Alexander Chow

9 11/8/07
Software Application A
Excel Assignment 3b (Formulas & References) Pd. 7

My Budget
Yearly Salary $30,000.00
Taxes/Deduction - 30% $9,000.00
Net Salary (after taxes) $21,000.00
Monthly Salary (after taxes) $1,750.00

Category Items Percent Budget

Housing Rent 25% $437.50
Groceries 15% $262.50
Household Suppliers 7% $122.50

Utilities Water 5% $87.50

Electric 5% $87.50
Cable 2% $35.00
Telephone 2% $35.00

Automobile Loan 10% $175.00

Gasoline 4% $70.00
Maintenance 5% $87.50

Entertainment Dining 2% $35.00

Recreation 3% $52.50

Other Investments 5% $87.50

Savings Account 5% $87.50
Cash 5% $87.50
Total Housing $822.50
Total Utilities $245.00
Total Automobile $332.50
Total Entertainment $87.50
Total Other $262.50
Total Budget $1,750.00
 Alexander Chow's Budget vs. Spending
$450.00
$425.00
$400.00
$375.00
$350.00
$325.00
$300.00
$275.00
Amount Spent

$250.00
$225.00
$200.00 Column E

$175.00
$150.00
$125.00
$100.00
$75.00
$50.00
$25.00
$-
Rent Gro- Hous W Elec- Cable Tele Loan G Main- Din- Re- In- Sav- Cash
ceries ehold ater tric phon asoli ten- ing cre- vest ings
Sup- e ance ation ment Ac-
Item
Column E
 Alexander Chow
9 11/8/07
Software Application A
Excel Assignment 3b (Formulas & References) Pd. 7

My Budget - November
Yearly Salary
Taxes/Deduction - 30%
Net Salary (after taxes)
Monthly Salary (after taxes)

Category Items Nov. Spending Difference

Housing Rent $450.00 ($12.50)
Groceries $175.50 $87.00
Household Suppliers $105.75 $16.75
Utilities Water $70.05 $17.45
Electric $82.05 $5.45
Cable $39.99 ($4.99)
Telephone $24.99 $10.01
Automobile Loan $175.00 $0.00
Gasoline $58.50 $11.50
Maintenance $50.00 $37.50
Entertainment Dining $50.00 ($15.00)
Recreation $60.00 ($7.50)
Other Investments $87.50 $0.00
Savings Account $80.00 $7.50
Cash $100.00 ($12.50)
Total Housing $731.25 $91.25
Total Utilities $217.08 $27.92
Total Automobile $283.50 $49.00
Total Entertainment $110.00 ($22.50)
Total Other $267.50 ($5.00)
Total Budget $1,609.33 $140.67

Average Housing
Average Utilities
Average Automobile
Average Entertainment
Average Other
 Alexander Chow
9 11/8/07
Software Application A
Pd. 7
Minimum $110.00
Maximum $731.25
 Alexander Chow
9 11/20/07
Software App. A
Pd. 7

Alexander Chow's November Spending Breakdown

Row 25
Row 26
Row 27
Row 28
Row 29
 Alexander Chow
9 11/20/07
Software App. A
Pd. 7

Row 25
Row 26
Row 27
Row 28
Row 29
 Alexander Chow
9 11/8/07
Software Application A
Excel Assignment 3b (Formulas & References) Pd. 7

My Budget - November
Yearly Salary $30,000.00
Taxes/Deduction - 30% $9,000.00
Net Salary (after taxes) $21,000.00
Monthly Salary (after taxes) $1,750.00

Category Items Budget Nov. Spending Difference

Housing Rent $437.50 $450.00 ($12.50)
Groceries $262.50 $175.50 $87.00
Household Suppliers $122.50 $105.75 $16.75
Utilities Water $87.50 $70.05 $17.45
Electric $87.50 $82.05 $5.45
Cable $35.00 $39.99 ($4.99)
Telephone $35.00 $24.99 $10.01
Automobile Loan $175.00 $175.00 $0.00
Gasoline $70.00 $58.50 $11.50
Maintenance $87.50 $50.00 $37.50
Entertainment Dining $35.00 $50.00 ($15.00)
Recreation $52.50 $60.00 ($7.50)
Other Investments $87.50 $87.50 $0.00
Savings Account $87.50 $80.00 $7.50
Cash $87.50 $100.00 ($12.50)
Total Housing $822.50 $731.25 $91.25
Total Utilities $245.00 $217.08 $27.92
Total Automobile $332.50 $283.50 $49.00
Total Entertainment $87.50 $110.00 ($22.50)
Total Other $262.50 $267.50 ($5.00)
Total Budget $1,750.00 $1,609.33 $140.67

Average Housing $243.75

Average Utilities $54.27
Average Automobile $94.50
Average Entertainment $55.00
Average Other $89.17
 Alexander Chow
9 11/8/07
Software Application A
Pd. 7
Minimum $110.00
Maximum $731.25