budget

profilesvetlana
ExcelBudgetExample2.pdf

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 

Jan Feb March April May June July Aug Sept Oct Nov Dec Total Income MONTHLY INCOME Salary $3,504.00 $3,504.00 $3,504.00 $3,504.00 $3,504.00 $3,504.00 $3,504.00 $3,504.00 $3,504.00 $3,504.00 $3,504.00 $3,504.00 $42,048.00 Child Support $300.00 $300.00 $300.00 $300.00 $300.00 $300.00 $300.00 $300.00 $300.00 $300.00 $300.00 $300.00 $3,600.00 TOTAL $3,804.00 $3,804.00 $3,804.00 $3,804.00 $3,804.00 $3,804.00 $3,804.00 $3,804.00 $3,804.00 $3,804.00 $3,804.00 $3,804.00 $45,648.00

MONTHLY EXPENSES Expense Average Expense Subtotal Rent 1,500.00$      1,500.00$          1,500.00$          1,500.00$   1,500.00$   1,500.00$   1,500.00$   1,500.00$   1,500.00$   1,500.00$   1,500.00$   1,500.00$   1,500.00$             18,000.00$           Elctricity Bill 100.00$         100.00$             120.00$              120.00$       120.00$       150.00$       175.00$       175.00$       150.00$       120.00$       120.00$       120.00$       130.83$                1,570.00$             Phone Bill 85.00$           85.00$                85.00$                85.00$         85.00$         85.00$         85.00$         85.00$         85.00$         85.00$         85.00$         85.00$         85.00$                  1,020.00$             Cable/ Internet Bill 110.00$         110.00$             110.00$              110.00$       110.00$       110.00$       110.00$       110.00$       110.00$       110.00$       110.00$       110.00$       110.00$                1,320.00$             Grcoceries 300.00$         300.00$             400.00$              400.00$       400.00$       600.00$       600.00$       600.00$       500.00$       500.00$       500.00$       500.00$       466.67$                5,600.00$             Car Payment 500.00$         500.00$             500.00$              500.00$       500.00$       500.00$       500.00$       500.00$       500.00$       500.00$       500.00$       500.00$       500.00$                6,000.00$             Car Insurance 150.00$         150.00$             150.00$              150.00$       150.00$       150.00$       150.00$       150.00$       150.00$       150.00$       150.00$       150.00$       150.00$                1,800.00$             Gas $200.00 $200.00 $200.00 $200.00 $200.00 $200.00 $200.00 $200.00 $200.00 $200.00 $200.00 $200.00 200.00$                2,400.00$             Child Care $800.00 $800.00 $800.00 $800.00 $800.00 $200.00 $0.00 $200.00 $800.00 $800.00 $800.00 $600.00 616.67$                7,400.00$             Monthly SubTotal $3,745.00 $3,745.00 $3,865.00 $3,865.00 $3,865.00 $3,495.00 $3,320.00 $3,520.00 $3,995.00 $3,965.00 $3,965.00 $3,765.00 3,759.17$             45,110.00$           Total Expense Money Left After Expenses $59.00 $59.00 ($61.00) ($61.00) ($61.00) $309.00 $484.00 $284.00 ($191.00) ($161.00) ($161.00) $39.00 44.83$                  538.00$                 Total Savings

45,648.00$           Total Income

Nurse in Tamarc, FL

Household Budget for a Nurse 

My Budget