Nhatnguyen-Mgmt100-Monthly College Budget Starter File-Workshop 8

MGMT100-0NA
Nhat Nguyen
Excel Assignment
Monthly
College Budget
september income:
september expenses:
$8,100
september cash flow:
$9,227
financial aid
room & board
wages (after-tax)
family help
-$1,127
tuition & fees
books & supplies transportation
from savings
discretionary
other
other expenses
september cash
flow:
CASH FLOW
sep
oct
nov
dec
jan
feb
mar
apr
may
jun
jul
aug
#NAME?
YEAR
year
SEP Select First Budget Month

SEP
Monthly Cash After Expense
SEP
#NAME? #NAME?
#NAME?
#NAME?
#NAME? #NAME? #NAME?
#NAME?
#NAME? #NAME?
% INC
Cash Flow
(1,127)
(454)
434
(5,844)
544
1,014
1,142
1,744
(1,410)
(10)
24
Cumulative Cash Flow
(1,127)
(1,581)
(1,577)
(1,143)
(6,987)
(6,443)
(5,429)
(4,287)
(2,543)
(3,953)
(3,963)
(3,939)
MONTHLY INCOME
SEP
#NAME? #NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
Financial aid (grants, scholarships, loans) paid to you
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
0.0%
After-tax wages from a job
$1,600.00
$354.00
$0.00
$200.00
$400.00
$500.00
$800.00
$1,000.00
$1,500.00
$0.00
$0.00
$0.00
$6,354.00
19.8%
Financial help from family
$6,000.00
$600.00
$500.00
$1,000.00
$1,000.00
$1,000.00
$1,000.00
$1,000.00
$1,000.00
$1,000.00
$1,000.00
$1,000.00
$16,100.00
74.1%
$500.00
$200.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$700.00
6.2%
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
0.0%
$8,100.00 $1,154.00
$500.00
$1,200.00
$1,400.00
$1,500.00 $1,800.00 $2,000.00
$2,500.00
$1,000.00 $1,000.00
$1,000.00 $23,154.00 100.0%
#NAME? #NAME?
Withdrawals from savings

Other (child support, public assistance, gifts, etc.)
TOTAL INCOME
MONTHLY EXPENSE
YEAR
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
$350.00
$350.00
$350.00
$350.00
$350.00
$350.00
$350.00
$350.00
$350.00
$350.00
$350.00
$4,250.00
4.3%
Rent, mortgage, or dorm room
$250.00
$250.00
$250.00
$250.00
$250.00
$250.00
$250.00
$250.00
$250.00
$250.00
$250.00
$250.00
$3,000.00
2.7%
Food (groceries or meal plan)
$150.00
$100.00
$100.00
$100.00
$100.00
$100.00
$100.00
$100.00
$100.00
$100.00
$100.00
$100.00
$1,250.00
1.6%
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
0.0%
$6,478.00
$0.00
$0.00
$0.00
$6,478.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$12,956.00
70.2%
$6,478.00
$0.00
$0.00
$0.00
$6,478.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$12,956.00
70.2%
Fees you pay
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
0.0%
Books & Supplies
$350.00
$52.00
$0.00
$0.00
$100.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$502.00
3.8%
$350.00
$52.00
$0.00
$0.00
$100.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$502.00
3.8%
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
0.0%
Utilities (heat, water, electricity)
Tuition & Fees

Tuition you pay
Textbooks
School supplies
Transportation
YEAR
% INC
$400.00
Room & Board
SEP
(3,939) (13.9%)
% INC
$118.00
$112.00
$112.00
$112.00
$112.00
$112.00
$112.00
$112.00
$112.00
$1,700.00
$0.00
$112.00
$2,826.00
1.3%
Gas, maintenance
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
0.0%
Vehicle payment
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
0.0%
$118.00
$112.00
$112.00
$112.00
$112.00
$112.00
$112.00
$112.00
$112.00
$0.00
$0.00
$112.00
$1,126.00
1.3%
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$1,700.00
$0.00
$0.00
$1,700.00
0.0%
$80.80
$34.00
$34.00
$104.00
$104.00
$94.00
$124.00
$96.00
$194.00
$300.00
$250.00
$214.00
$1,628.80
0.9%
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
0.0%
Cell phone, Internet, cable
$33.80
$34.00
$34.00
$34.00
$34.00
$34.00
$34.00
$34.00
$34.00
$0.00
$0.00
$34.00
$339.80
0.4%
Donations
$12.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$100.00
$0.00
$0.00
$112.00
0.1%
Snacks, dining out
$0.00
$0.00
$0.00
$50.00
$60.00
$30.00
$50.00
$20.00
$60.00
$100.00
$120.00
$50.00
$540.00
0.0%
Clothes
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$30.00
$50.00
$80.00
$100.00
$120.00
$380.00
0.0%
$35.00
$0.00
$0.00
$20.00
$10.00
$30.00
$40.00
$12.00
$50.00
$20.00
$30.00
$10.00
$257.00
0.4%
$1,800.00
$1,060.00
$0.00
$200.00
$100.00
$400.00
$200.00
$300.00
$100.00
$60.00
$410.00
$300.00
$4,930.00
19.5%
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
0.0%
$1,800.00
$800.00
$0.00
$200.00
$100.00
$400.00
$200.00
$300.00
$100.00
$60.00
$410.00
$300.00
$4,670.00
19.5%
$0.00
$260.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$260.00
0.0%
$9,226.80 $1,608.00
$496.00
$766.00
$7,244.00
$956.00
$786.00
$858.00
$756.00
Transit fares
Travel at holidays
Discretionary
Savings
Entertainment (movies, dates, concerts)
Other Expenses
Insurance (car, health, renter's)
Loan, credit card payment
Other
TOTAL EXPENSES
For Professor: Jahnnis Pitty Del Cid
$2,410.00 $1,010.00
$976.00 $27,092.80 100.0%
Page 1 of 3

Nhatnguyen-Mgmt100-Monthly College Budget Starter File-Workshop 8

Uploaded by

Document Information

Original Description:

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Nhatnguyen-Mgmt100-Monthly College Budget Starter File-Workshop 8

Uploaded by

Copyright:

Available Formats

MGMT100-0NA

september cash flow:

room & board

tuition & fees

books & supplies transportation

SEP Select First Budget Month

Monthly Cash After Expense

#NAME? #NAME? #NAME?

Cumulative Cash Flow

#NAME? #NAME? #NAME?

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

After-tax wages from a job

Financial help from family

$1,500.00 $1,800.00 $2,000.00

$1,000.00 $23,154.00 100.0%

#NAME? #NAME? #NAME?

Withdrawals from savings

Rent, mortgage, or dorm room

Food (groceries or meal plan)

Fees you pay

Books & Supplies

Utilities (heat, water, electricity)

Tuition & Fees

Room & Board

Cell phone, Internet, cable

Snacks, dining out

Entertainment (movies, dates, concerts)

For Professor: Jahnnis Pitty Del Cid

$976.00 $27,092.80 100.0%

You might also like