Income

$900

$800

$700

$600

$500

$400

$300

$200

$100

$-
Janua ry February March April May June July August September October November December

Ma s s a ge Envy Chloe a nd Is abel Child Support

 Expenses
$1,200

$1,000

$800

$600

$400

$200

$-
Ja nua ry Februa ry Ma rch April May June Jul y August September October November December

Rent Phone Ca r Ins ura nce Groceries Utilities

Credit Ca rd Student Loa n Medi ca l Storage Ga s
 Cash Flow

December ; $(1,360) January; $(1,610)

November ; $(1,360)
February ; $(1,610)

October ; $(1,360)

March ; $(1,610)

September ; $(1,460)

April ; $(1,360)

August ; $(1,460)
May ; $(1,110)

July ; $(1,460) June ; $(1,460)

 Angela's Budget
2017
Income January February March April May June July August September October November December Total
Massage Envy $ 850 $ 850 $ 850 $ 850 $ 850 $ 850 $ 850 $ 850 $ 850 $ 850 $ 850 $ 850 $ 10,200
Chloe and Isabel - - - 250 500 150 150 150 150 250 250 250 2,100
Child Support 500 500 500 500 500 500 500 500 500 500 500 500 6,000
Total $ 1,350 $ 1,350 $ 1,350 $ 1,600 $ 1,850 $ 1,500 $ 1,500 $ 1,500 $ 1,500 $ 1,600 $ 1,600 $ 1,600 $ 18,300

Expenses January February March April May June July August September October November December Total
Rent $ 1,000 $ 1,000 $ 1,000 $ 1,000 $ 1,000 $ 1,000 $ 1,000 $ 1,000 $ 1,000 $ 1,000 $ 1,000 $ 1,000 $ 12,000
Phone 100 100 100 100 100 100 100 100 100 100 100 100 1,200
Car 400 400 400 400 400 400 400 400 400 400 400 400 4,800
Insurance 140 140 140 140 140 140 140 140 140 140 140 140 1,680
Groceries 400 400 400 400 400 400 400 400 400 400 400 400 4,800
Utilities 100 100 100 100 100 100 100 100 100 100 100 100 1,200
Credit Card 150 150 150 150 150 150 150 150 150 150 150 150 1,800
Student Loan 150 150 150 150 150 150 150 150 150 150 150 150 1,800
Medical 200 200 200 200 200 200 200 200 200 200 200 200 2,400
Storage 200 200 200 200 200 200 200 200 200 200 200 200 2,400
Gas 120 120 120 120 120 120 120 120 120 120 120 120 1,440
Total $ 2,960 $ 2,960 $ 2,960 $ 2,960 $ 2,960 $ 2,960 $ 2,960 $ 2,960 $ 2,960 $ 2,960 $ 2,960 $ 2,960 $ 35,520

Cash flow $ (1,610) $ (1,610) $ (1,610) $ (1,360) $ (1,110) $ (1,460) $ (1,460) $ (1,460) $ (1,460) $ (1,360) $ (1,360) $ (1,360) $ (17,220)