JULY BUDGET TRACKER

DESCRIPTION CATEGORY AMOUNT CATEGORY BUDGET ACTUAL REMAINING TOTAL AMOUNT OF EXPENSES

BUDGET SUMMARY
₱ - Rent ₱ - ₱ - ₱ - Rent ₱ -
₱ - Savings ₱ - ₱ - ₱ - Savings ₱ -
₱
₱
-
-
Groceries/Foods
Internet Expense
₱
₱
-
-
₱
₱
-
-
₱
₱
-
-
₱28,500.00 Groceries/ ₱
Internet Ex ₱
-
-
₱ - Loans(Spaylater) ₱ - ₱ 6,500.00 ₱ - Loans(Spayl ₱ 6,500.00
₱ - Loans(IPAD) ₱ - ₱22,000.00 ₱ - REMAINING AMOUNT FOR THE MONTH Loans(IPAD ₱ 22,000.00
₱ - Utilities(Electricity) ₱ - ₱ - ₱ - Utilities(Ele ₱ - SAVINGS (-)
₱ - Utilities(Water) ₱ - ₱ - ₱ - Utilities(Wa ₱ -
₱
₱
-
-
Miscellaneous
Transportation
₱
₱
-
-
₱
₱
-
-
₱
₱
-
-
-₱2,500.00 Miscellaneo ₱
Transportat ₱
-
-
₱ - Allowance ₱ - ₱ - ₱ - Allowance ₱ - DEBIT/LOANS (-)
₱ - Shopping ₱ - ₱ - ₱ - Shopping ₱ -
₱ - Nathan's Needs ₱ - ₱ - ₱ - Nathan's N ₱ -
₱ - TOTAL ₱ - ₱28,500.00 ₱ - INCOME
₱ - DESCRIPTION PROJECTED ACTUAL
VARIABLE EXPENSES (-)
₱ - Payday (15th) ₱ - ₱ 13,000.00
MONTHLY BUDGET BREAKDOWN
₱ - Payday (30th) ₱ - ₱ 13,000.00
₱ - FIXED EXPENSES (DUES) TOTAL ₱ 26,000.00
₱ - DESCRIPTION DUE DATE STATUS BUDGET ACTUAL FIXED EXPENSES (-)
₱ - CONDO RENT ₱ - ₱ -
₱ - ELECTRICITY ₱ - ₱ - RCBC SAVINGS
₱ - WATER ₱ - ₱ - MONTH STATUS PROJECTED ACTUAL INCOME ₱ 26,000.00
₱ - WIFI ₱ - ₱ - JANUARY ₱ - ₱ - ACTUAL EX ₱28,500.00 INCOME (+) LOANS (IPAD A16)
₱ - TOTAL ₱ - ₱ - FEBRUARY ₱ - ₱ - Actual 92.89%
₱ - REMAINING ₱ - MARCH ₱ - ₱ - Remaining 7.11%
₱ - VARIABLE EXPENSES APRIL ₱ - ₱ - 0 5000 10000 15000 20000 25000 30000
₱ - DESCRIPTION STATUS BUDGET ACTUAL MAY ₱ - ₱ -
₱ - GROCERIES ₱ - ₱ - JUNE ₱ - ₱ -
₱
₱
-
-
TRANSPORTATION
ALLOWANCE
₱
₱
-
-
₱
₱
-
-
JULY
AUGUST
₱
₱
-
-
₱
₱
-
- ACTUAL EXPENSES
Rent INCOME VS. EXPENSES
₱ - MISCELLANEOUS ₱ - ₱ - SEPTEMBER ₱ - ₱ - Savings
₱ - SHOPPING ₱ - ₱ - OCTOBER ₱ - ₱ -
₱ - NATHAN NEEDS ₱ - ₱ - NOVEMBER ₱ - ₱ -
Groceries/Foods
₱ - TOTAL ₱ - ₱ - DECEMBER ₱ - ₱ - Internet Expense
₱ - REMAINING ₱ - TOTAL ₱ - 23% Loans(Spaylater)
₱ - CURRENT BALANCE ₱ 100,896.28
Loans(IPAD) ₱28,500.00
₱
₱
-
-
LOANS (IPAD A16) TOTAL SAVINGS ₱ 100,896.28
Utilities(Electricity) ₱28,000.00
₱ - MONTH DUE DATE STATUS ACTUAL
Utilities(Water) ₱27,500.00
₱ - JULY 23-Jul-2025 ₱ - Miscellaneous
₱ - AUGUST 23-Aug-2025 ₱ - BUDGET SUMMARY INCOME (+) ₱ 26,000.00 Transportation
₱27,000.00

₱ - SEPTEMBER 23-Sep-2025 ₱ - DESCRIPTION PROJECTED ACTUAL FIXED EXPENSES (-) ₱ - ₱26,500.00

Allowance
₱ - OCTOBER 23-Oct-2025 ₱ 22,000.00 INCOME (+) ₱ - ₱ 26,000.00 VARIABLE EXPENSES (-) ₱ - ₱26,000.00
₱ - NOVEMBER 23-Nov-2025 ₱ - FIXED EXPENSES (-) ₱ - ₱ - DEBIT/LOANS (-) JULY
77% Shopping
₱25,500.00
₱ - DECEMBER 23-Dec-2025 ₱ - VARIABLE EXPENSES (-) ₱ - ₱ - SAVINGS (-) Nathan's Needs
₱ - JANUARY 23-Jan-2026 ₱ - DEBIT/LOANS (-) ₱ - ₱ 28,500.00 ₱25,000.00
₱ - FEBRUARY 23-Feb-2026 ₱ - SAVINGS (-) ₱ - ₱ -
₱24,500.00
₱ - MARCH 23-Mar-2026 ₱ - TOTAL ₱ - -₱ 2,500.00 INCOME ACTUAL EXPENSES
₱ - APRIL 23-Apr-2026 ₱ -
₱ - MAY 23-May-2026 ₱ -
₱ - JUNE 23-Jul-2025 ₱ -
₱ - TOTAL ₱ 22,000.00
₱
₱
-
-
PAYABLE AMOUNT ₱
BALANCE ₱
23,684.00
1,684.00 PROGRESS OF LOANS (SPAYLATER) PROGESS OF LOANS (IPAD A16)
₱ -

₱ -
SPAYLATER
₱ -
₱ - MONTH DUE DATE STATUS ACTUAL
₱ - JULY 5-Jul-2025 ₱ -

93%
₱ - JULY 18-Aug-2025 ₱ 6,500.00

92.89%
₱ - AUGUST 5-Aug-2025 ₱ -
₱ - AUGUST 18-Aug-2025 ₱ - SPAYLATER
₱ - SEPTEMBER 5-Sep-2025 ₱ - Actual 93%
₱ - SEPTEMBER 18-Sep-2025 ₱ - Remaining 193%
₱ - OCTOBER 5-Oct-2025 ₱ -
₱ - OCTOBER 18-Oct-2025 ₱ -
₱ - NOVEMBER 18-Nov-2025 ₱ -
₱ - TOTAL ₱ 6,500.00
₱ - PAYABLE AMOUNT ₱ 7,000.00
₱ - BALANCE ₱ 13,500.00
 JULY BUDGET TRACKER
ACTUAL EXPENSES
INCOME VS. EXPENSES PROGRESS OF LOANS (SPAYLATER) PROGESS OF LOANS (IPAD BUDGET SUMMA
A16)
SAVINGS (-)
23%
Rent
₱28,500.00
Savings
Groceries/Foods
Internet Expense ₱28,000.00

93%
DEBIT/LOANS (-)
Loans(Spaylater)
Loans(IPAD)

92.8
Utilities(Electricity) ₱27,500.00
Utilities(Water)
Miscellaneous ₱27,000.00 VARIABLE EXPENSES (-)
Transportation
Allowance
Shopping ₱26,500.00

9%
Nathan's Needs

₱26,000.00 FIXED EXPENSES (-)

77% ₱25,500.00

INCOME (+)
₱25,000.00

₱24,500.00 0 5000 10000 15000

INCOME ACTUAL EXPENSES

DESCRIPTION CATEGORY AMOUNT CATEGORY BUDGET ACTUAL REMAINING TOTAL AMOUNT OF EXPENSES
₱ - Rent ₱ - ₱ - ₱ - Rent ₱ -
₱ - Savings ₱ - ₱ - ₱ - Savings ₱ -
₱
₱
-
-
Groceries/Foods
Internet Expense
₱
₱
-
-
₱
₱
-
-
₱
₱
-
-
₱28,500.00 Groceries/ ₱
Internet Ex ₱
-
-
₱ - Loans(Spaylater) ₱ - ₱ 6,500.00 ₱ - Loans(Spayl ₱ 6,500.00
₱ - Loans(IPAD) ₱ - ₱22,000.00 ₱ - REMAINING AMOUNT FOR THE MONTH Loans(IPAD ₱ 22,000.00
₱ - Utilities(Electricity) ₱ - ₱ - ₱ - Utilities(Ele ₱ -
₱ - Utilities(Water) ₱ - ₱ - ₱ - Utilities(Wa ₱ -
₱
₱
-
-
Miscellaneous
Transportation
₱
₱
-
-
₱
₱
-
-
₱
₱
-
-
-₱2,500.00 Miscellaneo ₱
Transportat ₱
-
-
₱ - Allowance ₱ - ₱ - ₱ - Allowance ₱ -
₱ - Shopping ₱ - ₱ - ₱ - Shopping ₱ -
₱ - Nathan's Needs ₱ - ₱ - ₱ - Nathan's N ₱ -
₱ - TOTAL ₱ - ₱28,500.00 ₱ - INCOME
₱ - DESCRIPTION PROJECTED ACTUAL
₱ - Payday (15th) ₱ - ₱ 13,000.00
MONTHLY BUDGET BREAKDOWN
₱ - Payday (30th) ₱ - ₱ 13,000.00
₱ - FIXED EXPENSES (DUES) TOTAL ₱ 26,000.00
₱ - DESCRIPTION DUE DATE STATUS BUDGET ACTUAL
₱ - CONDO RENT ₱ - ₱ -
₱ - ELECTRICITY ₱ - ₱ - RCBC SAVINGS
₱ - WATER ₱ - ₱ - MONTH STATUS PROJECTED ACTUAL INCOME ₱ 26,000.00
₱ - WIFI ₱ - ₱ - JANUARY ₱ - ₱ - ACTUAL EX ₱28,500.00 LOANS (IPAD A16)
₱ - TOTAL ₱ - ₱ - FEBRUARY ₱ - ₱ - Actual 92.89%
₱ - REMAINING ₱ - MARCH ₱ - ₱ - Remaining 7.11%
₱ - VARIABLE EXPENSES APRIL ₱ - ₱ -
₱ - DESCRIPTION STATUS BUDGET ACTUAL MAY ₱ - ₱ -
₱ - GROCERIES ₱ - ₱ - JUNE ₱ - ₱ -
₱ - TRANSPORTATION ₱ - ₱ - JULY ₱ - ₱ -
₱ - ALLOWANCE ₱ - ₱ - AUGUST ₱ - ₱ -
₱ - MISCELLANEOUS ₱ - ₱ - SEPTEMBER ₱ - ₱ -
₱ - SHOPPING ₱ - ₱ - OCTOBER ₱ - ₱ -
₱ - NATHAN NEEDS ₱ - ₱ - NOVEMBER ₱ - ₱ -
₱ - TOTAL ₱ - ₱ - DECEMBER ₱ - ₱ -
₱ - REMAINING ₱ - TOTAL ₱ -
₱ - CURRENT BALANCE ₱ 100,896.28
₱
₱
-
-
LOANS (IPAD A16) TOTAL SAVINGS ₱ 100,896.28

₱ - MONTH DUE DATE STATUS ACTUAL

₱ - JULY 23-Jul-2025 ₱ -
₱ - AUGUST 23-Aug-2025 ₱ - BUDGET SUMMARY INCOME (+) ₱ 26,000.00
₱ - SEPTEMBER 23-Sep-2025 ₱ - DESCRIPTION PROJECTED ACTUAL FIXED EXPENSES (-) ₱ -
₱ - OCTOBER 23-Oct-2025 ₱ 22,000.00 INCOME (+) ₱ - ₱ 26,000.00 VARIABLE EXPENSES (-) ₱ -
₱ - NOVEMBER 23-Nov-2025 ₱ - FIXED EXPENSES (-) ₱ - ₱ - DEBIT/LOANS (-) JULY
₱ - DECEMBER 23-Dec-2025 ₱ - VARIABLE EXPENSES (-) ₱ - ₱ - SAVINGS (-)
₱ - JANUARY 23-Jan-2026 ₱ - DEBIT/LOANS (-) ₱ - ₱ 28,500.00
₱ - FEBRUARY 23-Feb-2026 ₱ - SAVINGS (-) ₱ - ₱ -
₱ - MARCH 23-Mar-2026 ₱ - TOTAL ₱ - -₱ 2,500.00
₱ - APRIL 23-Apr-2026 ₱ -
₱ - MAY 23-May-2026 ₱ -
₱ - JUNE 23-Jul-2025 ₱ -
₱ - TOTAL ₱ 22,000.00
₱ - PAYABLE AMOUNT ₱ 23,684.00
₱ - BALANCE ₱ 1,684.00
₱ -

₱ -
SPAYLATER
₱ -
₱ - MONTH DUE DATE STATUS ACTUAL
₱ - JULY 5-Jul-2025 ₱ -
₱ - JULY 18-Aug-2025 ₱ 6,500.00
₱ - AUGUST 5-Aug-2025 ₱ -
₱ - AUGUST 18-Aug-2025 ₱ - SPAYLATER
₱ - SEPTEMBER 5-Sep-2025 ₱ - Actual 93%
₱ - SEPTEMBER 18-Sep-2025 ₱ - Remaining 193%
₱ - OCTOBER 5-Oct-2025 ₱ -
₱ - OCTOBER 18-Oct-2025 ₱ -
₱ - NOVEMBER 18-Nov-2025 ₱ -
₱ - TOTAL ₱ 6,500.00
₱ - PAYABLE AMOUNT ₱ 7,000.00
₱ - BALANCE ₱ 13,500.00
R
BUDGET SUMMARY

SAVINGS (-)

DEBIT/LOANS (-)

VARIABLE EXPENSES (-)

FIXED EXPENSES (-)

INCOME (+)

0 5000 10000 15000 20000 25000 30000