Scribd
Upload
65 views2 pages

GProms Simulator

The document is a personal budget worksheet that tracks a person's monthly income and expenses over a 12 month period. It shows that the person earns $1000.29 in wages each month plus occasional dividends. Their total monthly income ranges from $1000.29 to $5000. Their largest regular expenses are $400 for rent, $300 for food, and $154.79 for a car payment. According to the budget, their net income ranges from a low of $155.39 to a high of $1845.36 per month after expenses.

Uploaded by

Farwa Malik
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
65 views2 pages

GProms Simulator

The document is a personal budget worksheet that tracks a person's monthly income and expenses over a 12 month period. It shows that the person earns $1000.29 in wages each month plus occasional dividends. Their total monthly income ranges from $1000.29 to $5000. Their largest regular expenses are $400 for rent, $300 for food, and $154.79 for a car payment. According to the budget, their net income ranges from a low of $155.39 to a high of $1845.36 per month after expenses.

Uploaded by

Farwa Malik
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
You are on page 1/ 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

pFad - Phonifier reborn

Pfad - The Proxy pFad of © 2024 Garber Painting. All rights reserved.

Note: This service is not intended for secure transactions such as banking, social media, email, or purchasing. Use at your own risk. We assume no liability whatsoever for broken pages.


Alternative Proxies:

Alternative Proxy

pFad Proxy

pFad v3 Proxy

pFad v4 Proxy