ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
@dropdown
2
3
4
5
6
7
8
9
10
Income summarySavings
11
EstimatedActualDifferenceEstimatedActualDifference
12
Income 1 4.500 4.300 (200)Emergency funds 200 100 100
13
Income 2 500 200 (300)Holiday funds 500 100 400
14
Extra income 200 100 (100)Dreams 200 100 100
15
Total income 5.200 4.600 (600)Total 900 300 600
16
Total expenses 5.600 3.995 205
17
18
Living costs Personal expenses
19
EstimatedActualDifference Estimated Actual Difference
20
Rent 300 300 - Fun and socializing 300 400 100
21
Utilities 150 180 (30) Trips 1.000 800 (200)
22
Groceries 600 670 (70) Eat out 300 200 (100)
23
Housing 200 100 100 Clothing 200 150 (50)
24
Public transport 100 50 50 Health 100 50 (50)
25
Uber 100 95 5 Selfcare 150 250 100
26
Fuel 400 350 50 Education 100 - (100)
27
Car mentainance 500 150 350 Subscriptions 200 200 -
28
 Other expenses - 150 150
29
Total 2.350 1.895 455 Total 2.350 1.800 (250)
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100