Professional Documents
Culture Documents
College Budget
year income:
year expenses:
$19,150
CASH FLOW
financial aid
from savings
$23,699
wages (after-tax)
family help
other
jan
feb
mar
apr
may
-$4,549
transportation
discretionary
other expenses
jun
jul
aug
sep
oct
nov
dec
year
### YEAR
JAN
###
###
###
###
###
###
###
###
###
###
Cash Flow
(531)
(681)
192
(351)
54
(271)
(176)
(721)
(491)
(716)
MONTHLY INCOME
JAN
(4,549)
###
###
###
###
###
###
###
###
###
750
750
750
750
750
750
750
750
750
750
7,500
39.2%
450
450
450
450
450
450
450
450
550
350
350
350
5,200
27.2%
200
200
1,000
350
350
350
350
350
350
350
350
350
4,550
23.8%
500
350
150
1,000
5.2%
75
75
75
75
75
75
75
75
75
75
75
75
1,225
1,075
2,425
1,625
1,625
1,625
1,625
1,625
1,725
1,525
1,525
JAN
###
###
###
###
###
###
###
###
###
###
565
565
565
565
565
565
565
565
565
565
565
565
6,780
28.6%
315
315
315
315
315
315
315
315
315
315
315
315
3,780
16.0%
200
200
200
200
200
200
200
200
200
200
200
200
2,400
10.1%
50
50
50
50
50
50
50
50
50
50
50
50
600
2.5%
150
300
150
650
600
750
800
6,300
26.6%
500
500
500
500
3,750
15.8%
MONTHLY EXPENSE
Room & Board
###
% INC
### YEAR
% INC
900
4.7%
1,525 19,150
100.0%
### YEAR
% INC
700
750
750
550
150
500
500
500
250
200
250
250
300
150
150
300
150
150
100
250
300
2,550
10.8%
325
20
20
325
10
10
400
15
15
15
1,155
4.9%
Textbooks
225
275
325
825
3.5%
School supplies
100
20
20
50
10
10
75
15
15
15
330
1.4%
224
174
174
219
174
174
274
219
174
174
224
269
2,473
10.4%
30
30
30
75
30
30
30
75
30
30
30
75
495
2.1%
129
129
129
129
129
129
129
129
129
129
129
129
1,548
6.5%
Transit fares
15
15
15
15
15
15
15
15
15
15
15
15
180
0.8%
Travel at holidays
50
100
50
50
250
1.1%
69
69
169
369
419
444
419
419
394
394
419
469
4,053
17.1%
50
100
100
100
100
75
75
100
100
800
3.4%
69
69
69
69
69
69
69
69
69
69
69
69
828
3.5%
Donations
25
50
75
0.3%
100
100
100
100
100
100
100
100
100
100
1,000
4.2%
Clothes
50
50
50
50
50
50
50
50
50
450
1.9%
100
100
100
100
100
100
100
100
100
900
3.8%
198
198
250
253
243
238
233
258
263
268
268
268
2,938
12.4%
123
123
123
123
123
123
123
123
123
123
123
123
1,476
6.2%
52
55
45
40
35
60
65
70
70
70
562
2.4%
75
75
75
75
75
75
75
75
75
75
75
75
900
3.8%
1,756
1,756
2,233
1,976
1,571
1,896
1,801
1,621
2,446
2,016
2,241
2,386 23,699
100.0%
Transportation
Gas, maintenance
Vehicle payment
Discretionary
Savings
Cell phone, Internet, cable
Other Expenses
Insurance (car, health, renter's)
Loan, credit card payment
Other
TOTAL EXPENSES