Sample Personal Budget Functions Budget

item Code Items Budget Actual Dif %ge count 5

1 rent 20000 20000 0 30.21148 average 13240
2 food 32000 39000 -7000 48.33837 sum 66200
3 utility bills 11200 9800 1400 16.91843 max 32000
4 medical 1000 1000 0 1.510574 min 1000
5 misc. 2000 500 1500 3.021148 std 13018.76
total 66200 70300
income 65000 65000
savings -1200 -5300

80000
70000
60000
50000
40000 Column D
30000 Column C

20000
10000
0
rent food utility bills medical misc.
1 2 3 4 5
 Actual
5
14060
70300
39000
500
16045.81

rent
food
utility bills
medical
misc.

Column D
Column C

45000
40000
sc.
5 35000
30000
25000
20000
15000
10000
5000
0
rent food utility bills medical misc.
1 2 3 4 5
 Column C
Column D

utility bills medical misc.

3 4 5