
Groceries
$0.00
$100.00
$100.00
Personal Supplies
$0.00
$100.00
$100.00
Clothing
$0.00
$100.00
$100.00
Personal Grooming
$0.00
$50.00
$50.00
Eating Out
$0.00
$160.00
$160.00
Pet Food
$0.00
$20.00
$20.00
Vacation
$0.00
$100.00
$100.00
Entertainment
$0.00
$100.00
$100.00
0
$0.00
$0.00
$0.00
0
$0.00
$0.00
$0.00
0
$0.00
$0.00
$0.00
0
$0.00
$0.00
$0.00
0
$0.00
$0.00
$0.00
0
$0.00
$0.00
$0.00
0
$0.00
$0.00
$0.00
0
$0.00
$0.00
$0.00
0
$0.00
$0.00
$0.00
Total
$0.00
$920.00
$920.00
Income
Myrna
0
0
0
0
0
0
Total

Actual
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00

Budgeted Remaining
$3,163.00 ($3,163.00)
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$3,163.00 ($3,163.00)

Fixed Expenses
Budgeted
Mom
$100.00
Phone/Internet/Cable $120.00
Cellphone
$90.00
Auto Insurance
$10.00
Xterra Registration
$8.33
Healtth Insurance
$40.00
Primerica
$50.00
UNUM
$56.00
Gift Fund
$83.33
Charity
$20.00
Melaleuca
$80.00
FICA/SSE
$411.19
Netflix
$8.00
Emergency Fund
$271.18
401k
$158.15
Wedding
$100.00

Date

Category

Expense

Remarks

Total

Monthly Budgets can only be modified on the Budget page!

Variable Expenses Actual
Budgeted Remaining
Fuel
$0.00
$50.00
$50.00
Doctor/Dentist
$0.00
$20.00
$20.00
Medicine
$0.00
$50.00
$50.00
Paradise Fitness Center $0.00
$70.00
$70.00
Groceries
$0.00
$100.00
$100.00
Personal Supplies
$0.00
$100.00
$100.00
Clothing
$0.00
$100.00
$100.00
Personal Grooming
$0.00
$50.00
$50.00
Eating Out
$0.00
$160.00
$160.00
Pet Food
$0.00
$20.00
$20.00
Vacation
$0.00
$100.00
$100.00
Entertainment
$0.00
$100.00
$100.00
0
$0.00
$0.00
$0.00
0
$0.00
$0.00
$0.00
0
$0.00
$0.00
$0.00
0
$0.00
$0.00
$0.00
0
$0.00
$0.00
$0.00
0
$0.00
$0.00
$0.00
0
$0.00
$0.00
$0.00
0
$0.00
$0.00
$0.00
0
$0.00
$0.00
$0.00
Total
$0.00
$920.00
$920.00
Income
Myrna
0
0
0
0
0
0
Total

Actual
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00

Budgeted Remaining
$3,163.00 ($3,163.00)
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$3,163.00 ($3,163.00)

Fixed Expenses
Budgeted
Mom
$100.00
Phone/Internet/Cable $120.00
Cellphone
$90.00
Auto Insurance
$10.00
Xterra Registration
$8.33
Healtth Insurance
$40.00
Primerica
$50.00
UNUM
$56.00
Gift Fund
$83.33
Charity
$20.00
Melaleuca
$80.00
FICA/SSE
$411.19
Netflix
$8.00
Emergency Fund
$271.18
401k
$158.15
Wedding
$100.00

Date

Category

Expense

Remarks

Total

Monthly Budgets can only be modified on the Budget page!

Variable Expenses Actual
Budgeted Remaining
Fuel
$0.00
$50.00
$50.00
Doctor/Dentist
$0.00
$20.00
$20.00
Medicine
$0.00
$50.00
$50.00
Paradise Fitness Center $0.00
$70.00
$70.00
Groceries
$0.00
$100.00
$100.00
Personal Supplies
$0.00
$100.00
$100.00
Clothing
$0.00
$100.00
$100.00
Personal Grooming
$0.00
$50.00
$50.00
Eating Out
$0.00
$160.00
$160.00
Pet Food
$0.00
$20.00
$20.00
Vacation
$0.00
$100.00
$100.00
Entertainment
$0.00
$100.00
$100.00
0
$0.00
$0.00
$0.00
0
$0.00
$0.00
$0.00
0
$0.00
$0.00
$0.00
0
$0.00
$0.00
$0.00
0
$0.00
$0.00
$0.00
0
$0.00
$0.00
$0.00
0
$0.00
$0.00
$0.00
0
$0.00
$0.00
$0.00
0
$0.00
$0.00
$0.00
Total
$0.00
$920.00
$920.00
Income
Myrna
0
0
0
0
0
0
Total

Actual
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00

Budgeted Remaining
$3,163.00 ($3,163.00)
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$3,163.00 ($3,163.00)

Fixed Expenses
Budgeted
Mom
$100.00
Phone/Internet/Cable $120.00
Cellphone
$90.00
Auto Insurance
$10.00
Xterra Registration
$8.33
Healtth Insurance
$40.00
Primerica
$50.00
UNUM
$56.00
Gift Fund
$83.33
Charity
$20.00
Melaleuca
$80.00
FICA/SSE
$411.19
Netflix
$8.00
Emergency Fund
$271.18
401k
$158.15
Wedding
$100.00

Date

Category

Expense

Remarks

Total

Monthly Budgets can only be modified on the Budget page!

Variable Expenses Actual
Budgeted Remaining
Fuel
$0.00
$50.00
$50.00
Doctor/Dentist
$0.00
$20.00
$20.00
Medicine
$0.00
$50.00
$50.00
Paradise Fitness Center $0.00
$70.00
$70.00
Groceries
$0.00
$100.00
$100.00
Personal Supplies
$0.00
$100.00
$100.00
Clothing
$0.00
$100.00
$100.00
Personal Grooming
$0.00
$50.00
$50.00
Eating Out
$0.00
$160.00
$160.00
Pet Food
$0.00
$20.00
$20.00
Vacation
$0.00
$100.00
$100.00
Entertainment
$0.00
$100.00
$100.00
0
$0.00
$0.00
$0.00
0
$0.00
$0.00
$0.00
0
$0.00
$0.00
$0.00
0
$0.00
$0.00
$0.00
0
$0.00
$0.00
$0.00
0
$0.00
$0.00
$0.00
0
$0.00
$0.00
$0.00
0
$0.00
$0.00
$0.00
0
$0.00
$0.00
$0.00
Total
$0.00
$920.00
$920.00
Income
Myrna
0
0
0
0
0
0
Total

Actual
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00

Budgeted Remaining
$3,163.00 ($3,163.00)
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$3,163.00 ($3,163.00)

Fixed Expenses
Budgeted
Mom
$100.00
Phone/Internet/Cable $120.00
Cellphone
$90.00
Auto Insurance
$10.00
Xterra Registration
$8.33
Healtth Insurance
$40.00
Primerica
$50.00
UNUM
$56.00
Gift Fund
$83.33
Charity
$20.00
Melaleuca
$80.00
FICA/SSE
$411.19
Netflix
$8.00
Emergency Fund
$271.18
401k
$158.15
Wedding
$100.00

Date

Category

Expense

Remarks

Total

Monthly Budgets can only be modified on the Budget page!

Variable Expenses Actual
Budgeted Remaining
Fuel
$0.00
$50.00
$50.00
Doctor/Dentist
$0.00
$20.00
$20.00
Medicine
$0.00
$50.00
$50.00
Paradise Fitness Center $0.00
$70.00
$70.00
Groceries
$0.00
$100.00
$100.00
Personal Supplies
$0.00
$100.00
$100.00
Clothing
$0.00
$100.00
$100.00
Personal Grooming
$0.00
$50.00
$50.00
Eating Out
$0.00
$160.00
$160.00
Pet Food
$0.00
$20.00
$20.00
Vacation
$0.00
$100.00
$100.00
Entertainment
$0.00
$100.00
$100.00
0
$0.00
$0.00
$0.00
0
$0.00
$0.00
$0.00
0
$0.00
$0.00
$0.00
0
$0.00
$0.00
$0.00
0
$0.00
$0.00
$0.00
0
$0.00
$0.00
$0.00
0
$0.00
$0.00
$0.00
0
$0.00
$0.00
$0.00
0
$0.00
$0.00
$0.00
Total
$0.00
$920.00
$920.00
Income
Myrna
0
0
0
0
0
0
Total

Actual
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00

Budgeted Remaining
$3,163.00 ($3,163.00)
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$3,163.00 ($3,163.00)

Fixed Expenses
Budgeted
Mom
$100.00
Phone/Internet/Cable $120.00
Cellphone
$90.00
Auto Insurance
$10.00
Xterra Registration
$8.33
Healtth Insurance
$40.00
Primerica
$50.00
UNUM
$56.00
Gift Fund
$83.33
Charity
$20.00
Melaleuca
$80.00
FICA/SSE
$411.19
Netflix
$8.00
Emergency Fund
$271.18
401k
$158.15
Wedding
$100.00

Date

Category

Expense

Remarks

Total

Monthly Budgets can only be modified on the Budget page!

Variable Expenses Actual
Budgeted Remaining
Fuel
$0.00
$50.00
$50.00
Doctor/Dentist
$0.00
$20.00
$20.00
Medicine
$0.00
$50.00
$50.00
Paradise Fitness Center $0.00
$70.00
$70.00
Groceries
$0.00
$100.00
$100.00
Personal Supplies
$0.00
$100.00
$100.00
Clothing
$0.00
$100.00
$100.00
Personal Grooming
$0.00
$50.00
$50.00
Eating Out
$0.00
$160.00
$160.00
Pet Food
$0.00
$20.00
$20.00
Vacation
$0.00
$100.00
$100.00
Entertainment
$0.00
$100.00
$100.00
0
$0.00
$0.00
$0.00
0
$0.00
$0.00
$0.00
0
$0.00
$0.00
$0.00
0
$0.00
$0.00
$0.00
0
$0.00
$0.00
$0.00
0
$0.00
$0.00
$0.00
0
$0.00
$0.00
$0.00
0
$0.00
$0.00
$0.00
0
$0.00
$0.00
$0.00
Total
$0.00
$920.00
$920.00
Income
Myrna
0
0
0
0
0
0
Total

Actual
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00

Budgeted Remaining
$3,163.00 ($3,163.00)
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$3,163.00 ($3,163.00)

Fixed Expenses
Budgeted
Mom
$100.00
Phone/Internet/Cable $120.00
Cellphone
$90.00
Auto Insurance
$10.00
Xterra Registration
$8.33
Healtth Insurance
$40.00
Primerica
$50.00
UNUM
$56.00
Gift Fund
$83.33
Charity
$20.00
Melaleuca
$80.00
FICA/SSE
$411.19
Netflix
$8.00
Emergency Fund
$271.18
401k
$158.15
Wedding
$100.00