Sheet1

Test Data

Devins Data
12

4.50

7.87

1.00

5.00

8.64

2.64

5.50
6.00
6.50
7.00
7.50

6.06

4.66
6.96
9.52
12.29
15.25
18.38

10.15

21.67

6.28

25.12

5.50

28.70

10
8
6
4
2
0

Data
120.00

7.85
100.00
80.00
8.65

60.00

13.00

40.00

17.65
14.50

17.85
20.00

14.96
12.12
85.56
90.60
95.71

0.00
1 2 3 4 5 6 7 8 9 10111213141516171819202122232425262728

19.08
18.50

15.85

19.00

15.05

Page 1

Sheet1

Data

F(x)=3

Column A
Column B
Column C

415161718192021222324252627282930

Page 2

Sheet2
Happy Homes Limited
Statement of Expenses
For the year 2015
Item
Taxes

1st Quarter

2nd Quarter

3rd Quarter

4th Quarter

Year Total

$2,500.00

$2,400.00

$2,400.00

$2,400.00 $9,700.00

$900.00

$850.00

$850.00

$850.00 $3,450.00

$1,500.00

$1,560.00

$1,300.00

$1,600.00 $5,960.00

Hydro

$600.00

$540.00

$500.00

$650.00 $2,290.00

Water

$500.00

$460.00

$460.00

$460.00 $1,880.00

Landscaping

$700.00

$900.00

$950.00

$980.00 $3,530.00

$1,500.00

$1,100.00

$1,700.00

$1,400.00 $5,700.00

$585.00

$512.00

$600.00

$700.00 $2,397.00

Insurance
Heat

Repairs
Miscellaneous
TOTAL

$8,785.00

$8,322.00

$8,760.00

$9,040.00

$34,907.00

$3,000.00
$2,500.00
$2,000.00
$1,500.00
$1,000.00
$500.00
$0.00
Insurance
Taxes

Page 3

Heat

Sheet2

Devins Business
$3,000.00
$2,500.00
$2,000.00

1st Quarter
2nd Quarter
3rd Quarter
4th Quarter

$1,500.00
$1,000.00
$500.00
$0.00
Insurance
Taxes

Hydro
Heat

Landscaping Miscellaneous
Water
Repairs

Page 4

Sheet3
Yard Masters, Inc.
Project Estimate
Tasks
Weed treatmen
Aerate
Prepare planti
Plant shrubs
Plant perennia

Hours

Materials
Quantity
Weed treatmen
Aerate rental
Ornamental sh
Perennial plan

1
1
5
2
3

Rate/Hour
Subtotal
30.00
$30.00
50.00
$50.00
30.00
$150.00
30.00
$60.00
28.00
$84.00
Task SUBTOTA
$374.00

3
1
5
40

Cost/Item
Subtotal
5.25
$15.75
50.00
$50.00
29.75
$148.75
9.99
$399.60
Materials SU
$614.10
TOTAL ESTIM

$988.10

Page 5