Monthly Expenses

Rent Food Tuition Books Entertainment Car Payment Gas Miscellaneous

 Personal Budget Worksh
Monthly Estimates
Income January February March April May June
Wages RM 1,417.12 RM 1,417.12 RM 1,417.12 RM 1,417.12 RM 1,417.12 RM 1,417.12
Dividends 4,029.71 - - - - -
Total RM 5,446.83 RM 1,417.12 RM 1,417.12 RM 1,417.12 RM 1,417.12 RM 1,417.12

Expenses January February March April May June

Rent RM 410.00 RM 410.00 RM 410.00 RM 410.00 RM 410.00 RM 410.00
Food 280.00 280.00 280.00 280.00 280.00 280.00
Tuition 1,500.00 - - - 300.00 -
Books 500.00 - - - 100.00 -
Entertainment 100.00 100.00 100.00 100.00 100.00 100.00
Car Payment 215.47 215.47 215.47 215.47 215.47 215.47
Gas 100.00 100.00 100.00 100.00 100.00 100.00
Miscellaneous 100.00 100.00 100.00 100.00 100.00 100.00
Total RM 3,205.47 RM 1,205.47 RM 1,205.47 RM 1,205.47 RM 1,605.47 RM 1,205.47

Net RM 2,241.36 RM 211.65 RM 211.65 RM 211.65 -RM 188.35 RM 211.65

nal Budget Worksheet
Monthly Estimates
July August September October November December Total
RM 1,417.12 RM 1,417.12 RM 1,417.12 RM 1,417.12 RM 1,417.12 RM 1,417.12 RM 17,005.44
4,029.71 - - - - - 8,059.42
RM 5,446.83 RM 1,417.12 RM 1,417.12 RM 1,417.12 RM 1,417.12 RM 1,417.12 RM 25,064.86

July August September October November December Total

RM 410.00 RM 410.00 RM 410.00 RM 410.00 RM 410.00 RM 410.00 RM 4,920.00
280.00 280.00 280.00 280.00 280.00 280.00 3,360.00
- 1,500.00 - - - - 3,300.00
- 500.00 - - - - 1,100.00
100.00 100.00 100.00 100.00 100.00 100.00 1,200.00
215.47 215.47 215.47 215.47 215.47 215.47 2,585.64
100.00 100.00 100.00 100.00 100.00 100.00 1,200.00
100.00 100.00 100.00 100.00 100.00 100.00 1,200.00
RM 1,205.47 RM 3,205.47 RM 1,205.47 RM 1,205.47 RM 1,205.47 RM 1,205.47 RM 18,865.64

RM 4,241.36 -RM 1,788.35 RM 211.65 RM 211.65 RM 211.65 RM 211.65 RM 6,199.22