MGMT100-ONE Monthly College Budget kulwinder kaur

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

$260 $19,013 -$18,753

1 2 3 4 5

year cash flow:

CASH FLOW

sep #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? 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 (18,753) (1,488) (553) (238) (388) (227) (1,008) (1,673) (453) (528) (605) (548) (26,462) (7212.7%)
Cumulative Cash Flow (18,753) (20,241) (20,794) (21,032) (21,420) (21,647) (22,655) (24,328) (24,781) (25,309) (25,914) (26,462)

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 100 200 320 400 500 400 300 400 400 400 400 400 4,220 38.5%
Financial help from family 100 50 140 100 - - - - - - - - 390 38.5%
Withdrawals from savings 10 10 20 30 10 50 30 40 50 20 20 20 310 3.8%
Other (child support, public assistance, gifts, etc.) 50 - - - - - - - - - - - 50 19.2%
TOTAL INCOME 260 260 480 530 510 450 330 440 450 420 420 420 4,970 100.0%

MONTHLY EXPENSE SEP #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? YEAR % INC
Room & Board 600 500 500 480 440 480 470 460 470 460 480 450 5,790 3.2%
Rent, mortgage, or dorm room 350 350 350 400 400 400 400 400 400 400 400 400 4,650 1.8%
Food (groceries or meal plan) 200 100 100 80 40 80 70 60 70 60 80 50 990 1.1%
Utilities (heat, water, electricity) 50 50 50 - - - - - - - - - 150 0.3%

Tuition & Fees 16,550 0 0 0 0 0 0 0 0 0 0 0 16,550 87.0%

Tuition you pay - - - - - - - - - - - 0 0.0%
Fees you pay 16,550 - - - - - - - - - - - 16,550 87.0%

Books & Supplies 700 560 0 0 200 0 235 700 80 90 0 0 2,565 3.7%
Textbooks 200 - - - 100 - 35 - 80 90 - - 505 1.1%
School supplies 500 560 - - 100 - 200 700 - - - - 2,060 2.6%

Transportation 160 258 228 228 198 122 198 228 148 208 305 328 2,609 0.8%
Gas, maintenance 30 - - 50 - - 50 - - 80 - - 210 0.2%
Vehicle payment 50 - - - 70 - - - 20 - - - 140 0.3%
Transit fares 50 138 128 128 128 122 148 128 128 128 128 128 1,482 0.3%
Travel at holidays 30 120 100 50 - - - 100 - - 177 200 777 0.2%

Discretionary 385 290 200 60 60 75 435 195 205 190 240 190 2,525 2.0%
Savings 50 50 50 - - - 100 - - - - - 250 0.3%
Cell phone, Internet, cable 70 70 80 60 60 55 155 155 155 160 160 160 1,340 0.4%
Donations 100 - - - - - 125 - - - 60 - 285 0.5%
Snacks, dining out 50 50 20 - - - 55 - 50 30 20 30 305 0.3%
Clothes 100 120 50 - - - - - - - - - 270 0.5%
Entertainment (movies, dates, concerts) 15 - - - - 20 - 40 - - - - 75 0.1%

Other Expenses 618 140 105 0 0 0 0 530 0 0 0 0 1,393 3.3%

Insurance (car, health, renter's) 420 - - - - - - 420 - - - - 840 2.2%
Loan, credit card payment 128 60 55 - - - - 50 - - - - 293 0.7%
Other 70 80 50 - - - - 60 - - - - 260 0.4%

TOTAL EXPENSES 19,013 1,748 1,033 768 898 677 1,338 2,113 903 948 1,025 968 31,432 100.0%

For Professor: Jahnnis Pitty Del Cid Page 1 of 1