5,950.

00
2
20
2,975.00
148.75

Goal
No. of Contributors
Days
Contribution/person
Contribution/person/day
Total Amount in Bank

5,950.00
Total Amount Deficit

BUY NOW
0.00

Excess

Deficit Splitter Calculator

Name

Louis dela Rosa

177.50
10
17.75
166.50

Deficit
Days Left
Addition
Total
Name
Louis dela Rosa
Aeisha Zamudio
Mama

Contribution
1,310.00
1,380.00
3,260.00

Amount Deficit
1,665.00
1,595.00
-285.00

Deficit/Time elapsed
177.50
107.50
-1,772.50

Date

6/2/2014
6/3/2014
6/4/2014
6/5/2014
6/9/2014
6/10/2014
6/11/2014
6/12/2014
6/16/2014
6/17/2014

Louis dela Rosa

Amount Deposit/Withrawn

100.00
210.00
0.00
0.00
180.00
0.00
120.00
500.00
0.00
200.00

Amount Deficit

48.75
-61.25
148.75
148.75
-31.25
148.75
28.75
-351.25
148.75
-51.25
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75

Aeisha Zamudio
Amount Deposit/Withrawn

120.00
120.00
120.00
120.00
0.00
0.00
0.00
0.00
900.00
0.00
0.00
0.00

148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75

148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75

sha Zamudio
Amount Deficit

28.75
28.75
28.75
28.75
148.75
148.75
148.75
148.75
-751.25
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75

Mama
Amount Deposit/Withrawn

3,260.00

Amount Deficit

-3,111.25
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75

148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75

148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75

148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75

148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75
148.75

1,380.00
1
7
1,380.00
197.14

Goal
No. of Contributors
Days
Contribution/person
Contribution/person/day
Total Amount in Bank

0.00
Total Amount Deficit

2,760.00 left
0.00

Excess

Deficit Splitler Calculator

Name

Louis dela Rosa

#REF!
8
#REF!
#REF!

Deficit
Days
Addition
Total
Name
Louis dela Rosa
Aeisha Zamudio
+

Contribution
0.00
0.00

Amount Deficit Deficit/Time elapsed

1,380.00
#REF!
1,380.00
#REF!

Date

Louis dela Rosa

Amount Deposit/Withrawn

Amount Deficit

197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14

Aeisha Zamudio
Amount Deposit/Withrawn

10

197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14

197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14

sha Zamudio
Amount Deficit

197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14

+
Amount Deposit/Withrawn

Amount Deficit

197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14

197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14

197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14

197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14

197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14
197.14

0.00
2
16
0.00
0.00

Goal
No. of Contributors
Days
Contribution/person
Contribution/person/day
Total Amount in Bank

0.00
Total Amount Deficit

BUY NOW
0.00

Excess

Deficit Splitler Calculator

Name

Louis dela Rosa

#REF!
8
#REF!
#REF!

Deficit
Days
Addition
Total
Name
Louis dela Rosa
Aeisha Zamudio
+

Contribution
0.00
0.00

Amount Deficit Deficit/Time elapsed

0.00
#REF!
0.00
#REF!

Date

Louis dela Rosa

Amount Deposit/Withrawn

Amount Deficit

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Aeisha Zamudio
Amount Deposit/Withrawn

10

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

sha Zamudio
Amount Deficit

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

+
Amount Deposit/Withrawn

Amount Deficit

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00