Scribd Logo
Hochladen

Willkommen bei Scribd!

  • Haoduong Workshop8

    Hochgeladen von

    api-395671420
    17 Ansichten1 Seite
    The document is a monthly budget spreadsheet for a college student for the month of September. It shows income of $1,700 and expenses of $656, resulting in a cash flow surplus of $1,044 for the month. The largest expenses are $500 for room and board, with $300 for rent and $200 for food. The budget tracks income, expenses and cash flow monthly for a year to plan and manage finances.

    Originalbeschreibung:

    Originaltitel

    haoduong workshop8

    Copyright

    © © All Rights Reserved

    Verfügbare Formate

    XLSX, PDF, TXT oder online auf Scribd lesen

    Stufen Sie dieses Dokument als nützlich ein?

    Sind diese Inhalte unangemessen?

    Dieses Dokument melden
    The document is a monthly budget spreadsheet for a college student for the month of September. It shows income of $1,700 and expenses of $656, resulting in a cash flow surplus of $1,044 for the month. The largest expenses are $500 for room and board, with $300 for rent and $200 for food. The budget tracks income, expenses and cash flow monthly for a year to plan and manage finances.

    Copyright:

    © All Rights Reserved
    Als XLSX, PDF, TXT herunterladen oder online auf Scribd lesen
    Markieren Sie unangemessene Inhalte
    17 Ansichten1 Seite

    Haoduong Workshop8

    Hochgeladen von

    api-395671420
    The document is a monthly budget spreadsheet for a college student for the month of September. It shows income of $1,700 and expenses of $656, resulting in a cash flow surplus of $1,044 for the month. The largest expenses are $500 for room and board, with $300 for rent and $200 for food. The budget tracks income, expenses and cash flow monthly for a year to plan and manage finances.

    Copyright:

    © All Rights Reserved
    Als XLSX, PDF, TXT herunterladen oder online auf Scribd lesen
    Markieren Sie unangemessene Inhalte
    von 1

    MGMT100-Section 8 Workshop 8: Monthly College Budget Hao Duong_x000D_

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

    $1,700 $656 $1,044

    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 1,044 1,044 969 94 (7,309) 707 527 (6,298) 827 827 827 827 (5,912) 61.4%
    Cumulative Cash Flow 1,044 2,088 3,057 3,151 (4,158) (3,451) (2,923) (9,221) (8,394) (7,567) (6,739) (5,912)

    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 - - - - - - - - - - - - 0 0.0%
    Financial help from family 1,500 1,500 1,500 1,500 1,500 1,500 1,500 1,500 1,500 1,500 1,500 1,500 18,000 88.2%
    Withdrawals from savings 200 100 150 - - - - - - - - - 450 11.8%
    Other (child support, public assistance, gifts, etc.) - - - - - - - - - - - - 0 0.0%
    TOTAL INCOME 1,700 1,600 1,650 1,500 1,500 1,500 1,500 1,500 1,500 1,500 1,500 1,500 18,450 100.0%

    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 76.2%
    Rent, mortgage, or dorm room 300 300 300 300 300 300 300 300 300 300 300 300 3,600 45.7%
    Food (groceries or meal plan) 200 200 200 200 200 200 200 200 200 200 200 200 2,400 30.5%
    Utilities (heat, water, electricity) - - - - - - - - - - - - 0 0.0%

    Tuition & Fees 0 0 0 0 7,405 0 0 7,125 0 0 0 0 14,530 0.0%


    Tuition you pay - - - - 7,405 - - 7,125 - - - - 14,530 0.0%
    Fees you pay - - - - - - - - - - - - 0 0.0%

    Books & Supplies 0 0 0 0 615 0 0 0 0 0 0 0 615 0.0%


    Textbooks - - - - 165 - - - - - - - 165 0.0%
    School supplies - - - - 450 - - - - - - - 450 0.0%

    Transportation 0 0 0 500 117 117 117 117 117 117 117 117 1,434 0.0%
    Gas, maintenance - - - - - - - - - - - - 0 0.0%
    Vehicle payment - - - - - - - - - - - - 0 0.0%
    Transit fares - - - - 117 117 117 117 117 117 117 117 934 0.0%
    Travel at holidays - - - 500 - - - - - - - - 500 0.0%

    Discretionary 156 56 181 406 172 176 356 56 56 56 56 56 1,783 23.8%


    Savings 100 - 75 - 66 70 100 - - - - - 411 15.2%
    Cell phone, Internet, cable 56 56 56 56 56 56 56 56 56 56 56 56 672 8.5%
    Donations - - - - - - - - - - - - 0 0.0%
    Snacks, dining out - - 50 50 50 50 50 - - - - - 250 0.0%
    Clothes - - - 200 - - 100 - - - - - 300 0.0%
    Entertainment (movies, dates, concerts) - - - 100 - - 50 - - - 0 - 150 0.0%

    Other Expenses 0 0 0 0 0 0 0 0 0 0 0 0 0 0.0%


    Insurance (car, health, renter's) - - - - - - - - - - - - 0 0.0%
    Loan, credit card payment - - - - - - - - - - - - 0 0.0%
    Other - - - - - - - - - - - - 0 0.0%

    TOTAL EXPENSES 656 556 681 1,406 8,809 793 973 7,798 673 673 673 673 24,362 100.0%

    For Professor: Jahnnis Pitty Del Cid Printed: 04/17/2018 Page 1 of 1

    Das könnte Ihnen auch gefallen