Monthly Expenses

7%
7%

27%
Rent

10%

Food
Tuition
Books
Entertainment

7%

Car Payment
Gas

6%
20%
17%

Miscellaneous

Personal Budget Worksheet

Monthly Estimates

Income
Wages
Dividends
Total

Expenses

January
$
$

1,000.29
4,000.75
5,001.04

January

Rent
Food
Tuition
Books
Entertainment
Car Payment
Gas
Miscellaneous
Total

Net

400.89
300.00
1,500.00
500.00
100.00
154.79
100.00
100.00
3,155.68

February
$
$

1,845.36 $

April

May

June

July

1,000.29
### $ 1,000.29 $ 1,000.29 $ 1,000.29 $ 1,000.29
###
1,000.29 $ 1,000.29 $ 1,000.29 $ 1,000.29 $ 1,000.29 $ 1,000.29

February
$

March

March

April

May

June

July

400.89
### $
400.89 $
400.89 $
400.89 $
400.89
300.00
###
300.00
300.00
300.00
300.00
###
###
100.00
###
100.00
100.00
100.00
100.00
154.79
###
154.79
154.79
154.79
154.79
100.00
###
100.00
150.00
150.00
150.00
100.00
###
100.00
100.00
100.00
100.00
1,155.68 $ 1,155.68 $ 1,155.68 $ 1,205.68 $ 1,205.68 $ 1,205.68
(155.39) $

(155.39) $

(155.39) $

(205.39) $

(205.39) $

August
$

1,000.29
$ 1,000.29

August
$

400.89
300.00
1,500.00
500.00
100.00
154.79
100.00
100.00
$ 3,155.68

September October
$
$

1,000.29
4,000.75
5,001.04

September October
$

400.89
300.00
100.00
154.79
100.00
100.00
1,155.68

(205.39) $ (2,155.39) $

3,845.36

November

### $
1,000.29 $

December

1,000.29 $
1,000.29 $

November

December

### $
###
###
###
###
###
###
###
1,155.68 $

400.89 $
300.00
100.00
154.79
100.00
100.00
1,155.68 $

(155.39) $

(155.39) $

Total

1,000.29 $ 12,003.48
8,001.50
1,000.29 $ 20,004.98

Total

400.89 $
4,810.68
300.00
3,600.00
3,000.00
1,000.00
100.00
1,200.00
154.79
1,857.48
100.00
1,350.00
100.00
1,200.00
1,155.68 $ 18,018.16
(155.39) $

1,986.82