Gross Pay --> $40,807.

00 NetPay -->
Total Tax You've Paid --> $1,065.21 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) $0.00
Monthly Rent $0.00
Insurance (year) $0.00

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

Item Item Cost Final Cost to me (check each time)
TV bench 80.00 $40.00
dinning tables and chairs 149.00 $74.50
sofa 799.00 $399.50
glass door cabinet 299.00 $149.50
book case 130.00 $65.00
coffe table 149.00 $74.50
TV 472.36 $236.18
cushions 8.99 $4.50
armchair 329.00 $164.50
washcloth 1.99 $1.00
bath towel 11.99 $6.00
bathroom mirrors 25.99 $13.00
bathroom cart 24.99 $12.50
fridge 1,239.99 $620.00
range 1,300.99 $650.50
wall shelves 146.00 $73.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
 $0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
Total $5,168.29 $2,584.15

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

Items Cost
milk $4.99
bread $2.99
vegetables $50.00
cereals $3.00
cookies $2.99
yogurt $4.99
strawberried $2.99
bananas $2.99
apples $3.99
avacadoes $5.99
coffee $3.99
chocolate/candies $10.99
Total Cost $99.90

TRANSPORTATION COSTS
Item Cost per month
Car (monthly payment) or bus pass $52.00
Gas
Insurance
Maintenance
Other (write in item here)
HOUSEHOLD EXPENSES (utilities, supplies - these are MONTHLY payments)
Item Cost Per Month Final Cost to me (check each time)
paper towels $12.99 $6.50
$2.00
$8.00
$13.00
$13.00
$25.50
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
Total Cost $12.99 $6.50

PERSONAL HEALTH & HYGIENE (hair, deoderant, etc)

Item Cost per Year

Total cost $0.00

PERSONAL EXPENSES (cell, movies, recreation)
Item Cost Per Month
tooth brushes $3.99
tooth pastes $15.99
face wash $25.99
bodywash $25.99
shampoo and conitioner $50.99

Total Cost $122.95

CLOTHING (jeans, shirts, belts, etc)

Item YEAR COST PER ITEM
jeans $100.00
hoodies $500.00
shirts $400.00
belts $100.00
dresses $300.00
skirts $200.00
runners $300.00
sneakers $600.00
winter jackets $1,000.00
spring jackets $300.00
track pants $200.00
shorts $300.00
t-shirts $280.00
tantop $150.00
Total $4,730.00
$33,089.00 Total Spent with Tax --> $22,251.89
$13,671.94 Total Remaining --> $10,837.11

YEAR COST
$0.00
$0.00
$0.00

TOTAL ITEM COSTS

$5,168.29

TOTAL COST TO ME
$2,584.15

TAX YOU PAID

$310.10

TOTAL FURNISHING COSTS FOR YOU

$2,894.24
FOOD TOTAL (1 month) FOOD TOTAL (YEAR)
$399.60 $4,795.20
FOOD TOTAL (1 month) FOOD TOTAL (YEAR)
$399.60 $4,795.20

TOTAL ITEM COSTS - YEAR

YEAR COST $624.00
$624.00
$0.00 TAX PAID
$0.00 $74.88
$0.00
$0.00 TOTAL TRANSPORT COST FOR YOU
$698.88
 MONTH COST (divided by 2) More->
$67.97

TAX PAID MONTH (divided by 2)

$8.16

MONTH TOTAL FOR YOU (divided by 2)

$76.13

COST OF ITEMS
$0.00

TAX PAID
$0.00

TOTAL YEAR COST

$0.00
TOTAL MONTH COST
$122.95

TAX PAID
$14.75

TOTAL YEAR COST

$1,652.45

YEAR COST
$4,730.00

TAX PAID
$567.60

TOAL WITH TAX - YEAR

$5,297.60
Student loan owed $12,000.00
Student loan total paid over 1 year --> $6,000.00

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 = $500.00

(must be = or higher than $152.00)

Your total loan payments for the year $6,000.00

YEAR COST (divided by 2)
$815.64

TOTAL YEAR TAX (div by 2)

$97.88

TOTAL COST FOR YOU - YEAR

$913.52