Family Monthly Budget

 Estimated  Actual  Difference

  otal Income
T 46,000 49,620 3,620
 Total Spend 31,700  ­ 31,700
 Spend Less Income 14,300 49,620

 Estimated  Actual  Difference

I ncome 1 10,000 10,740 740
 Income 2 23,000 25,560 2,560
 Income 3 13,000 13,320 320
 Others  ­  ­  ­
 Total 46,000 49,620 3,620

  repaid Expenses 
P  Estimated
 Water Bill 600
 Electric Bill 2,000
 Internet 900
 Total 3,500

  ailly Living 
D  Estimated
 Food Groceries 5,000
 Drinking Water 200
 Gas 800
 Laundry Supplies 1,000
 Cleaning Supplies 1,000
 Others 2,000
 Total 10,000

  ransportation 
T  Estimated
 Vehicle 1 Fuel 600
 Vehicle 2 Fuel 600
 Maintenance 5,000
 Others 2,000
 Total 8,200

  ouse­Related
H  Estimated
 Home Owners Monthly Dues 500
 Rent­to­Own Payment 6,000
 Total 6,500
I nsurance/Loans  Estimated
 Life Insurance 1 900
 Life Insurance 2 900
 SME Card Bank 800
 Emergency Fund 900
 Total 3,500