INSTRUCTIONS:

1
2
3
4
5
6
7
8
9
10
11

Complete the expenses for every month in the spreadsheet of EXPENSES (NOTE: the expenses are an estimate, not exact
Add a row called: NONE SPECIFIC (this is where you will put all the small expenses, such as: tips, or candy, or anything else
Apply a formula to every month in order to multiply the amount spent times the TAX rate. (use absolute reference)
Sum total for every month.
Apply a format to every month.
Pass the results to the second spreadsheet called Charts. (use a formula)
Sum all the months in a final table called GRAND TOTAL
Create a different chart for every month.
Edit the chart so that it contains the appropriate information.
Create a sparkline for each expense of all the months, in a different table at the end of EXPENSES
After putting all the information, sort the information from the least to the most spent in the spreadsheet of EXPENSES fo

enses are an estimate, not exact information)

as: tips, or candy, or anything else)
e. (use absolute reference)

n the spreadsheet of EXPENSES for every month.

MONTHLY EXPENSES
TAX RATE:

16%

JANUARY
Petrol
Groceries
Bus Fare
Breakfast
Lunch
Dinner
Phone Bill
Light Bill
Gas Bill
non-specific
TOTAL

NO TAX
$3,000.00
$2,800.00
$120.00
$2,000.00
$1,500.00
$3,000.00
$450.00
$230.00
$230.00
$500.00
$13,830.00

FEBRUARY
With TAX
$3,480.00
$3,248.00
$139.20
$2,320.00
$1,740.00
$3,480.00
$522.00
$266.80
$266.80
$580.00
$16,042.80

Petrol
Groceries
Bus Fare
Breakfast
Lunch
Dinner
Phone Bill
Light Bill
Gas Bill
non-specific
TOTAL

NO TAX
With TAX
$122,939,802.00 $142,610,170.32 Petrol
$281,362.64 Groceries
$242,554.00
$398,408.96 Bus Fare
$343,456.00
$91,406.84 Breakfast
$78,799.00
$397,245.48 Lunch
$342,453.00
$3,480.00 Dinner
$3,000.00
$264,564,564.00 $306,894,894.24 Phone Bill
$4,005,783.92 Light Bill
$3,453,262.00
$1,310,681.68 Gas Bill
$1,129,898.00
$696.00 non-specific
$600.00
$393,098,388.00 $455,994,130.08
TOTAL

MARCH

MARCH
NO TAX
With TAX
$9,807,909.00 $11,377,174.44 Petrol
$890,890.00 $1,033,432.40 Groceries
$8,000,000.00 $9,280,000.00 Bus Fare
$887,126.24 Breakfast
$764,764.00
$3,214,325.00 $3,728,617.00 Lunch
$26,857.48 Dinner
$23,153.00
$580,000.00 Phone Bill
$500,000.00
$27,161.40 Light Bill
$23,415.00
$52,452,345.00 $60,844,720.20 Gas Bill
$696.00 non-specific
$600.00
$75,677,401.00 $87,785,785.16
TOTAL

APRIL
NO TAX
$89,968.00
$46,454.00
$154,356.00
$23,428.00
$5,986.00
$109,864.00
$124,234.00
$165,479.00
$108,986.00
$560.00
$829,315.00

MAY
With TAX
$104,362.88
$53,886.64
$179,052.96
$27,176.48
$6,943.76
$127,442.24
$144,111.44
$191,955.64
$126,423.76
$649.60
$962,005.40

Petrol
Groceries
Bus Fare
Breakfast
Lunch
Dinner
Phone Bill
Light Bill
Gas Bill
non-specific
TOTAL

MAY
NO TAX
With TAX
$631.04 Petrol
$544.00
$53,452.00 $62,004.32 Groceries
$5.80 Bus Fare
$5.00
$75,777.00 $87,901.32 Breakfast
$5,050.64 Lunch
$4,354.00
$5,259.44 Dinner
$4,534.00
$454,433.00 $527,142.28 Phone Bill
$34,534.00 $40,059.44 Light Bill
$526.64 Gas Bill
$454.00
$702.96 non-specific
$606.00
$628,693.00 $729,283.88
TOTAL

JUNE
NO TAX
$7,657.00
$676.00
$676,756.00
$7,888.00
$3,423.00
$5,466.00
$5,463.00
$545.00
$12,341.00
$1,111.00
$721,326.00

With TAX
$8,882.12
$784.16
$785,036.96
$9,150.08
$3,970.68
$6,340.56
$6,337.08
$632.20
$14,315.56
$1,288.76
$836,738.16

SUMMARY
MONTH

NO TAX

January
February
March
april
may
june

13830
393098388
75677401
829315
628693
721326

January

$3,000.00
$3,480.00
$2,800.00
$3,248.00
$120.00
$139.20
$2,000.00
$2,320.00
$1,500.00
$1,740.00
$3,000.00
$3,480.00
$450.00
$522.00
$230.00
$266.80
$230.00
$266.80
$500.00
$580.00

JANUARY NO TAX

JANUARY With TAX

March
$100,000,000.00
$90,000,000.00
$80,000,000.00
$70,000,000.00
$60,000,000.00
$50,000,000.00
$40,000,000.00
$30,000,000.00
$20,000,000.00
$10,000,000.00
$0.00

MARCH NO TAX

MARCH With TAX

May
MAY NO TAX
$800,000.00
$700,000.00
$600,000.00
$500,000.00
$400,000.00
$300,000.00
$200,000.00
$100,000.00
$0.00

MAY With TAX

GRAND TOTAL

TAX
16042.8
455994130.1
87785785.16
962005.4
729283.88
836738.16

NO TAX
WITH TAX

470968953
546323985.5

February

$16,042.80
$13,830.00

$500,000,000.00
$450,000,000.00
$400,000,000.00
$350,000,000.00
$300,000,000.00
$250,000,000.00
$200,000,000.00
$150,000,000.00
$100,000,000.00
$50,000,000.00
$0.00

$500.00
$580.00

FEBRUARY NO TAX

FEBRUARY With TAX

APRIL

$165,479.00
$191,955.64

$124,234.00
$144,111.44

APRIL With TAX

$109,864.00
$127,442.24

$5,986.00
$6,943.76

$23,428.00
$27,176.48

$154,356.00
$179,052.96

$46,454.00
$53,886.64

$89,968.00
$104,362.88

APRIL NO TAX

JUNE
$900,000.00
$800,000.00
$700,000.00
$600,000.00
$500,000.00
$400,000.00
$300,000.00
$200,000.00
$100,000.00
$0.00

JUNE NO TAX

JUNE With TAX

$560.00
$649.60

$108,986.00
$126,423.76

$829,315.00
$962,005.40