Monthly family budget

Total Total Total

Summary
projected cost actual cost difference Projected monthly income source
₱78,658.47 ₱17,457.00 ₱61,201.47 Rizza ₱52,000.00

Patrick ₱29,284.00

Extra income ₱5,000.00

Housing Total monthly income ₱86,284.00

Projected Actual
Housing
cost cost Difference

Phone ₱3,442.00 ₱3,442.00 ₱0.00 Actual monthly income source

Electricity ₱2,000.00 ₱0.00 ₱2,000.00 Income 1 ₱52,000.00

Gas ₱0.00 ₱0.00 ₱0.00 Income 2 ₱29,284.00

Water and sewer ₱1,000.00 ₱0.00 ₱1,000.00 Extra income ₱0.00

Cable ₱300.00 ₱0.00 ₱300.00 Total monthly income ₱81,284.00

Internet ₱1,400.00 ₱0.00 ₱1,400.00

Maintenance or repairs ₱0.00 ₱0.00 ₱0.00 Balance

Supplies ₱0.00 ₱0.00 ₱0.00 Projected balance ₱7,625.53

Other ₱0.00 ₱0.00 ₱0.00 Actual balance ₱63,827.00

Total ₱8,142.00 ₱3,442.00 ₱4,700.00 Difference ₱56,201.47

Transportation
Column1 Projected Actual Difference
cost cost
Vehicle 1 payment ₱0.00 Loans/CBU
Projected
Vehicle 2 payment ₱0.00 Loans cost

Bus/taxi fare ₱600.00 ₱600.00 MEMPCO ₱9,500.00

Insurance ₱0.00 Laptop ₱5,000.00

Licensing ₱0.00 CONSO ₱14,448.50

Fuel ₱0.00

Maintenance ₱0.00

Other ₱0.00 Other

Total ₱600.00 ₱0.00 ₱600.00 Total ₱28,948.50

Insurance
Projected Actual
Insurance
cost cost Difference

GSIS ₱2,455.56 ₱2,455.56 Entertainment

 Projected
Health ₱3,015.00 ₱3,015.00 ₱0.00 Entertainment cost

SSS ₱2,400.00 ₱2,400.00 Streaming apps

PHIC ₱1,395.00 ₱1,395.00 Online games ₱1,000.00

PAG IBIG ₱200.00 ₱200.00 Movies

Total ₱9,465.56 ₱3,015.00 ₱6,450.56 Concerts

Sporting events

Live theater

Other

Total ₱1,000.00

Food
Projected Actual
Column1
cost cost
Difference Taxes
Projected
Groceries ₱15,000.00 ₱15,000.00 Taxes cost

Dining out ₱2,000.00 ₱2,000.00 Patrick ₱502.41

Other ₱0.00 Rizza ₱2,400.00

Total ₱17,000.00 ₱0.00 ₱17,000.00

Total ₱2,902.41

Children
Projected Actual
Children
cost cost
Difference Personal care
Medical ₱0.00 Personal Care
Projected
cost

Clothing ₱0.00 Medical

School tuition ₱0.00 Hair/nails

School supplies ₱0.00 Clothing

Milk ₱3,000.00 ₱2,700.00 ₱300.00 Dry cleaning

Diaper ₱600.00 ₱300.00 ₱300.00 Health club

Child care ₱7,000.00 ₱7,000.00 ₱0.00 Organization dues/fees

Toys/games ₱0.00 Other

Other ₱0.00 Total ₱0.00

Total ₱10,600.00 ₱10,000.00 ₱600.00

Legal
Projected Actual
Legal
cost cost
Difference Pets
Projected
Attorney ₱0.00 Pets cost

Alimony ₱0.00 Food

Payments ₱0.00 Medical

Other ₱0.00 Grooming

Page 2 of 6
Total ₱0.00 ₱0.00 ₱0.00 Toys

Other

Total ₱0.00

Savings/investments
Projected Actual
Savings/Investments cost cost Difference Gifts and donations
Projected
Retirement account ₱0.00 Gifts and Donations cost

Investment account ₱0.00 Charity 1

College ₱0.00 Charity 2

Other ₱0.00 Charity 3

Total ₱0.00 ₱0.00 ₱0.00 Total ₱0.00

Page 3 of 6
Loans/CBU
Actual
cost Difference

₱9,500.00

₱5,000.00

₱14,448.50

₱0.00

₱0.00

₱0.00

₱0.00 ₱28,948.50

Page 4 of 6
 Actual
cost Difference

₱0.00

₱1,000.00 ₱0.00

₱0.00

₱0.00

₱0.00

₱0.00

₱0.00

₱1,000.00 ₱0.00

Actual
cost Difference

₱502.41

₱2,400.00

₱0.00

₱0.00

₱0.00 ₱2,902.41

Personal care
Actual
cost Difference

₱0.00

₱0.00

₱0.00

₱0.00

₱0.00

₱0.00

₱0.00

₱0.00 ₱0.00

Actual
cost Difference

₱0.00

₱0.00

₱0.00

Page 5 of 6
 ₱0.00

₱0.00

₱0.00 ₱0.00

Actual
cost Difference

₱0.00

₱0.00

₱0.00

₱0.00 ₱0.00

Page 6 of 6