Personal budget

Jan Feb March April May June July Aug Sept Oct Nov Dec Year

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 ###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 ###

HomeRegisters 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 livingDining 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

TransportationPublic 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

EntertainmentCable 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 ###

HealthVeterinarians/pet medicine 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

INCOME

EXPENSES

Jan Feb March April May June July Aug Sept Oct Nov Dec Year

VacationsAccommodations 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/subscriptionsInternet 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

PersonalClothing 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 ###

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)