Gross Pay --> $44,551.

00 NetPay -->
Total Tax You've Paid --> $581.57 Total Item Costs for you ->
Budgeting Sheet Planning 10 Final version with Tax - for people in pairs

HOUSING Cost Your cost (check if it's shared)

Damage Deposit (1/2 rent) $600 $300.00
Monthly Rent $1,200.00 $600.00
Insurance (year) $350.00 $175.00

One-Time Purchases (eg. Couches, TV, PVR, etc)

Item Item Cost Final Cost to me (check each time)
Living Room
Couches $ 149.00 $ 74.50
Table $ 34.00 $ 17.00
TV $ 119.99 $ 60.00
Floor Lamp (sjopenna) $ 39.99 $ 20.00
Kitchen
Oven with stove top $ 649.00 $ 324.50
Fridge/Freezer $ 649.00 $ 324.50
Microwave $ 199.00 $ 99.50
rice cooker $ 12.99 $ 6.50
toaster $ 14.98 $ 7.49
blender $ 11.98 $ 5.99
My Bedroom
Bed $ 143.00 $ 71.50
nightstand (setskog) $ 39.99 $ 20.00
Swivel Chair (snille) $ 26.99 $ 13.50
Lamp $ 18.99 $ 9.50
Desk $ 59.99 $ 30.00
Dining area
Chairs $ 50.00 $ 25.00
Table (tarendo) $ 39.99 $ 25.00
Total $ 2,218.89 $ 1,109.45

FOOD (1 week menu) (Milk, bread, etc)

Items Cost
5kg bag of rice $9.50
Ramen $9.98
Cilantro $0.64
Olive oil $4.98
Green onion $0.99
1lb ginger $0.98
1lb garlic $1.68
2L of 2%Milk $3.43
Frozen dumplings $3.49
Frozen bao zi $8.99
2 loafs of Bread $3.34
1 carton of eggs $3.19
Lettuce $1.77
1lb of carrots $1.27
Broccoli $2.97
1kg of tomatoes $2.78
2kg of potatoes $4.28
Instant Noodles $5.99
Flour $8.99
Total Cost $79.24

TRANSPORTATION COSTS
Item Cost per month
Car (monthly payment) or bus pass
Gas
Insurance
Maintenance
2 monthly bus passes $93 each $186.00

HOUSEHOLD EXPENSES (utilities, supplies - these are MONTHLY payments)

Item Cost Per Month Final Cost to me (check each time)
1xlightbulb $1.75 $0.88
1.09L Laundy detergent $4.48 $2.24
5x clothes hangers $6.67 $3.34
Clothes pins $6.99 $3.50
A mop $10.99 $5.50
Garbage bags $9.99 $5.00
Paper towels $18.99 $9.50
Toilet bowl cleaner $19.99 $10.00
Glass cleaner $7.99 $4.00
Floor cleaner $5.99 $3.00
Dish soap $1.97 $0.99
Disinfectant wipes $2.96 $1.48
Aluminum foil $3.98 $1.99
Plastic wrap $3.27 $1.64
Plastic Ziploc bag $3.67 $1.84
Plastic sandwich bag $1.93 $0.97
Parchment paper $3.93 $1.97
Oven mitts $8.98 $4.49
6 x bowls 16.62 8.31
8 x plates $15.76 $7.88
Drinking cups $2.97 $1.49
Forks $3.00 $1.50
Butter knives $5.00 $2.50
Chopsticks $1.97 $0.99
Chef knife $5.97 $2.99
Chinese cleaver $17.78 $8.89
Paring knife $2.97 $1.49
Cutting board $11.97 $5.99
Wooden and plastic spatula $6.00 $3.00
Soup spoon $9.99 $5.00
Small, medium, and large pot $39.97 $19.99
Small and large frying pan $14.00 $7.00
Wok $12.97 $6.49
Measuring cups and spoons $16.94 $8.47
plastic containers set $14.97 $7.49
Total Cost $323.37 $161.69

PERSONAL HEALTH & HYGIENE (hair, deoderant, etc)

Item Cost per Year
Toothbrush $4.00
Toothpaste $8.00
Nail clipper $1.96
Comb $2.00
Soap $9.85
Hand moisturizer $9.00
Mouthwash $5.93
Floss $9.89
Toilet paper $36.00
Bath towel $16.00
Towel $14.89
Shampoo $15.00
Total cost $128.52

PERSONAL EXPENSES (cell, movies, recreation)

Item Cost Per Month
Fido cell phone plan $30.00
Netflix $8.99
Movie Tickets $26.50
Total Cost $65.49

CLOTHING (jeans, shirts, belts, etc)

Item YEAR COST PER ITEM
4 Sweaters $45.00
10 T-shirts $32.50
4 Jeans $51.88
2 Pants $25.94
10 pairs of Socks $7.97
2 pairs Running shoes $54.06
2 pairs Slippers $19.94
2 Hoodies $30.00
2 Jackets $69.94
10 Underwears $35.94
2 Hats $19.94
4 Shorts-Dress and Gym $28.00
2 Dress pants $49.94
2 dress shirts $39.94
2 pairs dress shoes $59.94
2 Blazers $99.98
Total $670.91
 $35,698.00 Total Spent with Tax --> $20,379.99
$16,324.95 Total Remaining --> $15,318.01

YEAR COST
$300.00
$7,200.00
$175.00

TOTAL ITEM COSTS

$2,218.89
TOTAL COST TO ME
$1,109.45
TAX YOU PAID
$133.13
TOTAL FURNISHING COSTS FOR YOU
$1,242.58

FOOD TOTAL (1 month) FOOD TOTAL (YEAR)

$316.96 $3,803.52
FOOD TOTAL (1 month) FOOD TOTAL (YEAR)
$316.96 $3,803.52

TOTAL ITEM COSTS - YEAR

YEAR COST $2,232.00
$0.00
$0.00 TAX PAID
$0.00 $267.84
$0.00
$2,232.00 TOTAL TRANSPORT COST FOR YOU
$2,499.84

MONTH COST (divided by 2) More->

$53.01

TAX PAID MONTH (divided by 2)

$6.36

MONTH TOTAL FOR YOU (divided by 2)

$59.37
COST OF ITEMS
$132.52

TAX PAID
$15.90

TOTAL YEAR COST

$148.42

TOTAL MONTH COST

$65.49
TAX PAID
$7.86
TOTAL YEAR COST
$880.19

YEAR COST
$670.91
TAX PAID
$80.51

TOAL WITH TAX - YEAR

$751.42
Student loan owed $12,000.00
Student loan total paid over 1 year --> $2,666.64

Student loan $12,000.00

Minimum monthly payment (1.9%) $228.00
Monthly payment x 12months $2,736.00

Payment you can make per month = $222.22

(must be = or higher than $152.00)

Your total loan payments for the year $2,666.64

YEAR COST (divided by 2)
$636.06

TOTAL YEAR TAX (div by 2)

$76.33

TOTAL COST FOR YOU - YEAR

$712.39