Vous êtes sur la page 1sur 3

MAI'S MONTHLY EXPENSES:

1.0. FIXED EXPENSES (INCLUDE HOUSE UTILITIES):

1.01 House (Installments) Php -

1.02 Water Bill (Monthly) Php 100.00

1.03 Electric Bill (Monthly) Php 1,000.00

1.04 Cellphone Top Up (1 Month Unlimited Text) Php 150.00

1.05 SmartBRO Top Up (4x Month - Every Saturday) Php 250.00

1.06 Allowance (Mama Jing) Php 1,000.00

1.07 Allowance (Mama Norma) Php 1,000.00

1.08 Family Monthly Savings (Deposit to PNB Bank) Php 1,000.00

SUB-TOTAL: Php 4,500.00

2.0. BABY ROANNE:

No. of Pack/Bottle Price/Pack or Bottle Total

2.01 Milk (EnfaGrow - A+) 2 Php 1,359.00 Php 2,718.00

2.02 Diaper (EQ - Large) 1 Php 415.30 Php 415.30

2.03 Vitamens (Celin - 250ml) 1 Php 192.00 Php 192.00

2.04 Vitamens (Cherifer - 240ml) 1 Php 272.00 Php 272.00

2.05 Johnson's Milk Bath (200ml) 2 Php 59.00 Php 118.00

2.06 Baby Wipes 1 Php 59.00 Php 59.00

2.04 Cologne / Perfume 1 Php 150.00 Php 150.00

2.05 Allowance (Baby Roanne's Clothing & Personal)

SUB-TOTAL: Php 3,924.30

2.3. SWEETY MAI:

No. of Pack/Bottle Price/Pack or Bottle Total

2.01 Bath Soap (Johnson's) 2 Php 39.00 Php 78.00

2.02 Shampoo (Sunsilk) 1 Php 89.00 Php 89.00

2.03 Conditioner (Creamsilk) 1 Php 99.00 Php 99.00

2.04 Deodorant (Rexona) 1 Php 160.00 Php 160.00

2.05 Pressed Powder 1 Php 145.00 Php 145.00

2.06 Lotion (Johnson's Baby Lotion) 1 Php 150.00 Php 150.00

2.07 Sanitary Napkin (Whisper) 1 Php 35.00 Php 35.00

2.08 Allowance (Sweety Mai & Personal)

SUB-TOTAL: Php 756.00

3.0. FOODS, TOILETRESS, LEISURES & MISCELLANEOUS:

3.01 Foods & Drinks (1 Months) Php 2,000.00

3.02 Toiletress (e.g. shampoo, bathsoap, toothpaste, laundry soap, tissue,,,,,,,,, etc.) Php 300.00
3.03 Family Bonding & Leisures Php 500.00

3.04 Miscellaneous (Extra & Emergency Funds) Php 600.00

SUB-TOTAL: Php 3,400.00

OVER-ALL TOTAL: Php 14,040.00

Prepared By: Approved By:

_________________ ___________________

RUBEN J. OMAC JOAN O. OMAC


Budget

Php 3,000.00

Php 450.00

Php 200.00

Php 300.00

Php 120.00

Php 60.00

Php 150.00

Php 600.00

Php 4,880.00

Budget

Php 80.00

Php 90.00

Php 100.00

Php 160.00

Php 145.00

Php 150.00

Php 35.00

Php 500.00

Php 1,260.00

Vous aimerez peut-être aussi