Personal Budget #2

Peter Uy
Period 2

Monthly Expenses
Monthly Income - 13.01*40*52*.72/12=1623.65
1. Rent
2. Food
3. Telephone
4. Gas (heating)
5. Electric
6. Laundromat
7. Car Insurance
8. Bus Pass
9. Gasoline
10.Baby Supplies
11. Entertainment
12.Clothing
13.Gifts
14.Work Expenses
15.Loan Repayment
16.Health Insurance
17.Savings

Total

$400.00
$225.28
$50.00
$15.00
$50.00
$15.75
$0.00
$60.00
$0.00
$216.87
$94.00
$72.50
$32.50
$26.25
$0.00
$120.00
$245.50

$1623.65

Rent

Address: Carroll Avenue Bay Saint Louis, MS 39520

Beds

Baths

Sq ft

Price

Studio

1.0 Ba

300

$400

Property size: 10 units

Property Amenities: Laundry: Shared
Description: 1 bedroom studio apartment for rent in quiet, small rental property.
Apartment consist of a bedroom/living area, kitchen and a bathroom. Laundry room
on property. 5 minute walk to beach or Main Street. Owners manage the rentals
and maintain the property. No pets allowed and No smoking. Water is included.

Food
Item

Quantity

Price

Total Price

Water

4 Gallons

$1.00

$4.00

Milk

4 Gallons

$1.48

$5.92

Soap

4 Bars

$1.00

$4.00

Shampoo

4 Bottles

$1.86

$7.44

Bread

4 Bags

$4.40

$17.60

Peanut butter

2 Jar

$2.58

$5.16

Noodles

4 Box

$2.27

$9.08

Carrots

10 Bag

$1.48

$14.80

Orange Juice

2 Gallon

$2.98

$5.96

Rice

4 Bag

$2.98

$11.92

Wieners

4 Packages

$2.78

$11.12

Buns

2 Bags

$6.99

$13.98

Pasta

10 Lb.

$1.79

$17.90

Spaghetti Sauce

4 Jar

$2.69

$10.76

Apples

4 Pound

$1.38

$5.52

Oranges

4 Pound

$1.54

$6.16

Chips

6 Bags

$1.50

$9.00

Cookies

2 Bag

$1.99

$3.98

Ketchup

2 Bottle

$2.54

$5.08

Cereal

4 Boxes

$3. 98

$15.92

Granola bar

2 Box

$9.99

$19.98

Pizza

4 Box

$5.00

$20.00

For Me
X
X

Apple

Orange

Cereal

Apple

Orange

Spaghetti
Rice

Juice
Rice

Sandwich
Noodles

Spaghetti
Rice

Hot Dog
Chips

Chips

Hot Dog

Orange
Juice

Granola
Bar

Cereal
Milk

Orange
Juice

Carrot
Water

Granola
Bar

Orange
Juice

Rice
Hot Dog

Pizza
Cookies

Spaghetti

Rice
Hot Dog

Pizza
Cookies

Noodles
Apples

Rice
Hot Dog

Carrots

Granola

Cereal

Orange

Orange

Orange

Orange

Granola

Bar
Noodles

Milk
Spaghetti

Juice
Rice

Juice
Rice

Juice
Rice

Juice
Rice

Bar
Pizza

Hot Dog

Hot Dog

Hot Dog

Hot Dog

Cookies

Apples
Carrots

Orange
Juice

Orange
Juice

Carrot
Water

Orange
Juice

Cereal
Milk

Granola
Bar

Granola
Bar

Rice
Hot Dog

Rice
Hot Dog

Pizza
Cookies

Rice
Hot Dog

Spaghetti

Pizza
Cookies

Noodles
Apples
Carrots

Granola
Bar

Orange
Juice

Cereal
Milk

Orange
Juice

Carrot
Water

Pizza
Cookies

Rice
Hot Dog

Spaghetti

Rice
Hot Dog

Pizza
Cookies

Apple
Spaghetti

Orange
Juice

Rice
Chips

For
Spouse

Cereal
Sandwich

Apple
Spaghetti

Orange
Hot Dog

Rice
Hot Dog

Noodles

Rice

Chips

Orange

Granola

Cereal

Orange

Carrot

Granola

Orange

Juice
Rice

Bar
Pizza

Milk
Spaghetti

Juice
Rice

Water
Pizza

Bar
Noodles

Juice
Rice

Hot Dog

Cookies

Hot Dog

Cookies

Apples
Carrots

Hot Dog

Granola
Bar

Cereal
Milk

Orange
Juice

Orange
Juice

Orange
Juice

Orange
Juice

Granola
Bar

Noodles
Apples

Spaghetti

Rice
Hot Dog

Rice
Hot Dog

Rice
Hot Dog

Rice
Hot Dog

Pizza
Cookies

Carrots

Orange
Juice

Orange
Juice

Carrot
Water

Orange
Juice

Cereal
Milk

Granola
Bar

Granola
Bar

Rice
Hot Dog

Rice
Hot Dog

Pizza
Cookies

Rice
Hot Dog

Spaghetti

Pizza
Cookies

Noodles
Apples
Carrots

Granola

Orange

Cereal

Orange

Carrot

Bar
Pizza

Juice
Rice

Milk
Spaghetti

Juice
Rice

Water
Pizza

Cookies

Hot Dog

Hot Dog

Cookies

Buss Pass
$60.00
Laundromat
$15.75
Gasoline
$0
Telephone

$50
Electric
$50
Gas (Heating)
$15
Entertainment
Activity

Price
Movies

each
time/unit

Netflix
Fast
Food
Internet

$10.00
$8.00

$7.00

$45.00

Number

Total

of
times/
items
3

Price

$20.00

2
$8.00
1

$21.00

$45.00

Work Expenses
Lunch
$8*2=$24

Snacks
$3*.75=$2.25

Clothing
Items

Pants

Shirts

Shoes

Socks
$30

$10

$10

$20

$50

$20

$10

Quantity
Needed

Underwear

Jacket

Shorts
Price per
Item

10

$300

$50

$200

$60

$150

$60

20

3
Total Price

$50

870/12=72.50
Gifts
Birthdays:
1.
2.
3.
4.
5.

Mom
Dad
Me
Spouse
Baby

Christmas:
1.
2.
3.
4.

Dad
Mom
Me
Spouse

5.

Baby

Weddings:
1.
2.

Mike and Stacy

Bruce and Amy

Price Per Gift

$35.00
$40.00
$25.00
$30.00

$25.00

$30.00
$25.00

$50.00
$49.99

$25.00

$25.00

$30.00

Subtotal: $389.99
Divide by 12 = $32.50

Baby Supplies
Diapers
$59.43
Formula
$53.43
Baby Food and Juice
$90
Wipes

$5.98
Medicine
$7.50