2017 Housing Expenses

Expense Category Jan Feb Mar Apr May June July Aug
Rent 1200 1200 1200 1200 1200 1200 1200 1200
Renter's Insurance 40 40 40 40 40 40 40 40
Furnishings 500
Miscellaneous
Utilities
Electricity 180 180 180 150 150 180 220 230
Gas 120 120 110 90 80 70 70 70
Water 35 35 35 35 35 35 35 35
Garbage Service 50 50 50 50 50 50 50 50
Phone 50 50 50 50 50 50 50 50
Internet 65 65 65 65 65 65 65 65
Cable TV 135 135 135 135 135 135 135 135
Monthly Subtotals 2375 1875 1865 1815 1805 1825 1865 1875
Utilities Subtotals 635 635 625 575 565 585 625 635

January Rent plus Deposit,

minus Discount 1600
Annual Rent per Lease 1600
Average Electricity 1600
First Quarter Expenses 6115
Sept Oct Nov Dec Total
1200 1200 1200 1200 14400
40 40 40 40 480
500

160 150 160 170 2110

80 90 100 120 1120
35 35 35 35 420
50 50 50 50 600
50 50 50 50 600
65 65 65 65 780
135 135 135 135 1620
1815 1815 1835 1865
575 575 595 625
Data Description
March 1, 2008 Issue Date
August 31, 2008 First interest date
May 1, 2008 Settlement date
10.00% Coupon rate
1,000 Par value
2 Frequency is semiannual
0 30/360 basis
Formula Description
16.6666666666667 Accrued interest for a treasury bond with the terms above (16.66666667)
15.5555555555556 Accrued interest with the terms above, except the issue date is March 5, 2008. (15.55555556)

Accrued interest witht the terms above, except the issue date is April 5,
2008, and the accrued interest is calculated fromt the first_interest to
7.22222222222222 settlement. (7.2222222)
08. (15.55555556)
 Integrate Workbooks
Using Formulas and Text Functions

Assumptions
Report Date September 30, 2012
Report Period quarter

Depr Method straight line

Footnotes
Report Headings

DNM Marketing LLC

Balance Sheet
September 30, 2012

DNM Marketing LLC

Balance Sheet
For thequarter ended September 30, 2012
 $M
Sales 256000

Cost of Goods Sold 158344

Gross Margin 97656

Operating Expenses 42000

Net Income Before Taxes 55656

Footnotes

Sales for the year amounted to $256,000. Cost of good amounted to $158,344.00. yielding a gross margin percentage of 38.1%
ss margin percentage of 38.1%.
This is typically on an imported data sheet. This is typically a reporting worksheet.

Debit Credit
1000 . Checking 110394.2 1000
1200 . Accounts Receivable 26128.41 1200
1300 . Inventory Asset 8378.54 1300
1510 . Fixed Asset 13750 1510
1520 . Accumulated Deprecition 1725 1520
2000 . Accounts Payable 9758.94 2000
This is typically a reporting worksheet.

Debit Credit
Checking 110394.2
Accounts Receivable 26128.41
Inventory Asset 8378.54
Fixed Asset 13750
Accumulated Deprecition 1725
Accounts Payable 9758.94
Contact Name City, State Zip City State Zip
Will Fleenor Loranger, LA 70446 Loranger LA 70446
Randy Johnston Hutchinson, KS 67504 Hutchinson KS 67504
Val Steed Centerville, UT 84014 Centerville UT 84014
Tommy Stephens Woodstock, GA 30189 Woodstock GA 30189
City State Zip Code
Jackson MS 39236
Hammond LA 70401
New Orleans LA 74501
Centerville UT 84014
Atlanta GA 30326
Maunaloa HI 96770
Slidell LA 70458
Hammond LA 70403
Baton Rouge LA 70559