August September October
Income
Paycheck 1 503.13 503.13 503.13
Paycheck 2 503.13 503.13 503.13
Paycheck 3 503.13 503.13 503.13
Paycheck 4 503.13 503.13 503.13
Paycheck 5 503.13 503.13
Paycheck 6 489.59
Subtotal 3,005.24 2,012.52 2,515.65
Expense
Home 200.00 200.00 200.00
Hong Kong 160.00 160.00 160.00
Car Repay 6,000.00
Car Expense 154.49
Auto Insurance 193.00 96.50 96.50
Bus 35.00
Phone 50.00 50.00 50.00
U-haul Rental 58.80 58.80 58.80
Webhosting 69.12 0.00 0.00
Miscellaneous
Subtotal 6,920.41 565.30 565.30
Total -3915.17 1447.22 1950.35
November December Year Total
503.13 503.13 2,515.65
503.13 503.13 2,515.65
503.13 503.13 2,515.65
503.13 503.13 2,515.65
1,006.26
2,012.52 2,012.52 11,558.45
200.00 200.00 1,000.00
160.00 160.00 800.00
6,000.00
154.49
96.50 96.50 579.00
35.00
50.00 50.00 250.00
58.80 58.80 294.00
0.00 0.00 69.12
0.00
565.30 565.30 9,181.61
1447.22 1447.22 2,376.84
16,740.00 Left to Pay
Cost Date 1,000.00 per month
Purchase 27,740.00 8-Aug-2005 16.74 Months Left
Payment Car Down Payment 5,000.00 13-Aug-2005
Car Payment 1,000.00 31-Aug-2005
Expense Registration 154.49 5-Aug-2005
Gas
Gas
Gas
Gas
Gas
Gas
Gas
Gas
Month Total 33,894.49 31-Aug-2005