Scribd Logo
Upload

Welcome to Scribd!

  • Kayed Deeb Workshop 9-mgmt100

    Uploaded by

    api-389152501
    27 views1 page

    Original Title

    kayed deeb workshop 9-mgmt100

    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

    Copyright:

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

    Kayed Deeb Workshop 9-mgmt100

    Uploaded by

    api-389152501

    Copyright:

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

    Section : MGMT-100 Yearly College Budget Kayed Deeb

    Yearly College Budget

    Student Name Kayed Deeb


    2016 2017
    Yearly Totals
    SEP OCT NOV DEC JAN FEB MAR APR MAY JUN JUL AUG
    Income
    Pay $ 1,200.00 $ 1,200.00 $ 1,200.00 $ 1,200.00 $ 1,200.00 $ 1,200.00 $ 1,200.00 $ 1,200.00 $ 1,200.00 $ 1,200.00 $ 1,200.00 $ 1,200.00 $ 14,400.00
    Financial Aid $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ -
    Other sources $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ -

    Total Income $ 1,200.00 $ 1,200.00 $ 1,200.00 $ 1,200.00 $ 1,200.00 $ 1,200.00 $ 1,200.00 $ 1,200.00 $ 1,200.00 $ 1,200.00 $ 1,200.00 $ 1,200.00 $ 14,400.00
    Expenses
    Rent $ 550.00 $ 550.00 $ 550.00 $ 550.00 $ 550.00 $ 550.00 $ 550.00 $ 550.00 $ 550.00 $ 550.00 $ 550.00 $ 550.00 $ 6,600.00
    Tuition $ 7,545.00 $ - $ - $ - $ 6,000.00 $ - $ - $ - $ - $ - $ - $ 7,000.00 $ 20,545.00
    Books & supplies $ 700.00 $ - $ - $ - $ 300.00 $ - $ - $ - $ - $ - $ - $ 400.00 $ 1,400.00
    Electronics $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ -
    Clothing $ 400.00 $ - $ - $ - $ - $ 300.00 $ - $ - $ - $ - $ - $ - $ 700.00
    Groceries $ 240.00 $ 240.00 $ 240.00 $ 240.00 $ 240.00 $ 240.00 $ 240.00 $ 240.00 $ 240.00 $ 240.00 $ 240.00 $ 240.00 $ 2,880.00
    Eating Out $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ -
    Personal Care $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ -
    Furnishing $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ -
    Phone (cell, landline) $ 45.00 $ 45.00 $ 45.00 $ 45.00 $ 45.00 $ 45.00 $ 45.00 $ 45.00 $ 45.00 $ 45.00 $ 45.00 $ 45.00 $ 540.00
    Internet $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ -
    Cable $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ -
    Entertainment $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ -
    Car expenses $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ -
    Gas $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ -
    Transportation $ 122.00 $ 122.00 $ 122.00 $ 122.00 $ 122.00 $ 122.00 $ 122.00 $ 122.00 $ 122.00 $ 122.00 $ 122.00 $ 122.00 $ 1,464.00
    Insurance $ 280.00 $ - $ - $ - $ 280.00 $ - $ - $ - $ - $ - $ 280.00 $ 840.00
    Other $ 15.00 $ 15.00 $ 15.00 $ 15.00 $ 15.00 $ 15.00 $ 15.00 $ 15.00 $ 15.00 $ 15.00 $ 15.00 $ 15.00 $ 180.00

    Total Expenses $ 9,897.00 $ 972.00 $ 972.00 $ 972.00 $ 7,552.00 $ 1,272.00 $ 972.00 $ 972.00 $ 972.00 $ 972.00 $ 972.00 $ 8,652.00 $ 35,149.00

    2016 2017
    Balance Sheet Total
    SEP OCT NOV DEC JAN FEB MAR APR MAY JUN JUL AUG
    Starting Balance $ 15,000.00 $ 6,303.00 $ 6,531.00 $ 6,759.00 $ 6,987.00 $ 635.00 $ 563.00 $ 791.00 $ 1,019.00 $ 1,247.00 $ 1,475.00 $ 1,703.00 N/A
    Total Income $ 1,200.00 $ 1,200.00 $ 1,200.00 $ 1,200.00 $ 1,200.00 $ 1,200.00 $ 1,200.00 $ 1,200.00 $ 1,200.00 $ 1,200.00 $ 1,200.00 $ 1,200.00 $ 14,400.00
    Total Expenses $ 9,897.00 $ 972.00 $ 972.00 $ 972.00 $ 7,552.00 $ 1,272.00 $ 972.00 $ 972.00 $ 972.00 $ 972.00 $ 972.00 $ 8,652.00 $ 35,149.00
    Net Income / Expenses $ 6,303.00 $ 6,531.00 $ 6,759.00 $ 6,987.00 $ 635.00 $ 563.00 $ 791.00 $ 1,019.00 $ 1,247.00 $ 1,475.00 $ 1,703.00 $ (5,749.00) $ (5,749.00)

    For Professor : Jahnis Pitty Del Cid 1 of 1 01/13/2018

    You might also like