Colleen Roth/ Excel Application Assignment/ Sept 22, 2018

MONTHLY BUDGET
CURRENT
Monthly Weekl
Rent $750
Meals $336 $84
Clothing $200 $50
Entertainment $175 $44
Misc Expenditures $150 $38
Student loan $137
Pet Care $75 $19
Car/Gas $50 $13
Gym membership $45
Personal care (mani/pedi $40 $10
$1,958

Yearly net Income neede $23,496

Yearly Gross Income nee $33,566

Saving in 401k (7.5%) $2,517

Company Match (3%) $1,007
Annual savings $3,524
 $45,000 PER YEAR
$31,500 NET
% OF NET Could spend/yr Could spend/mo

38% $12,066 $1,005

17% $5,406 $450
10% $3,218 $268
9% $2,815 $235
8% $2,413 $201
7% $2,204 $184
4% $1,207 $101
3% $804 $67
2% $724 $60
2% $644 $54
100% $31,500 $2,625

Monthly Expenses
$800
$700
$600
$500
$400
$300
$200
$100
$0
nt ls ng en
t
re
s an ar
e as ip d i)
Re ea hi i tu tl
o
tC r/
G sh pe
M ot nm Pe er i/
Cl ta
i n d en Ca b
er pe ud em an
t Ex St (m
En c
m e
is Gy
m ar
M lc
o na
rs
Pe
$400
$300
$200
$100
$0
nt ls ng en
t
re
s n re as ip di
)
Re ea hi tu oa Ca G sh e
M ot nm i tl t r/ er /p
Cl ta
i n d en Pe Ca b i
er pe u d em an
t Ex St (m
En c m
m
re
is Gy ca
M a l
o n
rs
Pe

Col umn C Col umn D Col umn E