David Rukorio Munga

12/8/2021
My Budget
Year 2006 Figures

Monthly Figures
Jan-06 Feb-06 Mar-06 Apr-06
Income My Salary 1,800 1,800 1,800 1,800
Total 1,800 1,800 1,800 1,800

Expenses
Rent 550 550 550 550
Food 107 157 113 155
Phone/Internet 58 63 63 63
Loan Payments 90 90 90 90
Car Payments 186 186 186 186
Car Insurance 50 50 50 50
Miscellaneous 140 191 171 135
Entertainment 100 60 72 66
Health Insurance 20 20 20 20
Books/Supplies 590 0 0 0
Total 1,891 1,367 1,315 1,315

Net Income $91 $433 $485 $485

Running Total 342 827 1312

Year Summary Average Minimum Maximum

Income My Salary 2,000 1,800 2,600
Total 2,000 1,800 2,600

Expenses
Rent 550 550 550
Food 146 106 199
Phone/Internet 67 58 112
Loan Payments 90 90 90
Car Payments 186 186 186
Car Insurance 50 50 50
Miscellaneous 171 135 272
Entertainment 88 32 200
Health Insurance 20 20 20
Books/Supplies 93 0 590
Total 1,460 1,227 2,269

Net Income $540 $91 $1,281

May-06 Jun-06 Jul-06 Aug-06 Sep-06 Oct-06 Nov-06
1,800 1,800 2,600 2,600 2,600 1,800 1,800
1,800 1,800 2,600 2,600 2,600 1,800 1,800

550 550 550 550 550 550 550

144 161 199 172 183 109 142
59 59 64 63 64 58 78
90 90 90 90 90 90 90
186 186 186 186 186 186 186
50 50 50 50 50 50 50
171 272 146 182 144 140 147
85 110 55 64 32 150 62
20 20 20 20 20 20 20
0 0 0 520 0 0 0
1,355 1,498 1,360 1,897 1,319 1,353 1,325

$445 $302 $1,240 $703 $1,281 $447 $475

1757 2059 3299 4002 5283 5730 6205
Dec-06 Total
1,800
1,800 24,000.00

550 6,600.00
106 1,748.00
112 804.00
90 1,080.00
186 2,232.00
50 600.00
213 2,052.00
200 1,056.00
20 240.00
0 1,110.00
1,527 17,522.00

$273 6,478.00
6478
Loan Analysis
Year Summary Average
Income My Salary 2,000 Loan conditions
Total 2,000 Loan Amount -110,000
Length of Loan 20
Expenses Annual Interest Rate 6%
Rent 784
Food 146 Payment Condition
Phone/Internet 67 Payments per year 12
Loan Payments 90 Total Payments 240
Car Payments 186 Payment Amount $784.15
Car Insurance 50
Miscellaneous 171 Is the loan affordable? NO
Entertainment 88 Min monthly Savings $400
Health Insurance 20
Books/Supplies 93
Total 1,694

Net Income 306

.