CMPT 170 Assignment: Data Collection - Spreadsheets by Carolyn Kesslar

Educational Assistant - Budget for 2019

January February March April May June July August September October November December
Expenses
College Fees 211.25 211.25 211.25 0 253.5 253.5 0 0 253.5 253.5 253.5 0
Crayons 45 25 45 15 45 0 0 0 60 20 20 45
Pencils 30 25 30 0 30 0 0 0 60 30 30 30
Erasers 25 5 15 8 15 0 0 0 40 25 15 15
Total Yearly
Stickers/Treats 15 33 21 46 33 0 0 0 100 0 0 40 Expenses
Total Monthly
Expenses 326.25 299.25 322.25 69 376.5 253.5 0 0 513.5 328.5 318.5 130 2937.25

Income
Salary 900 900 900 675 900 900 0 0 900 900 900 675
Total Yearly
After School Income & Total
Care 200 200 200 150 200 200 0 0 200 200 200 150 Savings/Deficit
Monthly Income 1100 1100 1100 825 1100 1100 0 0 1100 1100 1100 825 10450
Saving or
Deficit 773.75 800.75 777.75 1031 723.5 846.5 0 0 586.5 771.5 781.5 970 7512.75