Alexis Garcia

Excel Application Assignment

Friday, September 14, 2018

Personal Budget
Months January February March April May June

Income:
Paycheck 1800 1800 1800 1800 1800 1800
Babysitting 200 200 200 200 200 200
Total mothly income: 2000

Expenses:
Tuition (semester) 14,500
Credit Cards 200 200 200 200 200 200
Car Payment 278 278 278 278 278 278
Savings 50 50 50 50 50 50
Phone Bill 100 100 100 100 100 100
Insurance 130 130 130 130 130 130
Rent 649 649 649 649 649 649
Utilities 65 65 65 65 65 65
school books (semester) 300
School accessories 20 20 20 20 20 20
Parking Pass (school) 180 180 180 180 180 180
Parking Pass (apt) 40 40 40 40 40 40

Total Monthly expense: 16,512 1712 1712 1712 1712 1712

Total average monthly expense: 1,376 171 171 171 171 171

TotaL Yearly expense:

Chart Title
2500

2000

1500

1000

500

0
14,500 14,500
Row 13 Row 14 Row 15 Row 16 Row 17
Row 19 Row 20 Row 21 Row 22 Row 23
 500

0
14,500 14,500
Row 13 Row 14 Row 15 Row 16 Row 17
Row 19 Row 20 Row 21 Row 22 Row 23

\
 July August September October November December Yearly Income:

1800 1800 1800 1800 1800 1800 21600

200 200 200 200 200 200 2400
2000 24000

Yearly Expense:
14,500 29000
200 200 200 200 200 200 2400
278 278 278 278 278 278 3336
50 50 50 50 50 50 600
100 100 100 100 100 100 1200
130 130 130 130 130 130 1560
649 649 649 649 649 649 7788
65 65 65 65 65 65 780
300 600
20 20 20 20 20 20 240
180 180 180 180 180 180 2160
40 40 40 40 40 40 480

1712 16,512 1712 1712 1712 1712

171 1,376 171 171 171 171

50144

Chart Title

14,500
14 Row 15 Row 16 Row 17 Row 18
20 Row 21 Row 22 Row 23
 14,500
14 Row 15 Row 16 Row 17 Row 18
20 Row 21 Row 22 Row 23
 5
6.95
1.25
2.5
3.25
16.225
1.625
1.25
0.5
4.5
1