Scribd
Upload
41 views6 pages

Punnet's Yearly Budget For 2020: Variable Expenses

The document shows monthly budget information for an individual over a 12 month period including income, variable expenses, fixed expenses and leftover amounts. It provides totals for each category for each month as well as yearly totals.

Uploaded by

Kanika Bhaskar
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
41 views6 pages

Punnet's Yearly Budget For 2020: Variable Expenses

The document shows monthly budget information for an individual over a 12 month period including income, variable expenses, fixed expenses and leftover amounts. It provides totals for each category for each month as well as yearly totals.

Uploaded by

Kanika Bhaskar
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/ 6

Punnet's Ye

Variable Expense January February March


Books $50.00 $42.00 $51.00
Clothing $90.00 $85.00 $70.00
Eating Out $78.00 $80.00 $82.00
Electricity $120.00 $110.00 $119.00
Entertainment $100.00 $102.00 $121.00
Gas $200.00 $211.00 $180.00
Grocery $300.00 $312.00 $314.00
Water/Sewer $45.00 $56.00 $48.00
Monthly Total Variable Expenses $983.00 $998.00 $985.00

Fixed Expense January February March


Rent / Housing $650.00 $650.00 $650.00
Tuition Fees $1,508.00 $1,508.00 $1,508.00
Telephone $30.00 $30.00 $30.00
Wifi $40.00 $40.00 $40.00
Netflix Subscription $11.99 $11.99 $11.99
Monthly Total Fixed Expenses $2,239.99 $2,239.99 $2,239.99

Income January February March


Salary $3,200.00 $3,200.00 $3,200.00
Scholarship amount $750.00 $750.00 $750.00
Monthly Total Income $3,950.00 $3,950.00 $3,950.00

Monthly Total Expenses $3,222.99 $3,237.99 $3,224.99


Monthly Leftover $727.01 $712.01 $725.01
Total Income $47,400.00
Maximum Expenses $322.00
Average Expenses $3,217.41
Total Yearly Leftover $8,791.12
Goal Going Good!

Variable Expenses
$645.00 $548.00
$977.00 Books
$954.00 Clothing
Eating Out
$3,715.00 Electricity
$1,335.00 Entertainment
Gas
Grocery
Water/Sewer
$2,221.00
$1,334.00
Eating Out
$3,715.00 Electricity
$1,335.00 Entertainment
Gas
Grocery
Water/Sewer
$2,221.00
$1,334.00
Punnet's Yearly Budget for 2020
April May June July August September October
$38.00 $46.00 $32.00 $59.00 $47.00 $40.00 $58.00
$78.00 $85.00 $68.00 $91.00 $80.00 $79.00 $76.00
$76.00 $89.00 $80.00 $69.00 $73.00 $79.00 $73.00
$100.00 $98.00 $121.00 $112.00 $118.00 $100.00 $112.00
$119.00 $116.00 $105.00 $141.00 $99.00 $102.00 $115.00
$200.00 $118.00 $178.00 $167.00 $189.00 $187.00 $178.00
$298.00 $306.00 $310.00 $320.00 $300.00 $320.00 $314.00
$43.00 $51.00 $56.00 $54.00 $56.00 $58.00 $60.00
$952.00 $909.00 $950.00 $1,013.00 $962.00 $965.00 $986.00

April May June July August September October


$650.00 $650.00 $650.00 $650.00 $650.00 $650.00 $650.00
$1,508.00 $1,508.00 $1,508.00 $1,508.00 $1,508.00 $1,508.00 $1,508.00
$30.00 $30.00 $30.00 $30.00 $30.00 $30.00 $30.00
$40.00 $40.00 $40.00 $40.00 $40.00 $40.00 $40.00
$11.99 $11.99 $11.99 $11.99 $11.99 $11.99 $11.99
$2,239.99 $2,239.99 $2,239.99 $2,239.99 $2,239.99 $2,239.99 $2,239.99

April May June July August September October


$3,200.00 $3,200.00 $3,200.00 $3,200.00 $3,200.00 $3,200.00 $3,200.00
$750.00 $750.00 $750.00 $750.00 $750.00 $750.00 $750.00
$3,950.00 $3,950.00 $3,950.00 $3,950.00 $3,950.00 $3,950.00 $3,950.00

$3,191.99 $3,148.99 $3,189.99 $3,252.99 $3,201.99 $3,204.99 $3,225.99


$758.01 $801.01 $760.01 $697.01 $748.01 $745.01 $724.01

Fixed Expenses
$360.00 $480.00 $143.88
ooks
othing $9,000.00
Rent / Housing
ting Out $7,800.00 Tuition Fees
ectricity
Telephone
tertainment
Wifi
as
$18,096.00 Netflix Subscription
ocery
ater/Sewer
ting Out $7,800.00 Tuition Fees
ectricity
Telephone
tertainment
Wifi
as
$18,096.00 Netflix Subscription
ocery
ater/Sewer
November December Yearly Total
$54.00 $31.00 $548.00
$86.00 $89.00 $977.00
$87.00 $88.00 $954.00
$104.00 $121.00 $1,335.00
$112.00 $102.00 $1,334.00
$200.00 $213.00 $2,221.00
$299.00 $322.00 $3,715.00
$57.00 $61.00 $645.00
$999.00 $1,027.00

November December Yearly Total


$650.00 $650.00 $7,800.00
$1,508.00 $1,508.00 $18,096.00
$30.00 $30.00 $360.00
$40.00 $40.00 $480.00
$11.99 $11.99 $143.88
$2,239.99 $2,239.99

November December Yearly Total


$3,200.00 $3,200.00 $38,400.00
$750.00 $750.00 $9,000.00
$3,950.00 $3,950.00

$3,238.99 $3,266.99
$711.01 $683.01

Income

$9,000.00

Salary
Scholarship amount

$38,400.00
Salary
Scholarship amount

$38,400.00

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