Scribd Logo
Upload

Welcome to Scribd!

  • Hernandez Family Budget: Zi Xuan Chua 9/20/2014 To Analyze The Monthly Budget of Juan and Olivia Hernandez

    Uploaded by

    Zi Xuan
    39 views3 pages
    This document analyzes the monthly budget of the Hernandez family over a 12-month period. It shows their monthly income, expenses, and savings. Juan and Olivia Hernandez earn a combined monthly income of $5,644. Their monthly expenses include rent, food, utilities, transportation costs, insurance, tuition, and other living expenses. By tracking their expenses over 12 months, their savings increased from an initial $7,350 to a final amount of $15,000.

    Original Description:

    assignment 3 IS 44

    Original Title

    ZChuaAssn3

    Copyright

    © © All Rights Reserved

    Available Formats

    XLSX, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document
    This document analyzes the monthly budget of the Hernandez family over a 12-month period. It shows their monthly income, expenses, and savings. Juan and Olivia Hernandez earn a combined monthly income of $5,644. Their monthly expenses include rent, food, utilities, transportation costs, insurance, tuition, and other living expenses. By tracking their expenses over 12 months, their savings increased from an initial $7,350 to a final amount of $15,000.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as xlsx, pdf, or txt
    39 views3 pages

    Hernandez Family Budget: Zi Xuan Chua 9/20/2014 To Analyze The Monthly Budget of Juan and Olivia Hernandez

    Uploaded by

    Zi Xuan
    This document analyzes the monthly budget of the Hernandez family over a 12-month period. It shows their monthly income, expenses, and savings. Juan and Olivia Hernandez earn a combined monthly income of $5,644. Their monthly expenses include rent, food, utilities, transportation costs, insurance, tuition, and other living expenses. By tracking their expenses over 12 months, their savings increased from an initial $7,350 to a final amount of $15,000.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as xlsx, pdf, or txt
    of 3

    Hernandez Family Budget

    Author
    Date
    Purpose

    Zi Xuan Chua
    9/20/2014
    To analyze the monthly budget of Juan
    and Olivia Hernandez.

    254298330.xlsx.ms_office

    Budget

    Hernandez Family Budget


    Calculated Value

    5644

    Monthly Income Statement


    Income
    Juan's Salary
    Olivia's Salary
    Total

    Savings
    $
    $

    2,350
    3,294
    5,644

    $
    $
    $
    $
    $
    $
    $
    $
    $
    $
    $

    922
    870
    191
    140
    210
    460
    1,124
    462
    421
    208
    5,007

    Initial
    Final

    $
    $

    7,350
    15,000

    Expenses
    Rent
    Food
    Utilities
    Phone
    Car Payments
    Insurance
    Tuition
    Books & Supplies
    Travel
    Miscellaneous
    Total

    Page 2 of 3

    254298330.xlsx.ms_office

    Budget

    Hernandez Family Budget


    Calculated Value

    Income
    Expenses

    2,350
    3,294
    5,644
    895
    875
    255
    120
    210
    375
    5,192
    2,115
    320
    200
    10,557
    -4,913
    -4,913

    2,350
    3,294
    5,644
    895
    730
    230
    131
    210
    375
    0
    0
    150
    250
    2,971
    2,673
    -2,240

    Savings

    2,437

    5,110

    2,350
    3,294
    5,644
    895
    795
    200
    125
    210
    375
    0
    0
    210
    120
    2,930
    2,714
    474
    7,824

    2,350
    3,294
    5,644
    895
    825
    195
    138
    210
    425
    0
    0
    720
    150
    3,558
    2,086
    2,560
    9,910

    2,350
    3,294
    5,644
    895
    855
    150
    120
    210
    425
    0
    0
    175
    250
    3,080
    2,564
    5,124
    12,474

    Page 3 of 3

    2,350
    3,294
    5,644
    895
    815
    165
    145
    210
    425
    2,419
    975
    350
    120
    6,519
    -875
    4,249
    11,599

    2,350
    3,294
    5,644
    895
    885
    175
    140
    210
    520
    0
    0
    1,200
    150
    4,175
    1,469
    5,718
    13,068

    2,350
    3,294
    5,644
    895
    920
    165
    135
    210
    520
    5,881
    2,450
    625
    175
    11,976
    -6,332
    -614
    6,736

    2,350
    3,294
    5,644
    975
    942
    160
    145
    210
    520
    0
    0
    185
    210
    3,347
    2,297
    1,683
    9,033

    2,350
    3,294
    5,644
    975
    875
    160
    135
    210
    520
    0
    0
    215
    250
    3,340
    2,304
    3,987
    11,337

    2,350
    3,294
    5,644
    975
    975
    200
    165
    210
    520
    0
    0
    420
    270
    3,735
    1,909
    5,896
    13,246

    r
    be
    m
    ce
    De

    Juan
    Olivia
    Total
    Rent
    Food
    Utilities
    Phone
    Car Payments
    Insurance
    Tuition
    Books & Supplies
    Travel
    Miscellaneous
    Total
    Net Cash Flow
    Running Total

    be
    m
    ve
    No

    r
    be

    be
    em

    to
    Oc

    pt
    Se

    s
    gu
    Au

    ly

    Ju

    ne
    Ju

    il

    ay
    M

    r
    Ap

    ry
    ua

    y
    ar

    c
    ar
    M

    br
    Fe

    nu
    Ja

    Income & Expenses

    5644

    2,350
    3,294
    5,644
    975
    945
    235
    175
    210
    520
    0
    0
    480
    350
    3,890
    1,754
    7,650
    15,000

    You might also like