1 2 3 4 5 6 7 8 9

Budget 0 0 0 0 0 0 0 0
Savings
Expenses
Food
Rent
Transpo
Groceries
Paymaya
Bank Transfer
Others

Total Expenses 0 0 0 0 0 0 0 0 0

Remaining 0 0 0 0 0 0 0 0 0
10 11 12 13 14 15 16 17 18 19
0 0 0 0 0 9000 9000 3000 3000 2830
3000

0 1500 0 170 170

1000
3500

0 0 0 0 0 0 6000 0 170 170

0 0 0 0 0 9000 3000 3000 2830 2660

 20 21 22 23 24 25 26 27 28 29
2660 2490 2320 2150 1980 1810 1640 1470 1300 1130

170 170 170 170 170 170 170 170 170 170

170 170 170 170 170 170 170 170 170 170

2490 2320 2150 1980 1810 1640 1470 1300 1130 960
 30 31
960 790

Total Expenses 8380

170 170 Remaining 620
Savings 3000
Total Savings 3620

170 170

790 620
 1 2 3 4 5 6 7 8 9
Budget 0 0 0 0 0 0 0 0
Savings
Expenses
Food
Rent
Transpo
Groceries
Paymaya
Bank Transfer
Others

Total Expenses 0 0 0 0 0 0 0 0 0

Remaining 0 0 0 0 0 0 0 0 0
10 11 12 13 14 15 16 17 18 19
0 0 0 0 0 0 0 0 0 0
0

0 0

0
0

0 0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0 0
20 21 22 23 24 25 26 27 28 29
0 0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0 0
30 31
0 0
Total Previous Grand Total
Total Expenses 0 8380 8380
Remaining 0 620 620
Savings 0 3000 3000
Total Savings 0 3620 3620

0 0

0 0
 1 2 3 4 5 6 7 8 9
Budget 0 0 0 0 0 0 0 0
Savings
Expenses
Food
Rent
Transpo
Groceries
Paymaya
Bank Transfer
Others

Total Expenses 0 0 0 0 0 0 0 0 0

Remaining 0 0 0 0 0 0 0 0 0
10 11 12 13 14 15 16 17 18 19
0 0 0 0 0 0 0 0 0 0
0

0 0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0 0
20 21 22 23 24 25 26 27 28 29
0 0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0 0
30 31
0 0
Previous Grand Total
Total Expenses 0 8380 8380
Remaining 0 620 620
Savings 0 3000 3000
Total Savings 0 3620 3620

0 0

0 0
 1 2 3 4 5 6 7 8 9
Budget 0 0 0 0 0 0 0 0
Savings
Expenses
Food
Rent
Transpo
Groceries
Paymaya
Bank Transfer
Others

Total Expenses 0 0 0 0 0 0 0 0 0

Remaining 0 0 0 0 0 0 0 0 0
10 11 12 13 14 15 16 17 18 19
0 0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0 0
20 21 22 23 24 25 26 27 28 29
0 0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0 0
30 31
0 0
Previous Grand Total
Total Expenses 0 8380 8380
Remaining 0 620 620
Savings 0 3000 3000
Total Savings 0 3620 3620

0 0

0 0
 1 2 3 4 5 6 7 8 9
Budget 0 0 0 0 0 0 0 0
Savings
Expenses
Food
Rent
Transpo
Groceries
Paymaya
Bank Transfer
Others

Total Expenses 0 0 0 0 0 0 0 0 0

Remaining 0 0 0 0 0 0 0 0 0
10 11 12 13 14 15 16 17 18 19
0 0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0 0
20 21 22 23 24 25 26 27 28 29
0 0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0 0
30 31
0 0
Previous Grand Total
Total Expenses 0 8380 8380
Remaining 0 620 620
Savings 0 3000 3000
Total Savings 0 3620 3620

0 0

0 0
 1 2 3 4 5 6 7 8 9
Budget 0 0 0 0 0 0 0 0
Savings
Expenses
Food
Rent
Transpo
Groceries
Paymaya
Bank Transfer
Others

Total Expenses 0 0 0 0 0 0 0 0 0

Remaining 0 0 0 0 0 0 0 0 0
10 11 12 13 14 15 16 17 18 19
0 0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0 0
20 21 22 23 24 25 26 27 28 29
0 0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0 0
30 31
0 0
Previous Grand Total
Total Expenses 0 8380 8380
Remaining 0 620 620
Savings 0 3000 3000
Total Savings 0 3620 3620

0 0

0 0
 1 2 3 4 5 6 7 8 9
Budget 0 0 0 0 0 0 0 0
Savings
Expenses
Food
Rent
Transpo
Groceries
Paymaya
Bank Transfer
Others

Total Expenses 0 0 0 0 0 0 0 0 0

Remaining 0 0 0 0 0 0 0 0 0
10 11 12 13 14 15 16 17 18 19
0 0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0 0
20 21 22 23 24 25 26 27 28 29
0 0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0 0
30 31
0 0
Previous Grand Total
Total Expenses 0 8380 8380
Remaining 0 620 620
Savings 0 3000 3000
Total Savings 0 3620 3620
0

0 0

0 0
 1 2 3 4 5 6 7 8 9
Budget 0 0 0 0 0 0 0 0
Savings
Expenses
Food
Rent
Transpo
Groceries
Paymaya
Bank Transfer
Others

Total Expenses 0 0 0 0 0 0 0 0 0

Remaining 0 0 0 0 0 0 0 0 0
10 11 12 13 14 15 16 17 18 19
0 0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0 0
20 21 22 23 24 25 26 27 28 29
0 0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0 0
30 31
0 0
Previous Grand Total
Total Expenses 0 8380 8380
Remaining 0 620 620
Savings 0 3000 3000
Total Savings 0 3620 3620

0 0

0 0
 1 2 3 4 5 6 7 8 9
Budget 0 0 0 0 0 0 0 0
Savings
Expenses
Food
Rent
Transpo
Groceries
Paymaya
Bank Transfer
Others

Total Expenses 0 0 0 0 0 0 0 0 0

Remaining 0 0 0 0 0 0 0 0 0
10 11 12 13 14 15 16 17 18 19
0 0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0 0
20 21 22 23 24 25 26 27 28 29
0 0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0 0
30 31
0 0
Previous Grand Total
Total Expenses 0 8380 8380
Remaining 0 620 620
Savings 0 3000 3000
Total Savings 0 3620 3620

0 0

0 0
 1 2 3 4 5 6 7 8 9
Budget 0 0 0 0 0 0 0 0
Savings
Expenses
Food
Rent
Transpo
Groceries
Paymaya
Bank Transfer
Others

Total Expenses 0 0 0 0 0 0 0 0 0

Remaining 0 0 0 0 0 0 0 0 0
10 11 12 13 14 15 16 17 18 19
0 0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0 0
20 21 22 23 24 25 26 27 28 29
0 0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0 0
30 31
0 0
Previous Grand Total
Total Expenses 0 8380 8380
Remaining 0 620 620
Savings 0 3000 3000
Total Savings 0 3620 3620

0 0

0 0
 1 2 3 4 5 6 7 8 9
Budget 0 0 0 0 0 0 0 0
Savings
Expenses
Food
Rent
Transpo
Groceries
Paymaya
Bank Transfer
Others

Total Expenses 0 0 0 0 0 0 0 0 0

Remaining 0 0 0 0 0 0 0 0 0
10 11 12 13 14 15 16 17 18 19
0 0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0 0
20 21 22 23 24 25 26 27 28 29
0 0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0 0
30 31
0 0
Previous Grand Total
Total Expenses 0 8380 8380
Remaining 0 620 620
Savings 0 3000 3000
Total Savings 0 3620 3620

0 0

0 0
 1 2 3 4 5 6 7 8 9
Budget 0 0 0 0 0 0 0 0
Savings
Expenses
Food
Rent
Transpo
Groceries
Paymaya
Bank Transfer
Others

Total Expenses 0 0 0 0 0 0 0 0 0

Remaining 0 0 0 0 0 0 0 0 0
10 11 12 13 14 15 16 17 18 19
0 0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0 0
20 21 22 23 24 25 26 27 28 29
0 0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0 0
30 31
0 0
Previous Grand Total
Total Expenses 0 8380 8380
Remaining 0 620 620
Savings 0 3000 3000
Total Savings 0 3620 3620

0 0

0 0
 1 to 15
Hour Rate 74.2821 Regular Hours 96 Regular Salary 7750
OT rate 1.3 OT Hours 33 OT Salary 3186.70209
Food Allowance 1275 Estimated Total Salary 11661.70209
Deductions
Pag ibig 100
Philhealth 150 16 to 30
SSS 700 Regular Salary 7750
Tax 300 OT Salary 3186.70209
Others Estimated Total Salary 11211.70209