Unlock access to all the studying documents.
View Full Document
Data Table
Calculations set to Manual. Press F9 to recalculate.
Month Begin Bal Income Expense End Bal Run End bal P(neg bal)
1 $1,500 $950 $1,000 $1,450
Income Probability RN intvl LL 1$400 0.0000
2 $1,450 $900 $800 $1,550 $850 0.35 0 2 $400 0.0000
3 $1,550 $900 $900 $1,550 $900 0.25 0.35 3 $450 0.0000
19 $300 0.0000
20 $200 0.0000
21 $200 0.0000
22 $300 0.0000
23 $500 0.0000
24 $50 0.0000
25 $850 0.0000
26 $750 0.0000
27 $750 0.0000
28 $50 0.0000
29 $300 0.0000
30 $300 0.0000
31 -$350 0.1667
32 $0 0.0000
33 $300 0.0000
52 $750 0.0000
53 $200 0.0000
54 $600 0.0000
55 $300 0.0000
66 $350 0.0000
67 $600 0.0000
68 $250 0.0000
69 $200 0.0000
70 $350 0.0000
81 $750 0.0000
82 $200 0.0000
83 $150 0.0000
84 $450 0.0000
85 $600 0.0000
96 $650 0.0000
97 -$400 0.2500
98 $400 0.0000
99 $800 0.0000
100 $50 0.0000
107 $450 0.0000
108 $450 0.0000
109 $50 0.0000
110 $850 0.0000
121 $850 0.0000
122 $300 0.0000
123 $850 0.0000
124 $650 0.0000
125 $650 0.0000
136 $950 0.0000
137 $550 0.0000
138 $300 0.0000
139 $750 0.0000
140 $450 0.0000
151 $250 0.0000
152 $800 0.0000
153 $300 0.0000
154 $250 0.0000
155 -$50 0.0833
162 $550 0.0000
163 $450 0.0000
164 $200 0.0000
165 $100 0.0000
176 -$50 0.2500
177 $650 0.0000
178 -$250 0.1667
179 $350 0.0000
180 $350 0.0000
191 $500 0.0000
192 $700 0.0000
193 $100 0.0000
194 $700 0.0000