Sheet1
| income | Jan | Feb | March | April | May | June | July | August | Sept | October | November | Dec | Total |
| salary/wage 1 | $205 | $205 | $205 | $205 | $205 | $205 | $205 | $205 | $205 | $205 | $205 | $205 | $2,460 |
| salary/wage 2 | $220 | $220 | $220 | $220 | $220 | $220 | $220 | $220 | $220 | $220 | $220 | $220 | $2,640 |
| Total income | $425 | $425 | $425 | $425 | $425 | $425 | $425 | $425 | $425 | $425 | $425 | $425 | $5,100 |
| Expenses: |
| tranportation |
| car insurance | $15 | $15 | $15 | $15 | $15 | $15 | $15 | $15 | $15 | $15 | $15 | $15 | $180 |
| fuel | $29 | $29 | $29 | $29 | $29 | $29 | $29 | $29 | $29 | $29 | $29 | $29 | $348 |
| others | $11 | | | | | | | | | | | $24 | $35 |
| subtotal | $55 | $44 | $44 | $44 | $44 | $44 | $44 | $44 | $44 | $44 | $44 | $68 | $563 |
| Home: |
| Mortgage/Rent | $61 | $61 | $61 | $61 | $61 | $61 | $61 | $61 | $61 | $61 | $61 | $61 | $732 |
| Household supplies | $10 | | | | | | | | | | | | $10 |
| Groceries | $21 | | | | | | | | | | | $23 | $44 |
| others | $9 | | $7 | | | | | | | | | | $16 |
| subtotal | $101 | $61 | $68 | $61 | $61 | $61 | $61 | $61 | $61 | $61 | $61 | $84 | $802 |
| utilities |
| gas/electricity | $21 | $21 | $21 | $21 | $21 | $21 | $21 | $21 | $21 | $21 | $21 | $21 | $252 |
| water | $14 | $14 | $14 | $14 | $14 | $14 | $14 | $14 | $14 | $14 | $14 | $14 | $168 |
| subtotal | $35 | $35 | $35 | $35 | $35 | $35 | $35 | $35 | $35 | $35 | $35 | $35 | $420 |
| Health: |
| Medical | $20 | $20 | $20 | $20 | $20 | $20 | $20 | $20 | $20 | $20 | $20 | $20 | $240 |
| Healtth insurance | $14 | $14 | $14 | $14 | $14 | $14 | $14 | $14 | $14 | $14 | $14 | $14 | $168 |
| others | $6 | $6 | $6 | $6 | $6 | $6 | $6 | $6 | $6 | $6 | $6 | $6 | $72 |
| subtotal | $40 | $40 | $40 | $40 | $40 | $40 | $40 | $40 | $40 | $40 | $40 | $40 | $480 |
| Educational: |
| tuition fee | $75 | $67 | $47 | $0 | $70 | $59 | $35 | $0 | $55 | $7 | $0 | $0 | $415 |
| books | $16 | | | | | | | | | | $16 | | $32 |
| subtotal | $91 | $67 | $47 | $0 | $70 | $59 | $35 | $0 | $55 | $7 | $16 | $0 | $447 |
| loans: |
| repayment |
| car loan | $20 | $20 | $20 | $20 | $20 | $20 | $20 | $20 | $20 | $20 | $20 | $20 | $240 |
| credit cards | $19 | $19 | $19 | $19 | $19 | $19 | $19 | $19 | $19 | $19 | $19 | $19 | $228 |
| subtotal | $39 | $39 | $39 | $39 | $39 | $39 | $39 | $39 | $39 | $39 | $39 | $39 | $468 |
| savings: |
| emergency | $55 | $55 | $55 | $55 | $55 | $55 | $55 | $55 | $55 | $55 | $55 | $55 | $660 |
| kids college | $60 | $60 | $60 | $60 | $60 | $60 | $60 | $60 | $60 | $60 | $60 | $60 | $720 |
| retirement | $45 | $45 | $45 | $45 | $45 | $45 | $45 | $45 | $45 | $45 | $45 | $45 | $540 |
| subtotal | $160 | $160 | $160 | $160 | $160 | $160 | $160 | $160 | $160 | $160 | $160 | $160 | $1,920 |
| Total Expenses | $521 | $446 | $433 | $379 | $449 | $438 | $414 | $379 | $434 | $386 | $395 | $426 | $5,100 |