Can someone help me with this simple personal cash budget? ***Please note the opening cash start is $1000.

A B C E F G H J K M N BUDGET SECTION Jan Feb March April May June July Aug Sept Oct Now Dec Cash - start 5 Wages - #1 Wages - #2 Total Income 8 9 Mortgage 10 Electric 11 Heat 12 Phone 13 Car payment - #1 14 car payment - #2 15 Groceries 16 Entertainment 17 Retirement Savings 18 miscellaneous expenses 19 Total Outgo (Expense) 20 21 Cash - ending 22 23 DATA SECTION 24 Income 25 Wkly wages #1 [after tax] 500 26 Wkly wages #2 [after tax) 700 27 28 # wks/month 4 4 5 5 45 52 29 30 Expenses misc expense for vacations, car repairs. and gifts to accounting teachers 31 mortgage 1,600 per month 1.000 in April for a mini-vacation 32 electric 200 per month 3.500 in July for a week at the beach 33 heat 160 per month 2.000 in December for presents for accounting teacher (and others)" 34 phone 85 per month Question of the day? 35 car payment #1 350 per month If one of their cars breaks down in June and requires $500 in repairs, will they be okay? 36 car payment #2 450 per month Or will they have to change their spending plans? 37 grocery [per week) 150 per week 38 entertainment [per week] 200 per week 39 retirement savings [per wk) 60 per week 40 Budget Budget blank