Book1 XLSX 2

Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 2

College Cash Flow Analysis

Resources
Freshmen

Sophmores

Junior

Senior

Finacial Aid

5,025.00 $

5,358.30 $

5,679.79 $

6,020.58

Job

1,525.00 $

1,616.50 $

1,713.49 $

1,816.29

Parents

2,600.00 $

2,756.00 $

2,921.36 $

3,096.64

Saving

1,100.00 $

1,166.00 $

1,235.96 $

1,310.11

Totals

10,250.00 $

10,896.80 $

11,550.60 $

12,243.62

Expenses
Clothes
Entertainment
Miscellaneous
Room & Board
Tuition & Books
Totals

Freshmen
$
540.00
$
725.00
$
355.00
$
3,480.00
$
5,150.00
$ 10,250.00

Sophmores
$
572.40
$
768.50
$
376.30
$
3,688.80
$
5,459.00
$ 10,865.00

Juniors
$
606.74
$
814.61
$
398.87
$
3,910.12
$
5,786.54
$ 11,516.88

Seniors
$
643.14
$
863.48
$
422.81
$
4,144.73
$
6,133.73
$ 12,207.89

Freshmen Resources
Total
$

22,083.67

6,671.28

28,754.95

4,812.07

44,941.02

Clothes

Entertainment

Miscellaneous

Room & Board

Tuition & Books

Totals

Freshmen Expenses
Total
$
2,362.28
$
3,171.59
$
5,533.87
$
15,223.65
$
22,529.27
$
37,752.92

Clothes
Entertainment

Miscellaneous

Room & Board

Tuition & Books

Totals

You might also like