1sep2018-1sep2019 1sep2019-1sep2020 1sep2020-1sep2021 1sep2021-1sep2022

Income 1 1520 1650 1780 1900

Income 2 1000 250
CB 190 190 190 190
CTC 200 100 200 200
Total + 2910 2190 2170 2290
Rent 565 565 600 640
council tax 111 111 120 130
Food 400 400 400 400
Elec/Gas 90 90 90 90
Water 40 40 50 50
C1 Diesel 50 50 50 50
C2 Diesel 60 60 60 60
C1 Ins 90 0 80 70
C2 Ins 80 0 70 60
C1-2 Others 20 20 20 20
Mob 1 -2 10 10 10 15
Internet 24 24 25 30
Selma 20 20 20 20
Travel 100 100 100 100
Others 2 130 130 155 165
Total - 1790 1620 1850 1900

Diff + 1120 570 320 390

x 12 13440 6840 3840 4680
Total Savings 38160
1sep2022-1sep2023 2030 2040 2040
2050 2600 3000 1500
500 600
190 190 190 190
100
2340 2790 3690 2290
650 1000 0
130 160 180 180
400 500 600 600
90 130 150 150
60 90 100 100
50 80 100 100
60 90 100 100
60 100 100 100
60 60 80 80
30 60 80 80
15 25 50 50
30 50 70 70
20 45 65 65
100 200 250 250
185 200 265 265
1940 1790 3190 2190

400 1000 500 100

4800 12000 6000