Alexander Chow

3 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
3 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 Percent Budget Nov. Spending Difference

Housing Rent 25% $437.50 $450.00 ($12.50)
Groceries 15% $262.50 $175.50 $87.00
Household Suppliers 7% $122.50 $105.75 $16.75

Utilities Water 5% $87.50 $70.05 $17.45

Electric 5% $87.50 $82.05 $5.45
Cable 2% $35.00 $39.99 ($4.99)
Telephone 2% $35.00 $24.99 $10.01

Automobile Loan 10% $175.00 $175.00 $0.00

Gasoline 4% $70.00 $58.50 $11.50
Maintenance 5% $87.50 $50.00 $37.50

Entertainment Dining 2% $35.00 $50.00 ($15.00)

Recreation 3% $52.50 $60.00 ($7.50)

Other Investments 5% $87.50 $87.50 $0.00

Savings Account 5% $87.50 $80.00 $7.50
Cash 5% $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

 Alexander Chow
3 11/8/07
Software Application A
Average Utilities $54.27 Pd. 7
Average Automobile $94.50
Average Entertainment $55.00
Average Other $89.17

Minimum $110.00
Maximum $731.25