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

January

Dividends
Total

Expenses
Rent
Food
Tuition

February

$ 1,000.29 $
4,000.75

$ 5,001.04 $

January
$

1,000.29

May

June

July

August

September

###

400.89
300.00

### $
###

4,000.75

May

June

July

August

400.89 $
300.00

400.89 $
300.00

400.89 $
300.00

400.89 $
300.00

September

400.89 $
300.00

October

400.89
300.00

November

December

400.89
300.00

### $
###

Total
4,810.68
3,600.00

3,000.00

100.00

100.00

500.00
100.00

100.00

###
###

100.00

###

1,000.00
1,200.00

Car Payment
Gas

154.79
100.00

154.79
100.00

###
###

154.79
100.00

154.79
150.00

154.79
150.00

154.79
150.00

154.79
100.00

154.79
100.00

###
###

154.79
100.00

###
###

1,857.48
1,350.00

100.00

###

100.00

100.00

100.00

100.00

100.00

100.00

###

###

1,200.00

$ 1,845.36 $

(155.39) $

(155.39) $

(155.39) $

(205.39) $

(205.39) $

(205.39) $ (2,155.39) $

1,155.68 $ 1,155.68 $
3,845.36 $

(155.39) $

8,001.50

1,000.29 $ 20,004.98

100.00

Net

###

1,000.29

Total

### $ 12,003.48

100.00

1,155.68 $ 1,155.68 $ 1,155.68 $ 1,205.68 $ 1,205.68 $ 1,205.68 $ 3,155.68 $

### $
###

December

1,000.29

###
###

100.00

1,500.00

5,001.04 $ 1,000.29 $

November

100.00

$ 3,155.68 $

###

April

### $

500.00
100.00

Total

March

October

1,000.29

Books
Entertainment

Miscellaneous

1,500.00

April

### $ 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 $ 1,000.29 $

February

400.89 $
300.00

March

100.00
1,155.68

(155.39) $

1,155.68 $ 18,018.16
(155.39) $

1,986.82