Total Income Total Expenses

Source Fixed Expenses

Salary 9,600 Savings (20%) 1,920

Variable Expenses

Debt Payments
 TOTAL INCOME 26,000
TOTAL SPENT
Remain
Amout Actual
15-30 Budgeted Spent
SAVINGS
Emergency Fund
HOUSING
Construction
UTILITIES
Electricity
Gas
Internet
Total
FOODS
Groceries
TRANSPORTATION
Bus 200
Jeep 50
Total 250
OTHER EXPENSES
Baguio 2,000
Tuition 3,000
Ate Contri 2,000
CIC Contri 500
Ate GIFT 1,000

1,550

Total
DEBTS
#1 Home Credit 12,200
#2 Mama 3,500
#2
Total 15,700
 TOTAL INCOME 5,000 TOTAL INCOME 4,500 TOTAL INCOME 5,000 TOTAL INCOME 4,500
TOTAL SPENT TOTAL SPENT TOTAL SPENT TOTAL SPENT
Remain Remain Remain Remain
Amout Actual Amout Actual Amout Actual Amout Actual
15-30 Budgeted Spent
/1-14 Budgeted Spent
15-30 Budgeted Spent
/1-14 Budgeted Spent
SAVINGS SAVINGS SAVINGS SAVINGS
Emergency Fund 500 Emergency Fund 500 Emergency Fund 500 Emergency Fund 500
HOUSING HOUSING HOUSING HOUSING
Construction 500 Construction 500 Construction 500 Construction 500
UTILITIES UTILITIES UTILITIES UTILITIES
Electricity 500 Electricity 0 Electricity 500 Electricity 0
Gas 100 Gas 100 Gas 100 Gas 100
Internet 600 3,700 Internet 0 2,600 Internet 600 3,700 Internet 0 2,600
Total 1,200 Total 100 Total 1,200 Total 100
FOODS FOODS FOODS FOODS
Groceries 1000 Groceries 1000 Groceries 1000 Groceries 1000
TRANSPORTATION TRANSPORTATION TRANSPORTATION TRANSPORTATION
Bus 400 Bus 400 Bus 400 Bus 400
Jeep 100 Jeep 100 Jeep 100 Jeep 100
Total 500 Total 500 Total 500 Total 500
OTHER EXPENSES OTHER EXPENSES OTHER EXPENSES OTHER EXPENSES

475 1,900 475 1,900

Total Total Total Total

DEBTS DEBTS DEBTS DEBTS
#1 Home Credit 825 #1 Home Credit 825 #1 Home Credit 825 #1 Home Credit 825
#2 #2 #2 #2
#2 #2 #2 #2
Total Total Total Total