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

College Cash Flow Analysis

Freshman

Resources

Financial Aid
Jon
Parents
Savinags
Totals

Freshman
$
5,025.00
$
1,525.00
$
2,600.00
$
1,100.00
$
10,250.00

Sophmore
$
5,326.50
$
1,616.50
$
2,756.00
$
1,166.00
$
10,865.00

Junior
$
5,646.09
$
1,713.49
$
2,921.36
$
1,235.96
$
11,516.90

Freshman
$
540.00
$
725.00
$
255.00
$
3,480.00
$
5,150.00
$
10,150.00

Sophmore
$
572.40
$
768.50
$
270.30
$
3,688.80
$
5,459.00
$
10,759.00

Junior
$
606.74
$
814.61
$
286.52
$
3,910.13
$
5,786.54
$
11,404.54

Senior
$
$
$
$
$

5,984.86
1,816.30
3,096.64
1,310.12
12,207.91

Total
$
$
$
$
$

Financial Aid

21,982.45
6,671.29
11,374.00
4,812.08
44,839.81

25%
50%

Jon
Parents

7%
13%
5%

Savinags
Totals

Expenses
Clothes
Entertainmaent
Miscellaneous
Room & Board
Tuition& Books
Totals

Senior
$
643.15
$
863.49
$
303.71
$
4,144.74
$
4,144.74
$
12,088.81

Total
$
$
$
$
$
$

2,362.29
3,171.60
1,115.53
15,223.66
20,540.28
44,402.35

Freshman
50%

3%
4%
1%
17%
25%

Clothes

Entertainmaent

Miscellaneous

Room & Board

Tuition& Books

Totals

You might also like