Alicia Weyer

Excel Application Assignment

9/18/2018

Six Month
Budget
Month Mortgage Aps Water/Trash Phone Insurance
January 1050 100 85 110 110
February 950 120 85 110 75
March 950 135 85 110 75
April 1000 160 90 110 85
May 950 190 90 110 75
June 950 230 98 110 75
Percent of Budget 56.45% 9.02% 5.14% 6.37% 4.78%

Chart Title
Fun

Saving

Misc.

Credit Debt

Insurance

Phone

Water/Trash

Aps

Mortgage

0 200 400 600 800

June May April March February January

 Remaining
Credit Debt Misc. Saving Fun TOTAL Income Funds
95 50 100 50 $1,750 $2,000 $250
95 50 150 50 $1,685 $2,000 $315
95 80 200 80 $1,810 $2,000 $190
95 50 100 50 $1,740 $2,000 $260
60 50 100 50 $1,675 $2,000 $325
60 50 80 50 $1,703 $2,000 $297
4.82% 3.18% 7.04% 3.18%

1000 1200