Personal Budget Worksheet

Monthly Estimates

Income
Wages
Dividends
Total

January February March

$ 1,000.29 $
1,000.29
4,000.75
$ 5,001.04 $ 1,000.29

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

Net

$ 1,845.36

May

### $ 1,000.29 $ 1,000.29

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

Expenses January February March

Rent
Food
Tuition
Books
Entertainment
Car Payment
Gas
Miscellaneous
Total

April

April

(155.39) $

(155.39) $

July

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

May

### $
400.89 $
400.89
###
300.00
300.00
###
###
###
100.00
100.00
###
154.79
154.79
###
100.00
150.00
###
100.00
100.00
$1,155.68 $1,155.68 $1,205.68

(155.39) $

June

June
$

July

400.89 $
400.89
300.00
300.00
100.00
100.00
154.79
154.79
150.00
150.00
100.00
100.00
$1,205.68 $1,205.68

(205.39) $

(205.39) $

August September October November December

$ 1,000.29 $
$ 1,000.29 $

1,000.29
### $
4,000.75
5,001.04 $ 1,000.29 $

1,000.29 $
1,000.29 $

1,000.29
1,000.29

Total
$ 12,003.48
8,001.50
$20,004.98

August September October November December

$

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

(205.39) $ (2,155.39) $

400.89
### $
300.00
###
###
###
100.00
###
154.79
###
100.00
###
100.00
###
1,155.68 $ 1,155.68 $
3,845.36

(155.39) $

400.89 $
300.00
100.00
154.79
100.00
100.00
1,155.68 $
(155.39) $

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

Monthly Expenses

7%
7%
27%
Rent

10%

Food
Tuition
Books
Entertainment

7%

Car Payment
Gas

6%
20%
17%

Miscellaneous