Scribd Logo
Upload

Welcome to Scribd!

  • 40 views

    Daniel - Mgmt100-Monthly College Budget

    Uploaded by

    api-316465349
    This document is Daniel Emmanuel Jathanna's monthly college budget. It outlines his projected income and expenses over a 12 month period. His estimated yearly income is $126,700 which includes financial aid, wages, family help and withdrawals from savings. His estimated yearly expenses total $47,540, including costs for room and board, tuition and fees, books, transportation, and other living expenses. The budget shows Daniel projecting a positive yearly cash flow of $79,160.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd

    Daniel - Mgmt100-Monthly College Budget

    Uploaded by

    api-316465349
    40 views1 page
    This document is Daniel Emmanuel Jathanna's monthly college budget. It outlines his projected income and expenses over a 12 month period. His estimated yearly income is $126,700 which includes financial aid, wages, family help and withdrawals from savings. His estimated yearly expenses total $47,540, including costs for room and board, tuition and fees, books, transportation, and other living expenses. The budget shows Daniel projecting a positive yearly cash flow of $79,160.

    Original Title

    daniel- mgmt100-monthly college budget

    Copyright

    © © All Rights Reserved

    Available Formats

    XLSX, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    This document is Daniel Emmanuel Jathanna's monthly college budget. It outlines his projected income and expenses over a 12 month period. His estimated yearly income is $126,700 which includes financial aid, wages, family help and withdrawals from savings. His estimated yearly expenses total $47,540, including costs for room and board, tuition and fees, books, transportation, and other living expenses. The budget shows Daniel projecting a positive yearly cash flow of $79,160.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Download as xlsx, pdf, or txt
    40 views1 page

    Daniel - Mgmt100-Monthly College Budget

    Uploaded by

    api-316465349
    This document is Daniel Emmanuel Jathanna's monthly college budget. It outlines his projected income and expenses over a 12 month period. His estimated yearly income is $126,700 which includes financial aid, wages, family help and withdrawals from savings. His estimated yearly expenses total $47,540, including costs for room and board, tuition and fees, books, transportation, and other living expenses. The budget shows Daniel projecting a positive yearly cash flow of $79,160.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Download as xlsx, pdf, or txt
    of 1

    MGMT100-N01152631

    Monthly College Budget

    Daniel Emmanuel Jathanna

    Monthly
    College Budget
    year income:

    year expenses:

    ###

    year cash flow:

    ###

    financial aid
    wages (after-tax)
    family help
    from savings
    other

    $4,735

    room & board

    tuition & fees

    books & supplies

    transportation

    discretionary

    other expenses

    october cash flow:

    CASH FLOW
    jan

    feb

    mar

    apr

    may

    jun

    jul

    aug

    sep

    oct

    nov

    dec

    year

    JAN Select First Budget Month


    #NAME?

    Monthly Cash After Expense

    JAN

    #NAME?

    #NAME?

    Cash Flow

    10,235

    4,620

    5,620

    Cumulative Cash Flow

    10,235

    14,855

    20,475

    33,010

    37,695

    42,615

    55,535

    59,870

    64,555

    69,290

    74,225

    79,160

    JAN

    #NAME?

    #NAME?

    #NAME?

    #NAME?

    #NAME?

    #NAME?

    #NAME?

    #NAME?

    #NAME?

    #NAME?

    #NAME?

    MONTHLY INCOME
    Financial aid (grants, scholarships, loans) paid to you

    After-tax wages from a job

    Financial help from family

    10,000.00 $ 3,000.00 $

    Withdrawals from savings

    9,200.00 $ 1,000.00 $

    Other (child support, public assistance, gifts, etc.)

    TOTAL INCOME

    $ 19,700.00 $ 5,900.00

    MONTHLY EXPENSE
    Room & Board
    Rent, mortgage, or dorm room

    ### $

    $ 1,400.00 $

    500.00

    JAN
    $

    500.00 $

    ### $
    $

    #NAME?

    12,535

    1,400.00

    #NAME?

    #NAME?

    4,685

    4,920

    ### $

    ### $ 1,800.00 $ 1,800.00

    3,000.00 $
    1,000.00

    2,000.00

    #NAME?
    12,920

    $
    $

    10,000.00 $ 3,000.00 $ 3,000.00 $


    9,200.00 $ 1,000.00 $ 1,000.00
    500.00

    ### $

    500.00

    $
    $

    #NAME?

    #NAME?

    #NAME?

    #NAME?

    #NAME?

    4,335

    4,685

    4,735

    4,935

    4,935

    ### $

    1,800.00

    ### $ 1,800.00

    $
    $

    10,000.00 $ 3,000.00 $ 3,000.00 $


    9,200.00 $ 1,000.00 $ 1,000.00
    500.00

    ### $

    500.00

    ### $

    1,800.00

    1,000.00

    500.00

    79,160

    ### $ 1,800.00 $

    10,000.00 $

    YEAR

    % INC
    #NAME?

    YEAR

    % INC

    #NAME?

    18,600.00

    #NAME?

    ### $

    64,000.00

    #NAME?

    ### $ 1,000.00 $

    36,600.00

    #NAME?

    7,500.00

    #NAME?

    3,000.00

    ### $

    500.00

    7,400.00 $ 21,100.00 $ 6,300.00 $ 6,300.00 $ 21,500.00 $ 6,300.00 $ 6,300.00 $ 13,300.00 $ 6,300.00 $ 6,300.00 $ 126,700.00 #NAME?

    #NAME?

    500.00 $

    500.00

    #NAME?
    $

    #NAME?

    #NAME?

    #NAME?

    #NAME?

    500.00 $

    500.00 $

    500.00

    500.00 $

    #NAME?

    500.00 $

    500.00

    #NAME?

    #NAME?

    500.00 $

    YEAR

    % INC

    500.00 $

    #NAME?
    500.00

    6,000.00

    #NAME?

    300.00

    ### $

    300.00

    ### $

    300.00 $

    300.00

    300.00

    ### $

    300.00

    300.00

    ### $

    300.00

    3,600.00

    #NAME?

    Food (groceries or meal plan)

    150.00

    ### $

    150.00

    ### $

    150.00 $

    150.00

    150.00

    ### $

    150.00

    150.00

    ### $

    150.00

    1,800.00

    #NAME?

    Utilities (heat, water, electricity)

    50.00

    ### $

    50.00

    ### $

    50.00 $

    50.00 $

    50.00

    ### $

    50.00

    50.00

    ### $

    50.00 $

    600.00

    #NAME?

    7,200.00 $

    7,200.00 $

    7,200.00

    28,800.00

    #NAME?

    ### $

    7,200.00 $

    15.00 $

    15.00 $

    Tuition & Fees


    Tuition you pay

    Fees you pay

    7,200.00 $

    Books & Supplies

    ### $

    250.00 $

    Textbooks

    200.00 $

    School supplies

    50.00 $

    15.00 $

    120.00 $

    Transportation

    15.00 $
    $

    720.00 $

    Gas, maintenance

    ### $

    Vehicle payment

    ### $

    Transit fares

    120.00

    Travel at holidays

    600.00 $

    Discretionary

    ### $
    $

    7,200.00 $
    7,200.00 $

    15.00 $

    250.00 $

    200.00

    15.00 $

    50.00 $

    120.00 $

    120.00

    120.00 $

    120.00
    -

    ### $

    120.00

    ### $
    ### $
    120.00 $

    15.00 $

    ### $

    250.00 $

    ### $

    200.00 $

    ### $

    50.00 $

    ### $

    15.00 $

    720.00 $

    120.00 $

    ### $

    ### $

    120.00

    ### $

    120.00

    ### $
    $

    600.00

    120.00

    7,200.00

    ### $

    ### $

    120.00 $

    ### $

    ### $

    120.00
    -

    120.00

    120.00 $

    ### $
    ### $

    120.00

    #NAME?

    810.00

    #NAME?

    600.00

    #NAME?

    210.00

    #NAME?

    2,640.00

    #NAME?

    #NAME?

    28,800.00

    120.00

    #NAME?

    #NAME?

    1,440.00

    #NAME?

    1,200.00

    #NAME?

    745.00 $

    595.00 $

    1,095.00

    695.00 $

    695.00 $

    695.00

    695.00 $

    695.00 $

    695.00

    695.00 $

    695.00 $

    695.00

    8,690.00

    #NAME?

    Savings

    500.00

    ### $

    500.00

    ### $

    500.00 $

    500.00

    500.00

    ### $

    500.00

    500.00

    ### $

    500.00

    6,000.00

    #NAME?

    Cell phone, Internet, cable

    45.00

    ### $

    45.00

    ### $

    45.00 $

    45.00 $

    45.00

    ### $

    45.00

    45.00

    ### $

    45.00 $

    540.00

    #NAME?

    Donations

    Snacks, dining out

    Clothes

    100.00 $

    Entertainment (movies, dates, concerts)

    50.00 $

    50.00 $

    Other Expenses

    50.00

    ### $

    ### $

    300.00 $

    50.00

    200.00 $

    50.00 $

    50.00 $

    Insurance (car, health, renter's)

    ### $

    Loan, credit card payment

    ### $

    Other

    TOTAL EXPENSES

    For Professor: Jahnnis Pitty Del Cid

    #NAME?

    50.00

    ### $

    9,465.00 $ 1,280.00

    50.00

    ### $

    50.00 $

    50.00 $

    50.00

    1,780.00 $

    ### $

    ### $

    ### $

    50.00 $

    50.00

    100.00 $

    50.00 $

    50.00 $

    ### $

    ### $

    50.00

    50.00

    50.00 $

    100.00 $

    50.00

    50.00 $

    50.00 $

    50.00 $

    50.00

    50.00

    50.00 $

    50.00 $

    50.00 $

    50.00

    ### $

    ### $

    ### $
    ### $
    50.00 $

    50.00 $

    8,565.00 $ 1,615.00 $ 1,380.00 $

    Printed:12/14/2016

    50.00

    ### $

    ### $

    ### $

    50.00 $

    850.00

    #NAME?

    100.00 $

    50.00 $

    900.00

    #NAME?

    50.00 $

    400.00

    #NAME?

    50.00 $

    50.00 $

    600.00

    #NAME?

    50.00 $

    ### $

    50.00

    8,580.00 $ 1,965.00 $ 1,615.00 $

    50.00

    ### $

    ### $

    50.00 $

    8,565.00 $ 1,365.00 $ 1,365.00 $

    #NAME?

    #NAME?

    #NAME?

    600.00

    #NAME?

    47,540.00 #NAME?

    You might also like