Budget

Annual Monthly Gross Pay $

67,000.00

Social Security $

4,154.00

Entertainment & Activities $

900.00

Clothes & Misc $

3,000.00

TOTAL EXPENSES $

45,080.00

$ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $

SAVINGS $

794.50

$

Downpayment for 225K house $ YRS REQUIRED

45,000.00 56.64

Medicare $

971.50

INSURANCE $

5,400.00

401K $

3,350.00

Federal Income Tax $

5,000.00

State Tax $

2,250.00

TOTAL INCOME $

45,874.50

Rent/Mortgage $

16,800.00

Groceries $

7,200.00

Gas & Electric $

2,700.00

Telephone & Internet $

900.00

Cable $

-

Water $

360.00

Renter's Insurance $

360.00

Public Transportation $

2,400.00

Car Insurance, Gas & Maintenance $

2,360.00

Prescriptions & Medical Expenses $

1,800.00

Student Loan Payments $

1,800.00

Weekly Miscellaneous Expenses $

2,400.00

Kids Lunch & Allowance $

2,100.00

% of Income 5,583.33 346.17 80.96 450.00 279.17 416.67 187.50 3,822.88 1,400.00 600.00 225.00 75.00 30.00 30.00 200.00 196.67 150.00 150.00 200.00 175.00 75.00 250.00 3,756.67 66.21

6.20% 1.45% 8.06% 5.00% 7.46% 3.36% 25.07% 10.75% 4.03% 1.34% 0.00% 0.54% 0.54% 3.58% 3.52% 2.69% 2.69% 3.58% 3.13% 1.34% 4.48%