Personal Expense Tracker 3

Year :
2010
Go to Output
Please name your income sources and expenditure elements in the yellow cells below:
Major Expenses: " expenses that are usually fixed, and are paid once or twice a month". Rent Loan_1 Loan_2 Insurance_1 Insurance_2 School Elect. Internet Cable / TV Phone_1 Phone_2 Utilities Tax Memberships Saving .. Other_1 Day-To-Day Expenses: " expenses that are usually non-constant and will vary from day to day". Credit Card_1 Credit Card_2 Medical Groceries Auto Furniture Clothing Household Entertainment Dining Out .. Other_2 .. Other_3 .. Other_4 .. Other_5 Income sources:
Income_1 Income_2 Income_3
Go to Output
Jan. Feb. Mar. Apr. May. Jun.
Jul.
Aug. Sep. Oct. Nov. Dec.
3 Tue 4 Wed 5 6 7 1 Thu Fri Sat Sun
FALSE FALSE TRUE FALSE FALSE TRUE
EUR GBP INR LE SR JPY CNY AUD CAD
Change Settings
Go to Output
Jan. 2010
Feb. Start Balance:

Fri Sat 2 1500
Mar. 12,000.00
Apr.
May. + Income_1
Fri 8 Sat 9
Jun. 3,500.25
Sun Mon Tue 10 11 12
1 January
Sun Mon Tue Wed Thu 3 4 2000 5 6 7
Budgeted Rent Loan_1 Loan_2 Elect. Internet Insurance_1 Insurance_2 Cable / TV Phone_1 Phone_2 Utilities Tax School Memberships Saving .. Other_1 Credit Card_1 Credit Card_2 Medical Groceries Auto Furniture Clothing Household Entertainment Dining Out .. Other_2 .. Other_3 .. Other_4 .. Other_5 1500 2500 700 80 120 50 0 90 100 100 110 0 0 100 250 4000 4000 2000 200 0 800 700 600 600
700 74 21
Major expenses
51 161
261
39.8 209
120
176
290 75.3 253 108 400
237
271 45.3 174 350
Day-To-Day Expenses
200 500 50 120 120 90 21
150 120
18600
Jul. + Income_2
Wed Thu 13 14 Fri 15
Aug. 10,151.00
Sat 16
Sep.
Oct. + Income_3
Fri 22
Nov. 1,500.20
Sat 23
Dec. = Total : 27,151.45

Fri 29 Sat 30 Sun 31
Sun Mon Tue Wed Thu 17 18 19 20 21
Total
1500 2000
15 54 50 65 25 36 90 65 65 103 95 68 100 150 149 22.9 266 246 158 21 32 65 81 18 23 150 250 130 350 300 150 90 200 80 120 306 326 41.8 77.5 105 250 9 269 325 230 323 287 306 317 130 278 96.9 301 198 85 115 157 120 90
715 74 119 96 0 126 185 155 103 95 0 168 150 0 4213 3188 0 1247 65 0 981 818 893 621 0 0 0 0
750 -200 cnt 1 1 2 1 2 3 0 2 2 2 1 1 0 2 1 0 21 19 0 6 1 0 6 3 8 5 0 0 0 0 avg 1500 2000 357.5 74 59.5 32 0 63 92.5 77.5 103 95 0 84 150 0 200.639646 167.7805825 0 207.8333333 65 0 163.5 272.6666667 111.625 124.2 0 0 0 0 Total Variation : var 0 500 -15 6 1 -46 0 -36 -85 -55 7 -95 0 -68 100 0 -213 812 0 753 135 0 -181 -118 -293 -21 0 0 0 0 1,088
January February March April May June July August September October November December
5486
12026
September November December
4500 4000 3500 3000 2500 2000 1500 1000
4500 4000 3500 3000 2500 2000 1500 1000 500 0 Rent Loan_1 Loan_2 Elect. Budgeted Internet Insurance_1 Insurance_2 Cable / TV Phone_1 Phone_2 Utilities Tax School Memberships Saving Actual
.. Other_1
Credit Card_1 Credit Card_2 Medical Groceries Auto Furniture
Clothing
Household Entertainment Dining Out .. Other_2 .. Other_3 .. Other_4 .. Other_5
TotalVari ton: 1,08
Change Settings
Go to Output
Jan. 2010
Feb. Start Balance:
Mar. 8,000.00
Fri 5 Sat 6
Apr.
May. + Income_1
Jun. 4,000.00
Fri 12
2 February
Mon Tue Wed Thu
Budgeted Rent Loan_1 Loan_2 Elect. Internet Insurance_1 Insurance_2 Cable / TV Phone_1 Phone_2 Utilities Tax School Memberships Saving .. Other_1 Credit Card_1 Credit Card_2 Medical Groceries Auto Furniture Clothing Household Entertainment Dining Out .. Other_2 .. Other_3 .. Other_4 .. Other_5 1500 2500 700 80 120 50 0 90 100 100 110 0 0 100 250 7500 1200 1250 550 0 700 650 500 352
2 1500
4 2000
700 85 21
Major expenses
51 161
261
39.8 45.3 174 350
2 2 1
5 351 2 1 32 1 3 21 3 150 120 32 2 212 90 0.12 132 1 1 21 321 651
Day-To-Day Expenses
200 500 50 120 120 1 351 3
1 32
18402
Jul. + Income_2
Sat 13
Aug. 1,015.65
Sep.
Oct. + Income_3
Nov. 1,500.20
Dec. = Total :
Fri 26 Sat 27
14,515.85
Sun Mon Tue Wed 28 29 30 31
Fri 19
Sat 20
Total
1500 2000
15 54 50 65 25 36 90 65 65 103 95 68 100 150 149 246 266 158 21 32 65 81 18 23 150 4 512 1 841 250 312 15 851 130 350 321 321 150 90 200 306 326 41.8 77.5 105 250 35 132 1 213 1 3 80 120 351 9 269 325 230 351 31 130 85 323 287 306 317 278 96.9 301 198 115 157 120 90
715 85 119 96 0 126 185 155 103 95 0 168 150 0 3166 3486 354 1297 201 239 1197 1193 1244 1898 893 515 22 321
750 -200 cnt 1 1 2 1 2 3 0 2 2 2 1 1 0 2 1 0 17 18 3 10 4 5 9 6 9 9 5 3 2 1 avg 1500 2000 357.5 85 59.5 32 0 63 92.5 77.5 103 95 0 84 150 0 186.2366588 193.6443686 118 129.7 50.25 47.8 133 198.8333333 138.2222222 210.9022222 178.6 171.6666667 11 321 Total Variation : var 0 500 -15 -5 1 -46 0 -36 -85 -55 7 -95 0 -68 100 0 4334 -2286 -354 -47 349 -239 -497 -543 -744 -1546 -893 -515 -22 -321 -3,121
5497
16026
8000 7000 6000 5000 4000 3000 2000 1000
1000 Series1 Series2

TotalVari ton: -3,12
2000
3000
4000
5000
6000
7000
8000
0 Rent Loan_1 Loan_2 Elect. Internet Insurance_1 Insurance_2 Cable / TV Phone_1 Phone_2 Utilities Tax School Memberships Saving
.. Other_1
Credit Card_1 Credit Card_2 Medical Groceries Auto Furniture
Clothing
Household Entertainment Dining Out .. Other_2 .. Other_3 .. Other_4 .. Other_5
Change Settings
Go to Output
Jan. 2010
Feb. Start Balance:
Mar.
Apr.
May. + Income_1
Jun.
3 March
Mon Tue Wed Thu
Fri 5
Sat 6
Fri 12
Budgeted Rent Loan_1 Loan_2 Elect. Internet Insurance_1 Insurance_2 Cable / TV Phone_1 Phone_2 Utilities Tax School Memberships Saving .. Other_1 Credit Card_1 Credit Card_2 Medical Groceries Auto Furniture Clothing Household Entertainment Dining Out .. Other_2 .. Other_3 .. Other_4 .. Other_5 0
Day-To-Day Expenses
Major expenses
Jul. + Income_2
Sat 13
Aug.
Sep.
Oct. + Income_3
Nov.
Dec. = Total :
Fri 26 Sat 27
0.00
Fri 19
Sat 20
Total
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
750 -200 cnt 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 avg 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 Total Variation : var 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
1 0.9 0.8 0.7 0.6 0.5 0.4 0.3 0.2 0.1 0 Rent Loan_1 Loan_2 Elect. Series1 Internet Insurance_1 Insurance_2 Cable / TV Phone_1 Series2
Phone_2
Utilities Tax School Memberships Saving .. Other_1
Credit Card_1
Credit Card_2 Medical Groceries Auto Furniture Clothing Household Entertainment Dining Out .. Other_2 .. Other_3 .. Other_4 .. Other_5
TotalVari ton: 0
Change Settings
Go to Output
Jan. 2010
Feb. Start Balance:

Thu Fri 2 Sat 3
Mar.
Apr.
May. + Income_1
Jun.
4 April
Fri 9
Sat 10
Sun Mon 11 12
Day-To-Day Expenses
Major expenses
Jul. + Income_2
Tue Wed Thu 13 14 15
Aug.
Sep.
Oct. + Income_3
Nov.
Dec. = Total : 0.00

Fri 30 Sat 31
Fri 16
Sat 17
Fri 23
Sat 24
Total
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Phone_2
Credit Card_1
TotalVari ton: 0
Change Settings
Go to Output
Jan. 2010
Feb. Start Balance:

Sat
Mar.
Apr.
May. + Income_1
Jun.
5 May
Fri 7
Sat 8
Day-To-Day Expenses
Major expenses
Jul. + Income_2
Thu 13 Fri 14 Sat 15
Aug.
Sep.
Oct. + Income_3
Nov.
Dec. = Total : 0.00

Fri 28 Sat 29 Sun Mon 30 31
Fri 21
Sat 22
Total
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Phone_2
Credit Card_1
TotalVari ton: 0
Change Settings
Go to Output
Jan. 2010
Feb. Start Balance:

Tue Wed Thu
Mar.
Apr.
May. + Income_1
Jun.
6 June
Fri 4
Sat 5
Fri 11
Sat 12
Day-To-Day Expenses
Major expenses
Jul. + Income_2
Aug.
Sep.
Oct. + Income_3
Nov.
Dec. = Total :
Fri 25 Sat 26
0.00
Fri 18
Sat 19
Total
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
January February March April May June August September October November December
Phone_2
Credit Card_1
TotalVari ton: 0
Change Settings
Go to Output
Jan. 2010
Feb. Start Balance:

Thu Fri 2 Sat 3
Mar.
Apr.
May. + Income_1
Jun.
7 July
Fri 9
Sat 10
Sun Mon 11 12
Day-To-Day Expenses
Major expenses
Jul. + Income_2
Tue Wed Thu 13 14 15
Aug.
Sep.
Oct. + Income_3
Nov.
Dec. = Total : 0.00

Fri 30 Sat 31
Fri 16
Sat 17
Fri 23
Sat 24
Total
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Phone_2
Credit Card_1
TotalVari ton: 0
Change Settings
Go to Output
Jan. 2010
Feb. Start Balance:
Mar.
Apr.
May. + Income_1
Jun.
8 August
Sun Mon Tue Wed Thu
Fri 6
Sat 7
Day-To-Day Expenses
Major expenses
Jul. + Income_2
Fri 13 Sat 14
Aug.
Sep.
Oct. + Income_3
Fri 20 Sat 21
Nov.
Dec. = Total : 0.00

Sat 28 Sun Mon Tue 29 30 31
Fri 27
Total
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Phone_2
Credit Card_1
TotalVari ton: 0
Change Settings
Go to Output
Jan. 2010
Feb. Start Balance:

Wed Thu Fri 3
Mar.
Apr.
May. + Income_1
Jun.
9 September
Sat 4
Fri 10
Sat 11
Sun 12
Day-To-Day Expenses
Major expenses
Jul. + Income_2
Aug.
Sep.
Oct. + Income_3
Nov.
Dec. = Total :
Fri 24 Sat 25
0.00
Fri 31
Mon Tue Wed Thu 13 14 15 16
Fri 17
Sat 18
Total
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Phone_2
Credit Card_1
TotalVari ton: 0
Change Settings
Go to Output
Jan. 2010
Feb. Start Balance:

Fri Sat 2
Mar.
Apr.
May. + Income_1
Fri 8 Sat 9
Jun.
10 October
Sun Mon Tue 10 11 12
Day-To-Day Expenses
Major expenses
Jul. + Income_2
Wed Thu 13 14 Fri 15
Aug.
Sep.
Oct. + Income_3
Nov.
Dec. = Total : 0.00

Fri 29 Sat 30 Sun 31
Sat 16
Fri 22
Sat 23
Total
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Phone_2
Credit Card_1
TotalVari ton: 0
Change Settings
Go to Output
Jan. 2010
Feb. Start Balance:
Mar.
Apr.
May. + Income_1
Jun.
11 November
Mon Tue Wed Thu
Fri 5
Sat 6
Fri 12
Day-To-Day Expenses
Major expenses
Jul. + Income_2
Sat 13
Aug.
Sep.
Oct. + Income_3
Nov.
Dec. = Total :
Fri 26 Sat 27
0.00
Fri 19
Sat 20
Total
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Phone_2
Credit Card_1
TotalVari ton: 0
Change Settings
Go to Output
Jan. 2010
Feb. Start Balance:

Wed Thu Fri 3
Mar.
Apr.
May. + Income_1
Jun.
12 December
Sat 4
Fri 10
Sat 11
Sun 12
Day-To-Day Expenses
Major expenses
Jul. + Income_2
Aug.
Sep.
Oct. + Income_3
Nov.
Dec. = Total :
Fri 24 Sat 25
0.00
Fri 31
Mon Tue Wed Thu 13 14 15 16
Fri 17
Sat 18
Total
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Phone_2
Credit Card_1
TotalVari ton: 0
Pick a Month : Information of this month : Total income: 27,151.45 Major Expenses: 5,486.00 Day-to-day expenses: 12,026.26 Total Expenses: 17,512.26 Budgeted Expenses: 18,600.00 Income - Expenses = 9,639.19 31% 69% 100% Daily average 182.87 400.88 583.74 620.00 321.31
This month, you spent on
Loan_1
2,000.00
which is :
7% of your total income 11% of your total expenses
Budgeted vs. Actual Expenses:

4500 4000 3500 3000 2500 2000 1500 1000 500 0 Rent Loan_1 Loan_2 Budgeted Actual
Tax
Saving
.. Other_1
Furniture
Phone_1
Phone_2
Medical
Memberships
Insurance_1
Insurance_2
Credit Card_1
Compare between : January February

30000 25000 20000 15000 10000 5000 0 -5000 -10000 January February
Credit Card_2
Year-to-date informati
Total amount spent d the year on : Internet

252.00
Total Income
Day-To-Day Total expenses Expenses
Balance Amount
Household
Groceries
Cable / TV
Utilities
School
Elect.
Auto
Clothing
Internet
Change Settings
Jan. Feb. Mar. Apr. May. Jun. Jul. Aug. Sep. Oct. Nov.
Entertainment
.. Other_2
Household
Dining Out
.. Other_3
Dec.
Year-to-date information: Total amount spent during the year on : Internet is

252.00
Rent Loan_1 Loan_2 Insurance_1 Insurance_2 School Elect. Internet Cable / TV Phone_1 Phone_2 Utilities Tax Memberships Saving .. Other_1 Credit Card_1 Credit Card_2 Medical Groceries Auto Furniture Clothing Household Entertainment Dining Out .. Other_2 .. Other_3 .. Other_4 .. Other_5 January
!AI6 !AI7 !AI8 !AI9 !AI10 !AI11 !AI12 !AI13 !AI14 !AI15 !AI16 !AI17 !AI18 !AI19 !AI20 !AI21 !AI22 !AI23 !AI24 !AI25 !AI26 !AI27 !AI28 !AI29 !AI30 !AI31 !AI32 !AI33 !AI34 !AI35
1500 2000 715 74 119
!C6 1500 3000 January !C7 2500 4000 February !C8 700 1430 March !C9 80 159 April !C10 120 238 May 50 0 90 100 192 June 0 July 252 August 370 September
Income Expenses Expenses "Budgeted vs. actual" Income vs. Expenses
96 !C11 0 !C12 126 !C13 185 !C14 155 103 95 0 168 150 0 4213.4326 3187.8311 0 1247 65 0 981 818 893 621 0 0 0 0
!C15 100 310 October !C16 110 206 November !C17 0 190 December !C18 0 0 !C19 100 336 !C20 250 300 !C21 0 0 !C22 4000 7379 !C23 4000 6673 !C24 0 354 !C25 2000 2544 !C26 200 266 !C27 0 239 !C28 800 2178 !C29 700 2011 !C30 600 2137 !C31 600 2519 !C32 0 893 !C33 0 515 !C34 0 22 !C35 0 321
< annual < annual / Monthly / weekly / daily monthly by category / annual by category monthly
1 January February March April May June July August September October November December
income !$AE$2 27,151.45 14,515.85 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Major Expenses: !$AN$21 5,486.00 31% 5,497.00 26% 0.00 ##### 0.00 ##### 0.00 ##### 0.00 ##### 0.00 ##### 0.00 0.00 0.00 0.00 0.00 ##### ##### ##### ##### #####
2 7 8 Total Income Day-To-Day Expenses Total expenses January 27151.45 17512.26363 18600 February 14515.85 21522.74184 18402
Day-To-Day Expenses: !$AN$35 12,026.26 69% 16,025.74 74% 0.00 ### 0.00 ### 0.00 ### 0.00 ### 0.00 ### 0.00 0.00 0.00 0.00 0.00 ### ### ### ### ###
total expenses 17,512.26 21,522.74 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
budgeted expenses cash to spare !$C$36 18,600.00 9,639.19 18,402.00 -7,006.89 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
9 0 Balance Amount budgeted expenses 9639.186366 ### -7006.891836 ###
0 #VALUE! #VALUE!
0 #VALUE! #VALUE!
0 #VALUE! #VALUE!

Personal Expense Tracker 3

Hochgeladen von

Dokumentinformationen

Copyright

Verfügbare Formate

Dieses Dokument teilen

Dokument teilen oder einbetten

Freigabeoptionen

Stufen Sie dieses Dokument als nützlich ein?

Sind diese Inhalte unangemessen?

Copyright:

Verfügbare Formate

Personal Expense Tracker 3

Hochgeladen von

Copyright:

Verfügbare Formate

Year :

Income_1 Income_2 Income_3

Jan. Feb. Mar. Apr. May. Jun.

3 Tue 4 Wed 5 6 7 1 Thu Fri Sat Sun

FALSE FALSE TRUE FALSE FALSE TRUE

EUR GBP INR LE SR JPY CNY AUD CAD

Feb. Start Balance:

Sun Mon Tue Wed Thu 3 4 2000 5 6 7

290 75.3 253 108 400

271 45.3 174 350

200 500 50 120 120 90 21

Dec. = Total : 27,151.45

Sun Mon Tue Wed Thu 17 18 19 20 21

Sun Mon Tue Wed Thu 24 25 26 27 28

September November December

4500 4000 3500 3000 2500 2000 1500 1000

Feb. Start Balance:

Mon Tue Wed Thu

Sun Mon Tue Wed Thu 7 8 9 10 11

39.8 45.3 174 350

5 351 2 1 32 1 3 21 3 150 120 32 2 212 90 0.12 132 1 1 21 321 651

200 500 50 120 120 1 351 3

Sun Mon Tue Wed Thu 14 15 16 17 18

Sun Mon Tue Wed Thu 21 22 23 24 25

September November December

8000 7000 6000 5000 4000 3000 2000 1000

1000 Series1 Series2

Feb. Start Balance:

Mon Tue Wed Thu

Sun Mon Tue Wed Thu 7 8 9 10 11

Sun Mon Tue Wed Thu 14 15 16 17 18

Sun Mon Tue Wed Thu 21 22 23 24 25

750 -200 cnt 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 avg 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 Total Variation : var 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

September November December

Feb. Start Balance:

Sun Mon Tue Wed Thu 4 5 6 7 8

Dec. = Total : 0.00

Sun Mon Tue Wed Thu 18 19 20 21 22

Sun Mon Tue Wed Thu 25 26 27 28 29

750 -200 cnt 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 avg 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 Total Variation : var 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

September November December

Feb. Start Balance:

Sun Mon Tue Wed Thu 2 3 4 5 6

Sun Mon Tue Wed 9 10 11 12

Dec. = Total : 0.00

Sun Mon Tue Wed Thu 16 17 18 19 20

Sun Mon Tue Wed Thu 23 24 25 26 27

750 -200 cnt 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 avg 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 Total Variation : var 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

September November December

Feb. Start Balance:

Sun Mon Tue Wed Thu 6 7 8 9 10

Sun Mon Tue Wed Thu 13 14 15 16 17

Sun Mon Tue Wed Thu 20 21 22 23 24

Sun Mon Tue Wed Thu 27 28 29 30 31

750 -200 cnt 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 avg 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 Total Variation : var 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

Feb. Start Balance:

Sun Mon Tue Wed Thu 4 5 6 7 8

Dec. = Total : 0.00

Sun Mon Tue Wed Thu 18 19 20 21 22

Sun Mon Tue Wed Thu 25 26 27 28 29

750 -200 cnt 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 avg 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 Total Variation : var 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

September November December

Feb. Start Balance:

Sun Mon Tue Wed Thu