Scribd Logo
Upload

Welcome to Scribd!

  • Monthly Budget

    Uploaded by

    api-395772866
    30 views1 page
    The document is a monthly budget for a college student named Jahnnis Pitty Del Cid. It shows their estimated monthly income of $2,000 and expenses of $1,480 for May, leaving $520 in cash flow. The budget tracks income sources like wages, financial aid, and help from family. It also breaks down expenses into categories such as room & board, books & supplies, transportation, discretionary spending, and other costs. The full budget spans 12 months and calculates the student's cumulative cash flow over time.

    Original Description:

    Original Title

    monthly 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?

    Report this Document
    The document is a monthly budget for a college student named Jahnnis Pitty Del Cid. It shows their estimated monthly income of $2,000 and expenses of $1,480 for May, leaving $520 in cash flow. The budget tracks income sources like wages, financial aid, and help from family. It also breaks down expenses into categories such as room & board, books & supplies, transportation, discretionary spending, and other costs. The full budget spans 12 months and calculates the student's cumulative cash flow over time.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    30 views1 page

    Monthly Budget

    Uploaded by

    api-395772866
    The document is a monthly budget for a college student named Jahnnis Pitty Del Cid. It shows their estimated monthly income of $2,000 and expenses of $1,480 for May, leaving $520 in cash flow. The budget tracks income sources like wages, financial aid, and help from family. It also breaks down expenses into categories such as room & board, books & supplies, transportation, discretionary spending, and other costs. The full budget spans 12 months and calculates the student's cumulative cash flow over time.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    of 1

    MGMT100-Section Number Workshop 8: Monthly College Budget Jahnnis Pitty Del Cid

    Monthly
    College Budget
    may income: may expenses: may cash flow:

    $2,000 $1,480 $520

    1 2 3 4 5

    may cash flow:

    CASH FLOW

    may jun jul aug sep oct nov dec jan feb mar apr year

    MAY Select First Budget Month


    MAY

    Monthly Cash After Expense MAY #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? YEAR % INC
    Cash Flow 520 (30) (30) (630) (310) 2,040 470 1,970 (30) (30) (30) (30) 3,880 26.0%
    Cumulative Cash Flow 520 490 460 (170) (480) 1,560 2,030 4,000 3,970 3,940 3,910 3,880

    MONTHLY INCOME MAY #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? YEAR % INC
    Financial aid (grants, scholarships, loans) paid to you 100 - - - - - 200 - - - - - 300 5.0%
    After-tax wages from a job 900 900 900 900 900 900 900 900 900 900 900 900 10,800 45.0%
    Financial help from family 1,000 - - - - 3,000 - 2,000 - - - - 6,000 50.0%
    Withdrawals from savings - - - - - - 300 - - - - - 300 0.0%
    Other (child support, public assistance, gifts, etc.) - - - - - - - - - - - - 0 0.0%
    TOTAL INCOME 2,000 900 900 900 900 3,900 1,400 2,900 900 900 900 900 17,400 100.0%

    MONTHLY EXPENSE MAY #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? YEAR % INC
    Room & Board 700 700 700 800 700 700 700 700 700 700 700 700 8,500 47.3%
    Rent, mortgage, or dorm room 500 500 500 500 500 500 500 500 500 500 500 500 6,000 33.8%
    Food (groceries or meal plan) 200 200 200 200 200 200 200 200 200 200 200 200 2,400 13.5%
    Utilities (heat, water, electricity) - - - 100 - - - - - - - - 100 0.0%

    Tuition & Fees 0 0 0 0 0 0 0 0 0 0 0 0 0 0.0%


    Tuition you pay - - - - - - - - - - - - 0 0.0%
    Fees you pay - - - - - - - - - - - - 0 0.0%

    Books & Supplies 500 0 0 0 0 0 0 0 0 0 0 0 500 33.8%


    Textbooks 500 - - - - - - - - - - - 500 33.8%
    School supplies - - - - - - - - - - - - 0 0.0%

    Transportation 160 160 160 660 160 160 160 160 160 160 160 160 2,420 10.8%
    Gas, maintenance - - - - - - - - - - - 0 0.0%
    Vehicle payment - - - - - - - - - - - - 0 0.0%
    Transit fares 160 160 160 160 160 160 160 160 160 160 160 160 1,920 10.8%
    Travel at holidays - - - 500 - - - - - - - 500 0.0%

    Discretionary 120 70 70 70 350 1,000 70 70 70 70 70 70 2,100 8.1%


    Savings 20 20 20 20 300 250 20 20 20 20 20 20 750 1.4%
    Cell phone, Internet, cable 50 50 50 50 50 50 50 50 50 50 50 50 600 3.4%
    Donations - - - - - - - - - - - - 0 0.0%
    Snacks, dining out 50 - - - - 100 - - - - - - 150 3.4%
    Clothes - - - - - 500 - - - - - - 500 0.0%
    Entertainment (movies, dates, concerts) - - - - - 100 - - - - - - 100 0.0%

    Other Expenses 0 0 0 0 0 0 0 0 0 0 0 0 0 0.0%


    Insurance (car, health, renter's) - - - - - - - - - - - 0 0.0%
    Loan, credit card payment - - - - - - - - - - - - 0 0.0%
    Other - - - - - - - - - - - - 0 0.0%

    TOTAL EXPENSES 1,480 930 930 1,530 1,210 1,860 930 930 930 930 930 930 13,520 100.0%

    For Professor: Jahnnis Pitty Del Cid Page 1 of 1

    You might also like