MGMT100-0ND

Sunlin Kim

Workshop 8: College Budget

Monthly
College Budget
september income:

september expenses:

$5,000

$4,600

financial aid

room & board

september cash flow:

$400

tuition & fees

wages (after-tax)

books & supplies

family help

transportation

from savings

discretionary

other

other expenses

september cash
flow:

CASH FLOW
sep

oct

nov

dec

jan

feb

mar

apr

may

jun

jul

aug

year

SEP Select First Budget Month

SEP

Monthly Cash After Expense

SEP

###

###

###

###

###

###

###

###

###

###

### YEAR

Cash Flow

400

620

525

345

749

535

415

535

525

395

535

535

Cumulative Cash Flow

400

1,020

1,545

1,890

2,639

3,174

3,589

4,124

4,649

5,044

5,579

6,114

SEP

###

###

###

###

###

###

###

###

###

###

### YEAR

MONTHLY INCOME

6,114

% INC
8.0%

% INC

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

After-tax wages from a job

0.0%

5,000

1,500

1,500

2,200

4,400

1,500

1,500

1,500

1,500

1,500

1,500

1,500

25,100

100.0%
0.0%

Financial help from family

0.0%

Withdrawals from savings

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

97

97

0.0%

5,000

1,597

1,500

2,200

4,400

1,500

1,500

1,500

1,500

1,500

1,500

1,500 25,197

100.0%

SEP

###

###

###

###

###

###

###

###

###

###

### YEAR

% INC

950

750

750

850

750

750

850

750

750

850

750

750

9,500

20.7%

Rent, mortgage, or dorm room

750

750

750

750

750

750

750

750

750

750

750

750

9,000

16.3%

Food (groceries or meal plan)

200

100

100

100

500

4.3%

0.0%

TOTAL INCOME

MONTHLY EXPENSE
Room & Board

Utilities (heat, water, electricity)

Tuition & Fees

2,676

2,676

5,352

58.2%

2,676

2,676

5,352

58.2%

Fees you pay

0.0%

Books & Supplies

15.6%

Tuition you pay

718

718

Textbooks

238

238

5.2%

School supplies

480

480

10.4%

155

170

200

180

180

180

180

180

180

180

180

180

2,145

3.4%

0.0%

Vehicle payment

15

10

40

20

20

20

20

20

20

20

20

20

245

0.3%

Transit fares

20

40

40

40

40

40

40

40

40

40

40

40

460

0.4%

120

120

120

120

120

120

120

120

120

120

120

120

1,440

2.6%

101

57

25

825

45

35

55

35

45

75

35

35

1,368

2.2%

0.0%

25

25

25

25

25

25

25

25

25

25

25

25

300

0.5%

0.0%

50

32

100

20

10

30

10

20

50

10

10

342

1.1%

700

700

0.0%

26

26

0.6%

Transportation
Gas, maintenance

Travel at holidays

Discretionary
Savings
Cell phone, Internet, cable
Donations
Snacks, dining out
Clothes
Entertainment (movies, dates, concerts)

Other Expenses

0.0%

Insurance (car, health, renter's)

0.0%

Loan, credit card payment

0.0%

Other

0.0%

4,600

977

975

1,855

3,651

965

1,085

965

975

1,105

965

965 19,083

100.0%

TOTAL EXPENSES

For Professor: Jahnnis Pitty Del Cid

PrintedNov 4,2015]

Page 1 of 1