College Cash Flow Analysis

Resources
Column1
Freshman
Financial Aid $ 5,025.00
Job
$ 1,525.00
Parents
$ 2,600.00
Savings
$ 1,100.00
Totals
$ 10,250.00

Sophomore
Junior
$
5,326.50 $ 5,646.09
$
1,616.50 $ 1,713.49
$
2,756.00 $ 2,921.36
$
1,166.00 $ 1,235.96
$ 10,865.00
###

Senior
$ 5,984.86
$ 1,816.30
$ 3,096.64
$ 1,310.12
###

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

Sophomore
Junior
$
572.40 $ 606.74
$
768.50 $ 814.61
$
376.30 $ 398.88
$
3,688.80 $ 3,910.13
$
5,459.00 $ 5,786.54
$ 10,865.00
###

Senior
$ 643.15
$ 863.49
$ 422.81
$ 4,144.74
$ 6,133.73
###

Sum
$ 2,362.29
$ 3,171.60
$ 1,552.99
$ 15,223.66
$ 22,529.27
$ 44,839.81

Freshm
Financial Aid
Parents

Expenses
Column1
Freshman
Clothes
$
540.00
Entertainme $
725.00
Miscellaneou $
355.00
Room & Boa $ 3,480.00
Tuition & Bo $ 5,150.00
Totals
$ 10,250.00

Fresh
Clothes
Miscellaneous
Tuition & Books

Freshman
Financial Aid
Parents

Job
Savings

Freshman
Clothes
Miscellaneous
Tuition & Books

Entertainment
Room & Board