Income

Source
Allowance
Summer Job
Part Time Job
Total

Amount
$ 2,500.00
$ 2,900.00
$ 2,850.00
$8,250.00

Only Required for 10 months

Expenses

Month 1

Apartment Rent
Food
Entertainment
Savings
School Supplies
Miscellaneous
Internet Access
Transportation
Clothing
Toiletries
Rental Furnishings
Medical/dental
Total

$
$
$
$
$
$
$
$
$
$
$
$
$

Total for 1st year

$ 12,032.00

Net Profit (Year 1)

360.00
235.00
40.00
30.00
65.00
25.00
22.50
40.00
45.00
16.00
110.00
25.00
1,013.50

-$3,782.00

Ashpan Raskar Consulting Service

Month 2
$
720.00
$
470.00
$
80.00
$
60.00
$
130.00
$
50.00
$
45.00
$
80.00
$
90.00
$
32.00
$
220.00
$
50.00
$ 2,027.00

Month 3

Month 4

Month 5

$ 1,080.00 $ 1,440.00
$
705.00 $
940.00
$
120.00 $
160.00
$
90.00 $
120.00
$
195.00 $
260.00
$
75.00 $
100.00
$
67.50 $
90.00
$
120.00 $
160.00
$
135.00 $
180.00
$
48.00 $
64.00
$
330.00 $
440.00
$
75.00 $
100.00
$ 3,040.50 $ 4,054.00

Month 6

$ 1,800.00 $ 2,160.00
$ 1,175.00 $ 1,410.00
$
200.00 $
240.00
$
150.00 $
180.00
$
325.00 $
390.00
$
125.00 $
150.00
$
112.50 $
135.00
$
200.00 $
240.00
$
225.00 $
270.00
$
80.00 $
96.00
$
550.00 $
660.00
$
125.00 $
150.00
$ 5,067.50 $ 6,081.00

Month 7
$ 2,520.00
$ 1,645.00
$
280.00
$
210.00
$
455.00
$
175.00
$
157.50
$
280.00
$
315.00
$
112.00
$
770.00
$
175.00
$ 7,094.50

Moretan's Original Expenses for One Year

Apartment Rent
Food
Entertainment
Savings
4%

2% 11%

2%
36%

4%
2%

School Supplies
Miscellaneous
Internet Access
Transportation

2%

Clothing
Toiletries

5%
3%

23%

Rental Furnishings

4%

Medical/dental

Month 8
$ 2,880.00
$ 1,880.00
$
320.00
$
240.00
$
520.00
$
200.00
$
180.00
$
320.00
$
360.00
$
128.00
$
880.00
$
200.00
$8,108.00

Month 9
$ 3,240.00
$ 2,115.00
$
360.00
$
270.00
$
585.00
$
225.00
$
202.50
$
360.00
$
405.00
$
144.00
$
990.00
$
225.00
$9,121.50

ne Year
Apartment Rent
Food
Entertainment
Savings
School Supplies
Miscellaneous
Internet Access
Transportation
Clothing
Toiletries
Rental Furnishings
Medical/dental

Month 10

Month 11

Month 12

$ 3,600.00 $ 3,960.00 $ 4,320.00

$ 2,350.00 $ 2,585.00 $ 2,820.00
$
400.00 $
440.00 $
480.00
$
300.00 $
330.00 $
360.00
$
650.00 $
650.00 $
650.00
$
250.00 $
275.00 $
300.00
$
225.00 $
247.50 $
270.00
$
400.00 $
440.00 $
480.00
$
450.00 $
495.00 $
540.00
$
160.00 $
176.00 $
192.00
$ 1,100.00 $ 1,210.00 $ 1,320.00
$
250.00 $
275.00 $
300.00
$10,135.00 $11,083.50 $12,032.00

Moretan Community College Income Statement

Revenue:
Allowance
Summer Job
Part Time Job
Total Revenues:

$
$
$
$

2,500.00
2,900.00
2,850.00
8,250.00

Apartment Rent
Food
Entertainment
Savings

$
$
$
$

4,320.00
2,820.00
480.00
360.00

School Supplies
Miscellaneous
Internet Access
Transportation
Clothing
Toiletries
Rental Furnishings
Medical/dental
Total

$
$
$
$
$
$
$
$
$

650.00
300.00
270.00
480.00
540.00
192.00
1,320.00
300.00
12,032.00

(3,782.00)

Expenses:

Net Income:

Ashpan Raskar

Statement

Ashpan Raskar

Income
Source
Allowance
Summer Job
Part Time Job
Total

Amount
$ 2,500.00
$ 2,900.00
$ 2,850.00
$ 8,250.00

Only Required for 10 months

Expenses

Month 1

Apartment Rent
Food
Entertainment
Savings
School Supplies
Miscellaneous
Internet Access
Transportation
Clothing
Toiletries
Rental Furnishings
Medical/dental
Total

$
$
$
$
$
$
$
$
$
$
$
$
$

180.00
150.00
35.00
30.00
60.00
25.00
22.50
40.00
38.50
16.00
75.00
25.00
697.00

Total for 1st year

$ 8,244.00

Net Profit (Year 1)

6.00

Ashpan Raskar Consulting Service

Month 2

Month 3

$
360.00
$
300.00
$
70.00
$
60.00
$
120.00
$
50.00
$
45.00
$
80.00
$
77.00
$
32.00
$
150.00
$
50.00
$1,394.00

$
540.00
$
450.00
$
105.00
$
90.00
$
180.00
$
75.00
$
67.50
$
120.00
$
115.50
$
48.00
$
225.00
$
75.00
$2,091.00

Month 4
$
720.00
$
600.00
$
140.00
$
120.00
$
240.00
$
100.00
$
90.00
$
160.00
$
154.00
$
64.00
$
300.00
$
100.00
$2,788.00

Month 5
$
900.00
$
750.00
$
175.00
$
150.00
$
300.00
$
125.00
$
112.50
$
200.00
$
192.50
$
80.00
$
375.00
$
125.00
$3,485.00

Month 6
$ 1,080.00
$
900.00
$
210.00
$
180.00
$
360.00
$
150.00
$
135.00
$
240.00
$
231.00
$
96.00
$
450.00
$
150.00
$4,182.00

Month 7
$ 1,260.00
$ 1,050.00
$
245.00
$
210.00
$
420.00
$
175.00
$
157.50
$
280.00
$
269.50
$
112.00
$
525.00
$
175.00
$4,879.00

Moretan's Expenses for One Year

Apartment Rent
Food
Entertainment
Savings
11% 4%
2%
26%
6%
6%
3%
4%
22%
7%
4% 5%

School Supplies
Miscellaneous
Internet Access
Transportation
Clothing
Toiletries
Rental Furnishings
Medical/dental

Month 8
$ 1,440.00
$ 1,200.00
$
280.00
$
240.00
$
480.00
$
200.00
$
180.00
$
320.00
$
308.00
$
128.00
$
600.00
$
200.00
$5,576.00

artment Rent

od

tertainment

vings

hool Supplies
cellaneous

ernet Access

nsportation

thing

etries

ntal Furnishings

dical/dental

Month 9
$ 1,620.00
$ 1,350.00
$
315.00
$
270.00
$
540.00
$
225.00
$
202.50
$
360.00
$
346.50
$
144.00
$
675.00
$
225.00
$6,273.00

Month 10

Month 11

Month 12

$ 1,800.00 $ 1,980.00 $ 2,160.00

$ 1,500.00 $ 1,650.00 $ 1,800.00
$
350.00 $
385.00 $
420.00
$
300.00 $
330.00 $
360.00
$
600.00 $
600.00 $
600.00
$
250.00 $
275.00 $
300.00
$
225.00 $
247.50 $
270.00
$
400.00 $
440.00 $
480.00
$
385.00 $
423.50 $
462.00
$
160.00 $
176.00 $
192.00
$
750.00 $
825.00 $
900.00
$
250.00 $
275.00 $
300.00
$ 6,970.00 $ 7,607.00 $ 8,244.00