GProms Simulator

You might also like

Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 2

Personal Budget worksheet

Monthly Estimates
Income January February March April May June
Wages 1000.29 1000.29 1000.29 1000.29 1000.29 1000.29
Dividends 4000.75 0 0 0 0 0
Total PKR 5,001.04 PKR 1,000.29 PKR 1,000.29 PKR 1,000.29 PKR 1,000.29 PKR 1,000.29

Expenses January February March April May June


Rent 400.89 400.89 400.89 400.89 400.89 400.89
Food 300 300 300 300 300 300
Tuition 1500 0 0 0 0 0
Books 500 0 0 0 0 0
Entertainment 100 100 100 100 100 100
Car payment 154.79 154.79 154.79 154.79 154.79 154.79
Gas 100 100 100 100 100 100
Misc. 100 100 100 100 100 100
Total $3,155.68 $1,155.68 $1,155.68 $1,155.68 $1,155.68 $1,155.68

Net 1845.36 155.39 155.39


July August September October November December Total
1000.29 1000.29 1000.29 1000.29 1000.29 1000.29 12003.48
0 0 4000.75 0 0 0 8001.5
PKR 1,000.29 PKR 1,000.29 PKR 5,001.04 PKR 1,000.29 PKR 1,000.29 PKR 1,000.29 PKR 20,004.98

July August September October November December Total


400.89 400.89 400.89 400.89 400.89 400.89 4810.68
300 300 300 300 300 300 3600
0 1500 0 0 0 0 3000
0 500 0 0 0 0 1000
100 100 100 100 100 100 1200
154.79 154.79 154.79 154.79 154.79 154.79 1857.48
100 100 100 100 100 100 1200
100 100 100 100 100 100 1200
$1,155.68 $3,155.68 $1,155.68 $1,155.68 $1,155.68 $1,155.68 $17,868.16

You might also like