Month Monthly Income Monthly expense Saving (B-C) Saving rate(D/B*100)

Janauary 100000 80000 20000 20.0

February 110000 75000 35000 31.8
March 130000 95000 35000 26.9
April 105000 90000 15000 14.3
May 114000 87000 27000 23.7
June 118000 98000 20000 16.9
July 119000 96000 23000 19.3
August 123000 130000 -7000 -5.7
September 95000 90000 5000 5.3
October 117000 95000 22000 18.8
November 118000 90000 28000 23.7
December 120000 92000 28000 23.3

Chart Title
140000
120000
100000
80000
60000
40000
20000
0
ry ry ch ril ay ne ly st r er r r
ua ua ar Ap M Ju Ju
ugu be ob be be
a br M A m t m m
Ja
n
Fe pt
e Oc ve ce
Se No De

Monthly Income Monthly expense

 Projected Saving for next year IF OR formula
48000.0 okay
133636.4 okay
113076.9 okay
25714.3 okay
76736.8 okay
40678.0 okay
53344.5 okay
4780.5 flag
3157.9 flag
49641.0 okay
79728.8 okay
78400.0 okay

er be
r
be
r
tob m m
Oc ve ce
No De
Month Income Expenses Net Savings Net Savings % Projected Savings IF / OR Function
Jan 100,000 75,000 25,000 25% 75,000 Ok
Feb 110,000 100,000 10,000 9% 10,909 Flag
Mar 120,000 110,000 10,000 8% 10,000 Flag
Apr 130,000 125,000 5,000 4% 2,308 Flag
May 140,000 110,000 30,000 21% 77,143 Ok
Jun 150,000 136,000 14,000 9% 15,680 Flag
Jul 145,000 118,000 27,000 19% 60,331 Ok
Aug 135,000 122,000 13,000 10% 15,022 Flag
Sep 140,000 150,000 (10,000) -7% 8,571 Flag
Oct 125,000 115,000 10,000 8% 9,600 Flag
Nov 135,000 120,000 15,000 11% 20,000 Ok
Dec 150,000 130,000 20,000 13% 32,000 Ok

Income vs Expense
160,000
140,000
120,000
100,000
80,000
60,000
40,000
20,000
-
Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec

Income Expenses
75,000 300,000 75,000
10,909 120,000 10,909
10,000 120,000 10,000
2,308 60,000 2,308
77,143 360,000 77,143
15,680 168,000 15,680
60,331 324,000 60,331
15,022 156,000 15,022
8,571 (120,000) 8,571
9,600 120,000 9,600
20,000 180,000 20,000
32,000 240,000 32,000