presupuesto personal

1. Personal budget
Jan Feb March April May June July Aug Sept Oct Nov Dec Year
INCOME
Wages 0.00 290,000.00 290,000.00 290,000.00 290,000.00 290,000.00 290,000.00 44,000.00 44,000.00 44,000.00 44,000.00 44,000.00 1,960,000.00
Income totals 0.00 290,000.00 290,000.00 290,000.00 290,000.00 290,000.00 290,000.00 44,000.00 44,000.00 44,000.00 44,000.00 44,000.00 1,960,000.00
EXPENSES
Home
Registers of the university 160,000.00 0.00 0.00 75,000.00 0.00 0.00 75,000.00 0.00 0.00 75,000.00 0.00 0.00 385,000.00
Cellular telephone 9,000.00 9,000.00 5,500.00 5,500.00 5,500.00 7,000.00 5,500.00 6,000.00 7,000.00 7,000.00 9,000.00 9,000.00 85,000.00
Home improvement 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
Home totals 169,000.00 9,000.00 5,500.00 80,500.00 5,500.00 7,000.00 80,500.00 6,000.00 7,000.00 82,000.00 9,000.00 9,000.00 470,000.00
Daily living
Dining out 10,000.00 10,000.00 10,000.00 10,000.00 7,000.00 7,000.00 7,000.00 7,000.00 7,000.00 7,000.00 7,000.00 15,000.00 104,000.00
Dog walker 3,000.00 3,000.00 3,000.00 3,000.00 3,000.00 3,000.00 3,000.00 3,000.00 3,000.00 3,000.00 3,000.00 3,000.00 36,000.00
Daily living totals 13,000.00 13,000.00 13,000.00 13,000.00 10,000.00 10,000.00 10,000.00 10,000.00 10,000.00 10,000.00 10,000.00 18,000.00 140,000.00
Transportation
Public transportation 30,000.00 30,000.00 30,000.00 30,000.00 30,000.00 30,000.00 30,000.00 10,000.00 10,000.00 10,000.00 10,000.00 10,000.00 260,000.00
Transportation totals 30,000.00 30,000.00 30,000.00 30,000.00 30,000.00 30,000.00 30,000.00 10,000.00 10,000.00 10,000.00 10,000.00 10,000.00 260,000.00
Entertainment
Cable TV/Internet 15,000.00 15,000.00 15,000.00 15,000.00 15,000.00 15,000.00 15,000.00 15,000.00 15,000.00 15,000.00 15,000.00 15,000.00 180,000.00
Cinema/Walks 75,000.00 75,000.00 75,000.00 75,000.00 75,000.00 75,000.00 75,000.00 75,000.00 75,000.00 75,000.00 75,000.00 75,000.00 900,000.00
Entertainment totals 90,000.00 90,000.00 90,000.00 90,000.00 90,000.00 90,000.00 90,000.00 90,000.00 90,000.00 90,000.00 90,000.00 90,000.00 1,080,000.00
Health
Veterinarians/pet medicines 2,000.00 2,000.00 2,000.00 2,000.00 2,000.00 2,000.00 2,000.00 2,000.00 2,000.00 2,000.00 2,000.00 2,000.00 24,000.00
Health totals 2,000.00 2,000.00 2,000.00 2,000.00 2,000.00 2,000.00 2,000.00 2,000.00 2,000.00 2,000.00 2,000.00 2,000.00 24,000.00

2. Jan Feb March April May June July Aug Sept Oct Nov Dec Year
Vacations
Accommodations 10,000.00 10,000.00 10,000.00 10,000.00 10,000.00 10,000.00 10,000.00 10,000.00 10,000.00 10,000.00 10,000.00 10,000.00 120,000.00
Food 10,000.00 10,000.00 10,000.00 10,000.00 10,000.00 10,000.00 10,000.00 10,000.00 10,000.00 10,000.00 10,000.00 10,000.00 120,000.00
Vacations totals 20,000.00 20,000.00 20,000.00 20,000.00 20,000.00 20,000.00 20,000.00 20,000.00 20,000.00 20,000.00 20,000.00 20,000.00 240,000.00
Dues/subscriptions
Internet connection 12,000.00 12,000.00 12,000.00 12,000.00 12,000.00 12,000.00 12,000.00 12,000.00 12,000.00 12,000.00 12,000.00 12,000.00 144,000.00
Dues/subscription totals 12,000.00 12,000.00 12,000.00 12,000.00 12,000.00 12,000.00 12,000.00 12,000.00 12,000.00 12,000.00 12,000.00 12,000.00 144,000.00
Personal
Clothing 15,000.00 15,000.00 15,000.00 15,000.00 15,000.00 15,000.00 15,000.00 15,000.00 15,000.00 15,000.00 15,000.00 15,000.00 180,000.00
Salon/barber 5,000.00 5,000.00 5,000.00 5,000.00 5,000.00 5,000.00 5,000.00 5,000.00 5,000.00 5,000.00 5,000.00 5,000.00 60,000.00
Books 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
Music (CDs, etc.) 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
Personal totals 20,000.00 20,000.00 20,000.00 20,000.00 20,000.00 20,000.00 20,000.00 20,000.00 20,000.00 20,000.00 20,000.00 20,000.00 240,000.00
Total expenses 356,000.00 196,000.00 192,500.00 267,500.00 189,500.00 191,000.00 264,500.00 170,000.00 171,000.00 246,000.00 173,000.00 181,000.00 2,598,000.00
Cash short/extra (356,000.00) 94,000.00 97,500.00 22,500.00 100,500.00 99,000.00 25,500.00 (126,000.00) (127,000.00) (202,000.00) (129,000.00) (137,000.00) (638,000.00)