Spreadsheet: 211433d1359744582-random-questions-on-hw-to-do-some-random-things-in-excel-sample
Sheet: Budget

Master Budget |  |  |  |  |  | Work Stats |  |  | Payment Dates |  |  |  |  |  | Funds
February |  |  |  |  |  | Salary | 48110 |  | Account |  | Date |  | Amount |  | Travel |  |  |  | 4
 | Starting Funds | 3540 |  |  |  | Daily Rate |  |  | Rent |  | 1st |  | 768
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  | One Time Charges
 |  |  |  |  |  | Overtime Hourly Rate |  |  | Penfed |  | 1st |  | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Charge |  | Amount |  | Date
 |  | Citibank | 122 |  |  | Savings Per Month | 150 |  | Life Insurance |  | 24th |  | 31
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 24 Hour Renewal |  | 29 |  | June 21st, 2013
 | February 15th | 1500 |  | 11 |  | [NAME] |  |  | Federal Loans |  | 28th |  | 402
 | Total |  |  | 16 |  |  |  |  |  |  |  |  |  |  | Renters Insurance |  | 130 |  | June 9th 2013
 |  |  |  |  |  | Current Debts |  |  | Car Payment |  | 11th |  | 206.06
 | Penfed |  |  |  |  |  |  |  |  |  |  |  |  |  | Car Registration |  | 40 |  | Aug 15th 2013
 |  |  |  |  |  | Citi | 3172 |  | DCU Loan |  | 10th |  | 136.12
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Automotive Assoc |  | 70 |  | Oct 31st, 2012
 |  |  | 120 |  |  | Amex Business | 0 |  | Electricity |  | 19th |  | 75
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Costco Renewal |  | 60 |  | June, 2012
 |  |  |  |  |  | [NAME] | 0 |  | Verizon Wireless |  | 17th |  | 64
 |  | Misc | 600 |  |  | Pen Fed | 0 |  | Geico |  | 24th |  | 81
 | Tax Return | 2900 |  |  |  | Federal Student Loans | 60000 |  | Gas |  |  |  | 100
 |  | Citibank | 3050 |  |  | Private Student Loan | 19008 |  | Fun |  |  |  | 160
 |  | Discover | 359
 |  |  |  |  |  | Kohls | 0 |  | Cox |  |  |  | 35
 | February 28th | 1900 |  | 9
 | Total |  |  | 16 |  | Discover | 0 |  | Grocery |  |  |  | 150
 |  | SRP | 100 |  |  | Auto Loan | 8145.18 |  | Haircut |  |  |  | 10
 |  | Rent | 768
 |  | Rebate | 100 |  |  | February 2014 |  |  | DS Waters |  | 30th |  | 24
 |  | Ebay Sales | 100
 |  |  |  |  |  | Ending Checking Funds |  |  | Slacker |  | 21st |  | 4
 |  | Fatwallet | 25
 |  |  |  |  |  | Ending Savings Funds |  |  | Kohls |  | 18th |  | 0
 | Ending Funds
 | Ending Savings | 3325 |  |  |  | Total Ending Funds |  |  | Savings Transfer |  |  |  | 150
March |  |  |  |  |  |  |  |  | Total Expenses
 | Starting Funds |  |  |  |  |  |  |  | Total
 | [NAME] |  |  |  |  |  |  |  | Annual Salary
 |  |  |  |  |  |  |  |  | Without Car
 |  | Car Payment | 206
 | March 15th |  |  | 11
 | Total |  |  | 8
 | Penfed
 | March 29th | 1600 |  | 10
 | Total |  |  | 8
 |  | Auto Loan | 900
 |  | SRP | 75
 |  | Rent | 768
 | Ending Total
 | Ending Savings
 | Auto Loan
April
 | Starting Funds
 | [NAME]
 |  | Car Payment | 206
 | April 15th |  |  | 11
 | Total |  |  | 8
 | Penfed
 | April 30th |  |  | 11
 | Total |  |  | 8
 |  | SRP | 75
 |  | Rent | 768
 |  | Auto Loan | 1100
 | Ending Total
 | Ending Savings
 | Auto Loan
May
 | Starting Funds
 | [NAME]
 |  | Car Payment | 206
 | May 15th |  |  | 11
 | Total |  |  | 8
 | Penfed
 | May 31th |  |  | 12
 | Total |  |  | 8
 |  | SRP | 75
 |  | Rent | 768
 |  | Auto Loan | 1200
 | Ending Total
 | Ending Savings
 | Auto Loan
June
 | Starting Funds
 | [NAME]
 |  | Car Payment | 206
 |  | DCU Loan | 136
 | June 14th | 1700 |  | 12
 | Total |  |  | 16
 | Penfed
 | June 30th | 1700 |  | 12
 | Total |  |  | 16
 |  | Auto Loan | 1200
 |  | SRP | 150
 |  | Rent | 768
 | Ending Total
 | Ending Savings
 | Auto Loan
July
 | Starting Funds
 | [NAME]
 |  | Auto Loan | 206
 | July 14th | 1700 |  | 12
 | Total |  |  | 16
 | Penfed
 | July 14th | 1700 |  | 12
 | Total |  |  | 16
 |  | Auto Loan | 1025
 |  | SRP | 175
 |  | Rent | 768
 | Ending Total
 | Ending Savings
 | Auto Loan
August
 | Starting Funds
 | [NAME] |  | 64
 |  | Verizon Wireless | 64
 |  | Life Insurance | 31
 |  | Auto Loan | 206
 | August 15th | 1700
 | Total
 | Penfed
 | August 30th | 1700
 | Total
 |  | SRP | 175
 |  | Rent | 768
 |  | Auto Loan
 | Ending Total
 | Ending Savings
September
 | Starting Funds
 | [NAME] |  | 64
 |  | Verizon Wireless | 64
 |  | Life Insurance | 31
 | August 15th | 1700
 | Total
 | Penfed
 | August 30th | 1700
 | Total
 |  | SRP | 175
 |  | Rent | 768
 |  | Private Loans | 1800
 | Ending Total
 | Ending Savings
 | Private Loans
October
 | Starting Funds
 | [NAME] |  | 64
 |  | Verizon Wireless | 64
 |  | Life Insurance | 31
 | August 15th | 1700
 | Total
 | Penfed
 | August 30th | 1700
 | Total
 |  | SRP | 175
 |  | Rent | 768
 |  | Private Loans | 1500
 | Ending Total
 | Ending Savings
 | Private Loans
November
 | Starting Funds
 | [NAME] |  | 64
 |  | Verizon Wireless | 64
 |  | Life Insurance | 31
 | August 15th | 1700
 | Total
 | Penfed
 | August 30th | 1700
 | Total
 |  | SRP | 175
 |  | Rent | 768
 |  | Private Loans | 1500
 | Ending Total
 | Ending Savings
 | Private Loans
December
 | Starting Funds
 | [NAME] |  | 64
 |  | Verizon Wireless | 64
 |  | Life Insurance | 31
 | August 15th | 1700
 | Total
 | Penfed
 | August 30th | 1700
 | Total
 |  | SRP | 175
 |  | Rent | 768
 |  | Private Loans | 1500
 | Ending Total
 | Ending Savings
 | Private Loans
January
 | Starting Funds
 | [NAME] |  | 64
 |  | Verizon Wireless | 64
 |  | Life Insurance | 31
 | August 15th | 1700
 | Total
 | Penfed
 | August 30th | 1700
 | Total
 |  | Bonus | 1700
 |  | SRP | 175
 |  | Rent | 768
 |  | Private Loans | 2200
 | Ending Total
 | Ending Savings
 | Private Loans
February
 | Starting Funds
 | [NAME] |  | 64
 |  | Verizon Wireless | 64
 |  | Life Insurance | 31
 | August 15th | 1700
 | Total
 | Penfed
 | August 30th | 1700
 | Total
 |  | SRP | 175
 |  | Rent | 768
 |  | Private Loans | 3700
 | Tax Return | 2200
 | Ending Total
 | Ending Savings
 | Private Loans