Gross Pay --> $35,000.

00 NetPay -->
Total Tax You've Paid --> $696.84 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 $690.00 $345.00
Insurance (year) $0.00

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

Item Item Cost Final Cost to me (check each time)
Living Room coffee table $25.00
Living Room dinning table+chairs $70.00
Living Room couch $50.00
Living Room lamp $15.00
Kitchen 10 plates & 10 cups $20.00
Kitchen fridge $70.00
Kitchen pans +pots+ kettle $50.00
Kitchen fork, knife, spoon set $10.00
Kitchen cutting board $5.00
Bathroom/My Bathroom towel $5.00
Bathroom/My Bathroom rug $10.00
Bathroom/My Bathroom shower curtain $5.00
My Bedroom dresser w/ mirror $25.00
My Bedroom bed+frame $175.00
My Bedroom floor lamp $15.00
My Bedroom bed set $25.00
My Bedroom pillow $10.00

$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 $0.00 $0.00

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

Items Cost
eggs $6.00
milk $5.00
bread $3.00
butter $5.00
cereal $10.00
veggies(potatoes, tomatoes, lettuce, carr $20.00
water $15.00
ham $15.00
bacon $12.00
cheese $7.00

tea $5.00
coffee $10.00
friuts $30.00
rice $15.00
oil $6.00
Total Cost $164.00

TRANSPORTATION COSTS
Item Cost per month
Car (monthly payment) or bus pass $182.00
Gas $483.00
Insurance $115.00
Maintenance $50.00
Other (write in item here)
HOUSEHOLD EXPENSES (utilities, supplies - these are MONTHLY payments)
Item Cost Per Month Final Cost to me (check each time)
TP $0.00
hydro $30.00
gas and electicity are included in rent $0.00
soap $15.00
garbage bags $25.00
paper towels $30.00
light bulbs (2) $10.00
dish soap $20.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
Total Cost $0.00 $0.00

PERSONAL HEALTH & HYGIENE (hair, deoderant, etc)

Item Cost per Year
tooth brush $5.00
hair brush $3.00
toilet paper $100.00
deodarant $20.00
creams+clensers $50.00
feminine products $40.00
tooth paste $20.00
shampoo+conditioner $40.00
perfume $15.00
makeup $50.00
advil $4.00
dental care $75.00

Total cost $417.00

PERSONAL EXPENSES (cell, movies, recreation)
Item Cost Per Month
netflix $8.00
birth days $10.00
christmas gifts $25.00
gym membership $20.00

Total Cost $63.00

CLOTHING (jeans, shirts, belts, etc)

Item YEAR COST PER ITEM
jeans $25.00
dress pants $20.00
sweater $18.00
shirts (3) $15.00
dresses (2) $40.00
sweat pants $15.00
shorts $18.00
leggings $10.00
under garments(all) $40.00
socks(5pairs) $15.00
longsleeve $12.00
jacket $45.00
hat $10.00
sunglasses $15.00
boots $40.00
sandals $20.00
high heels $25.00
slippers $10.00
Total $393.00
$28,715.00 Total Spent with Tax --> $28,292.00
$24,995.00 Total Remaining --> $423.00

YEAR COST
$0.00
$4,140.00
$0.00

TOTAL ITEM COSTS

$0.00

TOTAL COST TO ME
$585.00

TAX YOU PAID

$70.20

TOTAL FURNISHING COSTS FOR YOU

$655.20
FOOD TOTAL (1 month) FOOD TOTAL (YEAR)
$656.00 $7,872.00
FOOD TOTAL (1 month) FOOD TOTAL (YEAR)
$656.00 $7,872.00

TOTAL ITEM COSTS - YEAR

YEAR COST $9,960.00
$2,184.00
$5,796.00 TAX PAID
$1,380.00 $334.08
$600.00
$0.00 TOTAL TRANSPORT COST FOR YOU
$10,294.08
 MONTH COST (divided by 2) More->
$130.00

TAX PAID MONTH (divided by 2)

$15.60

MONTH TOTAL FOR YOU (divided by 2)

$145.60

COST OF ITEMS
$422.00

TAX PAID
$50.64

TOTAL YEAR COST

$472.64
TOTAL MONTH COST
$63.00

TAX PAID
$7.56

TOTAL YEAR COST

$846.72

YEAR COST
$393.00

TAX PAID
$47.16

TOAL WITH TAX - YEAR

$440.16
Student loan owed $12,000.00
Student loan total paid over 1 year --> $1,824.00

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 = $152.00

(must be = or higher than $152.00)

Your total loan payments for the year $1,824.00

YEAR COST (divided by 2)
$1,560.00

TOTAL YEAR TAX (div by 2)

$187.20

TOTAL COST FOR YOU - YEAR

$1,747.20