Scribd
Upload
63 views1 page

Hieu Nguyen - Workshop 8

1) This document is a monthly budget worksheet for a college student named Hieu T. Nguyen for the month of August. 2) The student had $400 in income for August but $670 in expenses, resulting in a cash flow deficit of $270 for the month. 3) The largest expenses were $600 for room and board, followed by $0 for tuition and fees. Transportation costs were $50 and discretionary expenses like food were $20.

Uploaded by

api-403281174
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
63 views1 page

Hieu Nguyen - Workshop 8

1) This document is a monthly budget worksheet for a college student named Hieu T. Nguyen for the month of August. 2) The student had $400 in income for August but $670 in expenses, resulting in a cash flow deficit of $270 for the month. 3) The largest expenses were $600 for room and board, followed by $0 for tuition and fees. Transportation costs were $50 and discretionary expenses like food were $20.

Uploaded by

api-403281174
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
You are on page 1/ 1

MGMT100-Section 12150.201830 Workshop 8: Monthly College Budget Hieu T.

Nguyen

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

$400 $670 -$270

1 2 3 4 5

august cash flow:

CASH FLOW

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

AUG Select First Budget Month


AUG

Monthly Cash After Expense AUG #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? YEAR % INC
Cash Flow (270) (3,802) (382) (3,272) (22) (7,812) 378 495 (6,722) 378 378 378 (20,275) (67.5%)
Cumulative Cash Flow (270) (4,072) (4,454) (7,726) (7,748) (15,560) (15,182) (14,687) (21,409) (21,031) (20,653) (20,275)

MONTHLY INCOME AUG #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? YEAR % INC
Financial aid (grants, scholarships, loans) paid to you - - - - - - - 117 - - - - 117 0.0%
After-tax wages from a job 400 400 400 750 800 1,200 1,200 1,200 1,200 1,200 1,200 1,200 11,150 100.0%
Financial help from family - - - - - - - - - - - - 0 0.0%
Withdrawals from savings - - - - - - - - - - - - 0 0.0%
Other (child support, public assistance, gifts, etc.) - - - - - - - - - - - - 0 0.0%
TOTAL INCOME 400 400 400 750 800 1,200 1,200 1,317 1,200 1,200 1,200 1,200 11,267 100.0%

MONTHLY EXPENSE AUG #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? YEAR % INC
Room & Board 600 600 600 600 600 600 600 600 600 600 600 600 7,200 89.6%
Rent, mortgage, or dorm room 400 400 400 400 400 400 400 400 400 400 400 400 4,800 59.7%
Food (groceries or meal plan) 200 200 200 200 200 200 200 200 200 200 200 200 2,400 29.9%
Utilities (heat, water, electricity) - - - - - - - - - - - - 0 0.0%

Tuition & Fees 0 3,200 0 3,200 0 7,400 0 0 7,100 0 0 0 20,900 0.0%


Tuition you pay - 3,200 - 3,200 - 7,400 - - 7,100 - - - 20,900 0.0%
Fees you pay - - - - - - - - - - - - 0 0.0%

Books & Supplies 0 70 0 0 0 790 0 0 0 0 0 0 860 0.0%


Textbooks - 50 - - - 190 - - - - - - 240 0.0%
School supplies - 20 - - - 600 - - - - - - 620 0.0%

Transportation 50 117 117 117 117 117 117 117 117 117 117 117 1,337 7.5%
Gas, maintenance - - - - - - - - - - - - 0 0.0%
Vehicle payment - - - - - - - - - - - - 0 0.0%
Transit fares 50 117 117 117 117 117 117 117 117 117 117 117 1,337 7.5%
Travel at holidays - - - - - - - - - - - - 0 0.0%

Discretionary 20 215 65 105 105 105 105 105 105 105 105 105 1,245 3.0%
Savings - - 20 60 60 60 60 60 60 60 60 60 560 0.0%
Cell phone, Internet, cable - 25 25 25 25 25 25 25 25 25 25 25 275 0.0%
Donations - - - - - - - - - - - - 0 0.0%
Snacks, dining out 20 20 20 20 20 20 20 20 20 20 20 20 240 3.0%
Clothes - 170 - - - - - - - - - - 170 0.0%
Entertainment (movies, dates, concerts) - - - - - - - - - - - - 0 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 670 4,202 782 4,022 822 9,012 822 822 7,922 822 822 822 31,542 100.0%

For Professor: Jahnnis Pitty Del Cid Printed: 04/19/2018 Page 1 of 1

You might also like