Scribd
Upload
15 views5 pages

Practice File - Formulas and Functions

Uploaded by

tanishqkumar0422
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
15 views5 pages

Practice File - Formulas and Functions

Uploaded by

tanishqkumar0422
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
You are on page 1/ 5

Revenue Tracking

Month Jayant-ReveNisha_ReveTotal Revenue Percent of Revenue


January $800 $400 $1,200 6%
February $1,200 $500 $1,700 9%
March $540 $500 $1,040 5%
April $650 $600 $1,250 6%
May $700 $600 $1,300 7%
June $900 $600 $1,500 8%
July $1,250 $700 $1,950 10%
August $1,400 $700 $2,100 11%
September $1,350 $700 $2,050 10%
October $1,220 $700 $1,920 10%
November $1,300 $750 $2,050 10%
December $1,000 $750 $1,750 9%
Total $12,310 $7,500 $19,810 100%
Average $1,026 $625 $1,651 8%
Max 1400 750 2100 11%
Min 540 400 1040 5%
Monthly Budget

Annual Income $63,000


Annual Expenses $43,325
Surplus Cash $19,675
Average Monthly Expenses 3610.417
Min Monthly Expenses 3155
Max Monthly Expenses 4405

Income Jan Feb Mar Apr May Jun Jul Aug Sep
Adult 1 $3,500 $3,500 $3,500 $3,500 $3,500 $0 $0 $0 $3,500
Adult 2 $2,500 $2,600 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500
Total Income $6,000 $6,100 $6,000 $6,000 $6,000 $2,500 $2,500 $2,500 $6,000

Expenses Jan Feb Mar Apr May Jun Jul Aug Sep
Mortgage $1,250 $1,250 $1,250 $1,250 $1,250 $1,250 $1,250 $1,250 $1,250
Utilities $400 $400 $280 $280 $280 $400 $400 $400 $280
Savings $500 $500 $500 $500 $500 $500 $500 $500 $500
Credit Cards $400 $400 $400 $400 $400 $100 $100 $600 $600
Groceries $200 $200 $250 $250 $250 $400 $400 $400 $200
Drugstore $60 $60 $60 $60 $60 $100 $100 $100 $60
Gas/Auto $90 $90 $90 $90 $90 $150 $150 $150 $90
Insurance $110 $110 $110 $110 $110 $110 $110 $110 $110
Medical/Dental $75 $75 $75 $75 $75 $75 $75 $75 $75
Entertainment $130 $130 $130 $130 $130 $500 $750 $175 $130
Gifts $10 $100 $10 $100 $100 $10 $100 $10 $10
Total Expenses $3,225 $3,315 $3,155 $3,245 $3,245 $3,595 $3,935 $3,770 $3,305
Oct Nov Dec Totals
$3,500 $3,500 $3,500 $31,500
$2,500 $2,500 $2,500 $31,500
$6,000 $6,000 $6,000 $63,000

Oct Nov Dec Totals Percent


$1,500 $1,500 $1,500 $15,750 25%
$280 $400 $400 $4,200 7%
$500 $500 $500 $6,000 10%
$600 $600 $600 $5,200 8%
$200 $400 $400 $3,550 6%
$60 $80 $100 $900 1%
$90 $90 $90 $1,260 2%
$110 $110 $110 $1,320 2%
$75 $75 $75 $900 1%
$130 $130 $130 $2,595 4%
$200 $500 $500 $1,650 3%
$3,745 $4,385 $4,405 $43,325 69%
Monthly Budget

Annual Income $61,500


Annual Expenses $43,325
Surplus Cash $18,175
$3,610
$3,155
$4,405

Income Jan Feb Mar Apr May Jun Jul Aug Sep
Adult 1 $3,500 $3,500 $3,500 $3,500 $3,500 $0 $0 $0 $3,500
Adult 2 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500
Total Income $6,000 $6,000 $6,000 $6,000 $6,000 $2,500 $2,500 $2,500 $6,000

Expenses Jan Feb Mar Apr May Jun Jul Aug Sep
Mortgage $1,250 $1,250 $1,250 $1,250 $1,250 $1,250 $1,250 $1,250 $1,250
Utilities $400 $400 $280 $280 $280 $400 $400 $400 $280
Savings $500 $500 $500 $500 $500 $500 $500 $500 $500
Credit Cards $400 $400 $400 $400 $400 $100 $100 $600 $600
Groceries $200 $200 $250 $250 $250 $400 $400 $400 $200
Drugstore $60 $60 $60 $60 $60 $100 $100 $100 $60
Gas/Auto $90 $90 $90 $90 $90 $150 $150 $150 $90
Insurance $110 $110 $110 $110 $110 $110 $110 $110 $110
Medical/Dental $75 $75 $75 $75 $75 $75 $75 $75 $75
Entertainment $130 $130 $130 $130 $130 $500 $750 $175 $130
Gifts $10 $100 $10 $100 $100 $10 $100 $10 $10
Total Expenses $3,225 $3,315 $3,155 $3,245 $3,245 $3,595 $3,935 $3,770 $3,305
Oct Nov Dec Totals
$3,500 $3,500 $3,500 $31,500
$2,500 $2,500 $2,500 $30,000
$6,000 $6,000 $6,000 $61,500

Oct Nov Dec Totals % of Income


$1,500 $1,500 $1,500 $15,750 26%
$280 $400 $400 $4,200 7%
$500 $500 $500 $6,000 10%
$600 $600 $600 $5,200 8%
$200 $400 $400 $3,550 6%
$60 $80 $100 $900 1%
$90 $90 $90 $1,260 2%
$110 $110 $110 $1,320 2%
$75 $75 $75 $900 1%
$130 $130 $130 $2,595 4%
$200 $500 $500 $1,650 3%
$3,745 $4,385 $4,405 $43,325 70%

You might also like