1 | 13300 | Monthly Income | HOVER OVER HERE FOR INSTRUCTIONS | |||
|---|---|---|---|---|---|---|
2 | 4125.00 | Monthly Expenses | ||||
3 | 9175.00 | Total Monthly Savings | ||||
4 | ||||||
5 | Income Opportunities | Missed opportunities | ||||
6 | 9341.67 | Total Monthly Income w/ Opportunity 1 | 166.67 | Total Monthly Missed w/o Opportunity 1 | ||
7 | 9208.33 | Total Monthly Income w/ Opportunity 2 | 33.33 | Total Monthly Missed w/o Opportunity 2 | ||
8 | ||||||
9 | ||||||
10 | ||||||
11 | ||||||
12 | ||||||
13 | ||||||
14 | ||||||
15 | ||||||
16 | ||||||
17 | ||||||
18 | ||||||
19 | ||||||
20 | ||||||
21 | ||||||
22 | ||||||
23 | ||||||
1 | 1000.00 | Expense Source 1, Scenario 1 |
|---|---|---|
2 | 2000.00 | Expense Source 1, Scenario 2 |
3 | 3000.00 | Expense Source 1, Scenario 3 |
4 | 4000.00 | Expense Source 1, Scenario 4 |
5 | 5000.00 | Expense Source 1, Scenario 5 |
6 | ||
7 | ||
8 | ||
9 | ||
10 | ||
11 | Expense Source 1 Statistics | |
12 | 3000.00 | Pursued Expense Source 1 Scenario |
13 | 3500.00 | Average Expense Source 1 Scenario |
14 | 3500.00 | Median Expense Source 1 Scenario |
15 | 3000.00 | Minmum Expense Source 1 Scenario |
16 | 5000.00 | Maximum Expense Source 1 Scenario |
1 | 200.00 | Expense Source 2, Scenario 1 |
|---|---|---|
2 | 800.00 | Expense Source 2, Scenario 2 |
3 | 900.00 | Expense Source 2, Scenario 3 |
4 | 100.00 | Expense Source 2, Scenario 4 |
5 | 400.00 | Expense Source 2, Scenario 5 |
6 | ||
7 | ||
8 | ||
9 | ||
10 | ||
11 | Expense Source 2 Statistics | |
12 | 900.00 | Pursued Expense Source 2 Scenario |
13 | 550.00 | Average Expense Source 2 Scenario |
14 | 650.00 | Median Expense Source 2 Scenario |
15 | 100.00 | Minmum Expense Source 2 Scenario |
16 | 900.00 | Maximum Expense Source 2 Scenario |
1 | 50.00 | Expense Source 3, Scenario 1 |
|---|---|---|
2 | 55.00 | Expense Source 3, Scenario 2 |
3 | 57.00 | Expense Source 3, Scenario 3 |
4 | 98.00 | Expense Source 3, Scenario 4 |
5 | 100.00 | Expense Source 3, Scenario 5 |
6 | ||
7 | ||
8 | ||
9 | ||
10 | ||
11 | Expense Source 3 Statistics | |
12 | 55.00 | Pursued Expense Source 3 Scenario |
13 | 72.00 | Average Expense Source 3 Scenario |
14 | 57.00 | Median Expense Source 3 Scenario |
15 | 55.00 | Minmum Expense Source 3 Scenario |
16 | 100.00 | Maximum Expense Source 3 Scenario |
1 | 250.00 | Expense Source 4, Scenario 1 |
|---|---|---|
2 | 170.00 | Expense Source 4, Scenario 2 |
3 | 350.00 | Expense Source 4, Scenario 3 |
4 | 150.00 | Expense Source 4, Scenario 4 |
5 | 400.00 | Expense Source 4, Scenario 5 |
6 | ||
7 | ||
8 | ||
9 | ||
10 | ||
11 | Expense Source 4 Statistics | |
12 | 170.00 | Pursued Expense Source 4 Scenario |
13 | 264.00 | Average Expense Source 4 Scenario |
14 | 170.00 | Median Expense Source 4 Scenario |
15 | 150.00 | Minmum Expense Source 4 Scenario |
16 | 400.00 | Maximum Expense Source 4 Scenario |
1 | 3000.00 | Monthly Expense Source 1 |
|---|---|---|
2 | 900.00 | Monthly Expense Source 2 |
3 | 55.00 | Monthly Expense Source 4 |
4 | 170.00 | Monthly Expense Source 4 |
5 | ||
6 | ||
7 | ||
8 | ||
9 | ||
10 | ||
11 | 4125.00 | Total Monthly Expense Sources |
1 | 8300 | Monthly Income Source 1 |
|---|---|---|
2 | 5000 | Monthly Income Source 2 |
3 | ||
4 | ||
5 | ||
6 | ||
7 | ||
8 | ||
9 | ||
10 | ||
11 | 13300 | Total Monthly Income Sources |
1 | 8000.00 | Income Opportunity 1, Scenario 1 |
|---|---|---|
2 | 2000.00 | Income Opportunity 1, Scenario 2 |
3 | 1000.00 | Income Opportunity 1, Scenario 3 |
4 | 6000.00 | Income Opportunity 1, Scenario 4 |
5 | ||
6 | ||
7 | ||
8 | ||
9 | ||
10 | ||
11 | Income Opportunity 1 Statistics | |
12 | 2000.00 | Pursued Income Opportunity 1 Scenario |
13 | 4250.00 | Average Income Opportunity 1 Scenario |
14 | 2000.00 | Median Income Opportunity 1 Scenario |
15 | 1000.00 | Minmum Income Opportunity 1 Scenario |
16 | 6000.00 | Maximum Income Opportunity 1 Scenario |
1 | 600.00 | Income Opportunity 2, Scenario 1 |
|---|---|---|
2 | 400.00 | Income Opportunity 2, Scenario 2 |
3 | 200.00 | Income Opportunity 2, Scenario 3 |
4 | 100.00 | Income Opportunity 2, Scenario 4 |
5 | ||
6 | ||
7 | ||
8 | ||
9 | ||
10 | ||
11 | Income Opportunity 2 Statistics | |
12 | 400.00 | Pursued Income Opportunity 2 Scenario |
13 | 325.00 | Average Income Opportunity 2 Scenario |
14 | 300.00 | Median Income Opportunity 2 Scenario |
15 | 100.00 | Minmum Income Opportunity 2 Scenario |
16 | 400.00 | Maximum Income Opportunity 2 Scenario |