Vous êtes sur la page 1sur 3

Collin Berry, Excel Application Assingment,2/13/2019

Direct Tv SRP SWG Water Cox


April $ 118.99 $ 147.07 $ 29.33 $ 124.92 $ 70.79
May $ 41.61 $ 281.85 $ 29.66 $ 117.76 $ 70.79
June $ 65.00 $ 303.51 $ 22.77 $ 150.00 $ 70.79
July $ 174.99 $ 302.42 $ - $ 263.61 $ 70.79
August $ 174.99 $ 343.93 $ - $ 250.00 $ 70.79
September $ 174.99 $ 371.66 $ - $ 57.99 $ 120.79
October $ 259.13 $ 322.81 $ - $ 80.43 $ 70.79
November $ 188.98 $ 152.50 $ 12.93 $ 100.00 $ 120.79
December $ 188.98 $ 134.45 $ 32.46 $ 100.00 $ 71.88
January $ 151.99 $ 95.77 $ 58.06 $ - $ 71.88
February
March

Average $ 153.97 $ 245.60 $ 18.52 $ 124.47 $ 81.01

Utilities
$400.00
$350.00
$300.00
$250.00
$200.00
$150.00
$100.00
$50.00
$-
r
ly

r
r
ay

r
ril

y
st
ne

be

be
be
be

ar
Ju

gu
Ap

Ju

em

nu
to

m
Au

ce
ve
Oc

Ja
pt

De
No
Se

Direct Tv SRP SWG Water Cox


Tenants
Collin Mike
Rent $ 645.67 $ 561.40
Total Total Per Tenant
$ 491.10 $ 122.78 April $ 768.45 $ 684.18
$ 541.67 $ 135.42 May $ 781.09 $ 696.82
$ 612.07 $ 153.02 June $ 798.69 $ 714.42
$ 811.81 $ 202.95 July $ 848.62 $ 764.35
$ 839.71 $ 209.93 August $ 855.60 $ 771.33
$ 725.43 $ 181.36 September $ 827.03 $ 742.76
$ 733.16 $ 183.29 October $ 828.96 $ 744.69
$ 575.20 $ 143.80 November $ 789.47 $ 705.20
$ 527.77 $ 131.94 December $ 777.61 $ 693.34
$ 377.70 $ 94.43 January $ 740.10 $ 655.83
February
March

$ 623.56 $ 155.89 Average $ 801.56 $ 717.29


Tenants
Beck Ryan
$ 561.40 $ 420.00

$ 684.18 $ 542.78
$ 696.82 $ 555.42
$ 714.42 $ 573.02
$ 764.35 $ 622.95
$ 771.33 $ 629.93
$ 742.76 $ 601.36
$ 744.69 $ 603.29
$ 705.20 $ 563.80
$ 693.34 $ 551.94
$ 655.83 $ 514.43

$ 717.29 $ 575.89