Alex's Sample Budget Form

	B	C	D	E	F
1
2	Items	10th	25th	Monthly	% Share
3	House	15,000.00		15,000.00	25.00%
4	Insurance		6,250.00	6,250.00	10.42%
5	Credit Cards
6	Credit Card #1 (Gym Membership)	2,000.00		2,000.00	3.33%
7	Credit Card #2			0.00	0.00%
8
9	Utilities
10	Electricity		3,377.79	3,377.79	5.63%
11	Water		767.00	767.00	1.28%
12	Cable		250.00	250.00	0.42%
13	Internet		1,625.00	1,625.00	2.71%
14	Mobile Phone		5,457.00	5,457.00	9.10%
15
16	Others
17	Laundry	1,000.00	1,000.00	2,000.00	3.33%
18	Allowance	5,000.00	5,000.00	10,000.00	16.67%
19	Grocery	2,500.00	2,500.00	5,000.00	8.33%
20
21	Total	25,500.00	26,226.79	51,726.79	86.21%
22	Salary	30,000.00	30,000.00	60,000.00	100.00%
23	Savings	4,500.00	3,773.21	8,273.21	13.79%
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100