computers 1

Job Title Hourly Wage Monthly  Salary

Annual  Income

Licensed Practical Nurse  (LPN) Job 1  Memorial 

Hospital $19.74  $3,158.40  $37,900.80 

Licensed Practical Nurse  (LPN) Job 2 Broward 

General $24.96  $3,993.60  $47,923.20 

Licensed Practical Nurse  (LPN) Job 3 Sunrise Rehab 

Center $21.00  $3,360.00  $40,320.00 

Average Salary $21.90  $3,504.00  $42,048.00 

Electricity Telephone Gasoline Groceries Entertainment Rent Car Payment Car Insurance Cable Credit card Gifts January $100.00  $55.00  $100.00  $115.00 $200.00 $900.00 $340.00 $110.00 $120.00 $100.00 $50.00 $2,190.00  $1,314.00 $2,190.00 $39,858.00 February $100.00  $55.00  $100.00  $115.00 $200.00 $900.00 $340.00 $110.00 $120.00 $100.00 $50.00 $2,190.00  $1,314.00 $4,380.00 $37,668.00 March $100.00  $55.00  $100.00  $115.00 $300.00 $900.00 $340.00 $110.00 $120.00 $60.00 $50.00 $2,250.00  $1,254.00 $6,630.00 $35,418.00 April $110.00  $55.00  $100.00  $115.00 $200.00 $900.00 $340.00 $110.00 $120.00 $60.00 $50.00 $2,160.00  $1,344.00 $8,790.00 $33,258.00 May $115.00  $50.00  $100.00  $140.00 $200.00 $900.00 $340.00 $110.00 $120.00 $60.00 $50.00 $2,185.00  $1,319.00 $10,975.00 $31,073.00 June $120.00  $50.00  $100.00  $150.00 $500.00 $900.00 $340.00 $110.00 $120.00 $60.00 $50.00 $2,500.00  $1,004.00 $13,475.00 $28,573.00 July $120.00  $50.00  $100.00  $150.00 $200.00 $900.00 $340.00 $110.00 $120.00 $60.00 $50.00 $2,200.00  $1,304.00 $15,675.00 $26,373.00 August $130.00  $50.00  $100.00  $150.00 $200.00 $900.00 $340.00 $110.00 $120.00 $60.00 $50.00 $2,210.00  $1,294.00 $17,885.00 $24,163.00 September $120.00  $50.00  $100.00  $150.00 $400.00 $900.00 $340.00 $110.00 $120.00 $60.00 $50.00 $2,400.00  $1,104.00 $20,285.00 $21,763.00 October $100.00  $50.00  $100.00  $200.00 $200.00 $900.00 $340.00 $110.00 $120.00 $60.00 $50.00 $2,230.00  $1,274.00 $22,515.00 $19,533.00 November $110.00  $50.00  $100.00  $200.00 $300.00 $900.00 $340.00 $125.00 $120.00 $100.00 $50.00 $2,395.00  $1,109.00 $24,910.00 $17,138.00 December $90.00  $50.00  $100.00  $200.00 $500.00 $900.00 $340.00 $125.00 $120.00 $100.00 $1,000.00 $3,525.00  ($21.00) $28,435.00 $13,613.00

Subtotal  $1,315.00  $620.00  $1,200.00  $1,800.00 $3,400.00 $10,800.00 $4,080.00 $1,350.00 $1,440.00 $880.00 $1,550.00 $28,435.00  Average  Expense $109.58  $51.67  $100.00  $150.00 $283.33 $900.00 $340.00 $112.50 $120.00 $73.33 $129.17 $2,369.58  $1,134.42

Yearly  Expenses

Annual Income  After Yearly 

Monthly Expenses Total  Monthly 

Wages Left  After 

Month

Living as an LPN Nurse in Tamarc, FL

Excel Budget Example