Emily Walthers

Excel Application Assignment

14, Feb. 2018

Budgets With Income

Last 4 Month's Income
Date Amount Deposited Total As Time Passes Average Amount Deposited
11/13/2017 $240.04 $240.04 Max Amount Deposited
11/27/2017 $226.34 $466.38 Min Amount Deposited
12/1/2017 $387.63 $854.01 Median Amount Deposited
12/15/2017 $184.58 $1,038.59
12/29/2017 $491.52 $1,530.11 Paychecks Greater Than
1/11/2018 $509.46 $2,039.57
1/26/2018 $340.34 $2,379.91
2/8/2018 $343.34 $2,723.25

Expenses Over Last 4 Months

Expenses Budget Amount Paid Difference
Misc. Shopping $75 $109.60 ($34.60)
Expenses Over Last 4 Months
Gas $60 $67.33 ($7.33)
$800
Insurance $200 $200 $0.00 $700
$600
Eating Out $60 $52.33 $7.67 $500
Car Payment $213 $213 $0.00 $400
$300
Groceries $50 $44.30 $5.70 $200
$100
Phone Bill $45 $45 $0.00 $0
Total Spent $731.56 ($100) n g ce nt i l l n g ce nt i l l n g ce nt i l l n g
p i ra n me e B p i ra n me e B p i ra n me e B p i ra
Misc. Shopping $75 $101.74 ($26.74) h op s u Pay o n h o p s u Pay o n h o p s u Pay o n h o p s u
S I n a r Ph . S I n a r Ph . S I n a r Ph . S I n a
Gas $60 $61.02 ($1.02) c. C c C c C c C
is is is is
M M M M
Insurance $200 $200 $0.00
Budget Amount Pai d Di fference
Eating Out $50 $73.20 ($23.20)
Car Payment $213 $213 $0.00
Groceries $70 $56.05 $13.95
Phone Bill $45 $45 $0.00
Total Spent $750.01
Misc. Shopping $75 $115.63 ($40.63)
Gas $60 $44.10 $15.90
Insurance $200 $200 $0.00
Eating Out $40 $39.65 $0.35
Car Payment $213 $213 $0.00
Groceries $100 $64.80 $35.20
Phone Bill $45 $45 $0.00
Total Spent $722.18
Misc. Shopping $75 $98.01 ($23.01)
Gas $60 $56.25 $3.75
Insurance $200 $200 $0.00
Eating Out $45 $52.13 ($7.13)
Car Payment $213 $213 $0.00
Groceries $100 $61 $39.00
Phone Bill $45 $45 $0.00
Total Spent $725.39
 Income
$340.41
$509.46
$184.58
$341.84

$300

s Over Last 4 Months

e nt l l g e nt l l g e nt l l
n c m e B i p i n a n c m e B i p i n a n c me B i
e p r e p u r ay n e
ay n o u ay n o
r P Ph o . S h I n s a r P Ph o . S h I n s a r P Ph o
c C c C
is is
M M
Amount Pai d Di fference