Karla Castillo Excel 3

Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 1

College Cash Flow Analysis

Karla Castillo

College Cash Flow Analysis


Resources
Column1
Freshman
Financial Aid $ 5,025.00
Job
$
1,525.00
Parents
$
2,600.00
Savings
$
1,100.00
Totals
$ 10,250.00
Expenses
Column1
Freshman
Clothes
$
540.00
Entertainmen$
725.00
Miscellaneous$
355.00
Room & Boar $ 3,480.00
Tuition & Boo $ 5,150.00
Totals
$ 10,250.00

Freshman Resources
Sophomore

Junior

Senior

Total

5,326.50

5,646.09

5,984.86

$ 21,982.45

1,616.50

1,713.49

1,816.30

2,756.00

2,921.36

3,096.64

$ 11,374.00

1,166.00

1,235.96

1,310.12

10,865.00

$ 11,516.90

$ 12,207.91

6,671.29

4,812.08

$ 44,839.81

Financial Aid

Job

Parents

Savings

Freshman Expenses
Sophomore

Junior

572.40

606.74

643.15

2,362.29

768.50

814.61

863.49

3,171.60

376.30

398.88

422.81

1,552.99

3,688.80

3,910.13

4,144.74

$ 15,223.66

5,459.00

5,786.54

6,133.73

$ 22,529.27

10,865.00

Senior

$ 11,516.90

Total

$ 12,207.91

$ 44,839.81

Clothes

Entertainment

Miscellaneous]

Room & Board

Tuition & Books

You might also like