lls

eael
brin
Ice
N
is
n
la
el
la
m
llex
o
thi
in
d
Tb
is
ag
tat
sce
A
el
ot
lco
el
ein
ri
in Monthly
llis
ct
is
al
gce
k
str
lu
at
u
in
In
in
llPi
ht
uc
m
ri
al
ce
eco
Budget Overview Expenses
Monthly Expenses

e,llex
ce
at tio
n.
gch
m
llri
nEx
y
ht
p
eC
gis
at
art
J9
p
e.ri
1
la.Pr
.eht
sh in
Balance
ns
bg1
.Pi
oce
ns
oj
es
avo
el
ht
A
wi Projected Balance (Projected minus expenses) $0
es
ll
ec
la
n
is
atT
ct
ng
la Actual Balance (Actual minus expenses) $29,303
A
te
b
d
in
n
au
pe
b
7.
d
TEel
ce Difference (Actual minus projected) $29,303
d
al
rc
bl
el
B
in
ot
llPr
nt
B
en
ein
ce
al
C
er
al
oj
ta
st
ce
llaec
In
1
Ex
age
ar
llnc Income Expenses
F8
Eco
7
tr
nc
te
of
ts
F7
eant
.eEin
m
d Income 1 $40,500
,ex
is
Epe
eIn
er
n
ex
is
ce
nt
aa Income 2 $0
nt
is
pr
d
co
p
llaer
ns
n ACTUAL ACTUAL $27,813
ut
aer
Toj From Iran $16,616
Eem
utes
K
pr
d
o
eIn
ut
ec
ot
ns
o
by
nt
9. Total income $57,116
oj
Ti
ca
co
o
te
al
in
ca
es
ca
er
Tp
ec
lc
m
ca
d
In
ce
lc
la
te
Ex
o
te
fo
eul
lc
In
co
llu
ul
b
go
tr
d
rat
1
ul
co
m
D
at
el
ry
aIn
p
B Income 1 $0
eeIn
in
at
m
1
in
is
d
co
u
d PROJECTED Income 2 $0 PROJECTE $0
ce
ece
is
0.
d
in
co
at
m
d
llin
d
1
am
llein
ce Extra income $0
ge
ce
D
in
ut
eF1
ce
ll
th
2
tll Total income $0
8.
ce
o
3.
llin
eSat
G
A
llPr
ca
G
ri
ce
Pi
u
3.
ct
D
lc
4.
lloj
gh
vo
m
u
1
ul
ec
t.
D
tT
m
al
1.
4.
at
te
1
aar
Ex
N
e6.
d
bl
5.
y
p
ex
d
Ex
e,
in
tein
p
se
ce
ns
in
ce
ele
ll
es
st
llns
ct
J7
ar
ru
D
es
R
.
e1
cti
ar
ef
a7.
o
ere
ut
n
N
ash
o
is
ex
ut
in
ca
in
to
A
lc
ce
in
ca
n
llul
st
lc
al
at
A
ru
ul
yz
ee
1
cti
at
d
3.
o
eta
in
n
d
b.
ce
is
in Total Result
ll
in
ce 100% by category is in this cell.
Pie chart showing percentage of expenses
G
ce
ll
8.
llG
A
1
2
3.
0.
 Budget Summary Single wheat stalk of green color is in this cell.

This shape represents a slicer. Slicers are supported in Excel 2010 or later.

If the shape was modified in an earlier version of Excel, or if the workbook was saved in
Excel 2003 or earlier, the slicer cannot be used.

Category Slicer to filter PivotTable below by the selected category is in this cell.

Select PivotTable below and then select Refresh in Analyze tab to update.

Data
Category Sum - Actual Cost Sum - Difference
Children $0

Entertainment $1,385 ($1,385)

Food $2,222 ($2,222)

Gifts and Charity $0

Housing $9,746 ($9,746)

Insurance $0

Loans $0

Personal Care $2,180 ($2,180)

Pets $0

Savings or Investments $0

Taxes $12,280 ($12,280)

Image is in this cell.
Transportation $0

Total Result $27,813 ($27,813)

t
R
ep
or
t
w
or
ks
he
et.
Monthly Expenses Monthly
Monthly Budget Budget Report
Report

Category Last Month Actual Cost Difference Actual Cost Overview

EnDescription
Music (CDs, downloads, etc.) Entertainment $63 ($63)
DNA Test Entertainment $1,322 ($1,322)
Dining Out Food $359 ($359)
Groceries Food $1,863 ($1,863)
Electric Housing $851 ($851)
Mortgage or Rent Housing $6,241 ($6,241)
Phone (Cellular) Housing $721 ($721)
Supplies Housing $1,933 ($1,933)
Clothing Personal Care $1,600 ($1,600)
Oriflame bill Personal Care $220 ($220)
Medical Personal Care $360 ($360)
Federal Taxes $12,280 ($12,280)
Local Taxes $0 $0
State Taxes $0 $0
Total $0 $27,813 ($27,813)
art
s
in
ce
ll
B
PivotTable for Budget Overview chart Lookup List for Budget Details Category
2.
Category Sum - Actual Cost Budget Category Lookup
Savings or Investments Savings or Investments
Total Result $27,813