MGMT100-Culinary Apprenticeship Workshop 8: Monthly College Budget Sean Andre L.

Chio

Monthly
College Budget
september income: september expenses: september cash flow:

$1,800 $2,535 -$735

1 2 3 4 5

september cash
flow:

CASH FLOW

sep oct nov dec jan feb mar apr may jun jul aug year

SEP Select First Budget Month

SEP

Monthly Cash After Expense SEP #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? YEAR % INC
Cash Flow (735) 190 325 339 (160) (845) (35) 605 445 245 465 345 1,184 (40.8%)
Cumulative Cash Flow (735) (545) (220) 119 (41) (886) (921) (316) 129 374 839 1,184

MONTHLY INCOME SEP #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? YEAR % INC
Financial aid (grants, scholarships, loans) paid to you - - - - - - - - - - - - 0 0.0%
After-tax wages from a job 1,800 1,700 1,750 1,800 1,500 1,430 1,600 1,900 1,800 1,900 2,100 2,100 21,380 100.0%
Financial help from family - - - - - - - - - - - - 0 0.0%
Withdrawals from savings - - - - - - - - - - - - 0 0.0%
Other (child support, public assistance, gifts, etc.) - - - - - - - - - - - - 0 0.0%
TOTAL INCOME 1,800 1,700 1,750 1,800 1,500 1,430 1,600 1,900 1,800 1,900 2,100 2,100 21,380 100.0%

MONTHLY EXPENSE SEP #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? YEAR % INC
Room & Board 500 500 500 500 500 500 500 500 500 500 500 500 6,000 19.7%
Rent, mortgage, or dorm room 500 500 500 500 500 500 500 500 500 500 500 500 6,000 19.7%
Food (groceries or meal plan) - - - - - - - - - - - - 0 0.0%
Utilities (heat, water, electricity) - - - - - - - - - - - - 0 0.0%

Tuition & Fees 600 0 0 0 0 600 0 0 0 0 0 0 1,200 23.7%

Tuition you pay 600 - - - - 600 - - - - - - 1,200 23.7%
Fees you pay - - - - - - - - - - - - 0 0.0%

Books & Supplies 250 0 0 50 0 300 0 50 0 50 0 50 750 9.9%

Textbooks 200 - - - - 250 - - - - - - 450 7.9%
School supplies 50 - - 50 - 50 - 50 - 50 - 50 300 2.0%

Transportation 125 125 125 125 125 125 125 125 125 125 125 125 1,500 4.9%
Gas, maintenance - - - - - - - - - - - - 0 0.0%
Vehicle payment - - - - - - - - - - - - 0 0.0%
Transit fares 125 125 125 125 125 125 125 125 125 125 125 125 1,500 4.9%
Travel at holidays - - - - - - - - - - - - 0 0.0%

Discretionary 410 235 250 236 385 250 260 250 260 500 670 730 4,436 16.2%
Savings 70 45 60 46 45 60 70 60 70 60 80 90 756 2.8%
Cell phone, Internet, cable 60 60 60 60 60 60 60 60 60 60 60 60 720 2.4%
Donations - - - - - - - - - - - - 0 0.0%
Snacks, dining out 50 50 50 50 50 50 50 50 50 50 50 50 600 2.0%
Clothes 200 50 50 50 200 50 50 50 50 300 450 500 2,000 7.9%
Entertainment (movies, dates, concerts) 30 30 30 30 30 30 30 30 30 30 30 30 360 1.2%

Other Expenses 650 650 550 550 650 500 750 370 470 480 340 350 6,310 25.6%
Insurance (car, health, renter's) 50 50 50 50 50 50 50 50 50 50 50 50 600 2.0%
Loan, credit card payment 600 600 500 500 600 450 700 320 420 430 290 300 5,710 23.7%
Other 0 0.0%

TOTAL EXPENSES 2,535 1,510 1,425 1,461 1,660 2,275 1,635 1,295 1,355 1,655 1,635 1,755 20,196 100.0%

For Professor: Jahnnis Pitty Del Cid Printed:06/02/2019 at 20:09:05 Page1 of 1