Christopher Schwenk 3/3/2017

Christopher Schwenk's B
January February March April May June
Air Travel $257.00 $1.00 $423.00 $1.00 $1.00 $1.00
Car Maintenance $1.00 $1.00 $48.23 $1.00 $1.00 $41.57
Eating Out $73.86 $80.52 $67.94 $71.69 $70.86 $89.65
Electricty $87.64 $82.47 $84.56 $91.37 $87.29 $82.41
Gas (car) $48.65 $54.61 $50.24 $37.82 $42.38 $47.69
Groceries $92.64 $84.67 $105.28 $104.32 $118.62 $85.36
Medical Expenses $25.00 $1.00 $1.00 $1.00 $57.00 $1.00
Miscellaneous $24.12 $13.00 $32.54 $47.60 $1.00 $14.23
Pet $27.00 $27.00 $24.00 $56.32 $29.54 $21.68
Redbox $3.00 $7.00 $3.00 $6.00 $3.00 $3.00
Tuition $560.74 $1.00 $1.00 $1.00 $324.87 $1.00
Water $36.52 $40.27 $39.42 $33.45 $37.84 $36.95
Variable Monthly Total $1,237.17 $393.54 $880.21 $452.57 $774.40 $425.54

January February March April May June

Rent $500.00 $500.00 $500.00 $500.00 $500.00 $500.00
Netflix $12.00 $12.00 $12.00 $12.00 $12.00 $12.00
Car Payment $170.00 $170.00 $170.00 $170.00 $170.00 $170.00
Insurance $40.00 $40.00 $40.00 $40.00 $40.00 $40.00
Loan Repayment $30.00 $30.00 $30.00 $30.00 $30.00 $30.00
Church Donation $60.00 $60.00 $60.00 $60.00 $60.00 $60.00
Fixed Monthly Total $812.00 $812.00 $812.00 $812.00 $812.00 $812.00

January February March April May June

Salary $2,000.00 $2,000.00 $2,000.00 $2,000.00 $2,000.00 $2,000.00
Investment Returns $150.00 $150.00 $150.00 $150.00 $150.00 $150.00
Monthly Total Income $2,150.00 $2,150.00 $2,150.00 $2,150.00 $2,150.00 $2,150.00
 Christopher Schwenk 3/3/2017

Monthly Total Expenses $2,049.17 $1,205.54 $1,692.21 $1,264.57 $1,586.40 $1,237.54

Monthly Leftover $100.83 $944.46 $457.79 $885.43 $563.60 $912.46

Total Income $25,800.00

Maximum Yearly Expense $854.00
Average Monthly Total $1,546.48
Total Leftover $7,242.20
Vacation or home? Take a vacation
Years Until Millionaire 138.0795890751
 Christopher Schwenk 3/3/2017

er Schwenk's Budget
July August September October November December Yearly Total
$854.00 $1.00 $1.00 $1.00 $1.00 $521.00 $2,063.00 Variable
$1.00 $54.21 $40.25 $1.00 $1.00 $35.62 $226.88
$70.54 $82.63 $94.62 $74.21 $80.52 $87.69 $944.73
$89.93 $84.62 $90.35 $87.48 $91.36 $98.56 $1,058.04 $1,482
$41.86 $42.98 $46.54 $47.91 $45.83 $70.65 $577.16 $49.00
$345.90
$78.42 $86.65 $95.61 $97.82 $104.52 $148.68 $1,202.59
$302.83
$1.00 $1.00 $1.00 $1.00 $25.00 $1.00 $116.00 $116.00
$9.87 $21.32 $40.52 $87.42 $10.21 $1.00 $302.83 $1,20
$27.52 $27.00 $24.30 $26.54 $27.00 $28.00 $345.90
$3.00 $4.00 $6.00 $7.00 $1.00 $3.00 $49.00
Air Travel Car Maintenance
$1.00 $587.65 $1.00 $1.00 $1.00 $1.00 $1,482.26
Gas (car) Groceries
$40.21 $38.45 $36.52 $39.84 $31.42 $34.52 $445.41 Pet Redbox
$1,218.35 $1,031.51 $477.71 $472.22 $419.86 $1,030.72

July August September October November December Yearly Total Fixed E

$500.00 $500.00 $500.00 $500.00 $500.00 $500.00 $6,000.00
$12.00 $12.00 $12.00 $12.00 $12.00 $12.00 $144.00
$170.00 $170.00 $170.00 $170.00 $170.00 $170.00 $2,040.00 $360.0
$40.00 $40.00 $40.00 $40.00 $40.00 $40.00 $480.00 $480.00
$30.00 $30.00 $30.00 $30.00 $30.00 $30.00 $360.00 $2,040.00
$60.00 $60.00 $60.00 $60.00 $60.00 $60.00 $720.00
$144.00
$812.00 $812.00 $812.00 $812.00 $812.00 $812.00

July August September October November December Yearly Total

$2,000.00 $2,000.00 $2,000.00 $2,000.00 $2,000.00 $2,000.00 $24,000.00 Rent Netflix
$150.00 $150.00 $150.00 $150.00 $150.00 $150.00 $1,800.00 Insurance Loan Rep
$2,150.00 $2,150.00 $2,150.00 $2,150.00 $2,150.00 $2,150.00
Inc
 Christopher Schwenk 3/3/2017

Inc
$2,030.35 $1,843.51 $1,289.71 $1,284.22 $1,231.86 $1,842.72
$119.65 $306.49 $860.29 $865.78 $918.14 $307.28

$1,80

$2

Salary Inv
 Christopher Schwenk 3/3/2017

Variable Expenses

$1,482.26 $445.41
$49.00 $2,063.00
$345.90 $226.88
$302.83 $944.73
$116.00 $1,058.04
$1,202.59 $577.16

Air Travel Car Maintenance Eating Out Electricty

Gas (car) Groceries Medical Expenses Miscellaneous
Pet Redbox Tuition Water

Fixed Expenses

$720.00
$360.00
$480.00
$2,040.00
$6,000.00
$144.00

Rent Netflix Car Payment

Insurance Loan Repayment Church Donation

Income
 Christopher Schwenk 3/3/2017

Income

$1,800.00

$24,000.00

Salary Investment Returns