Scribd Logo
Upload

Welcome to Scribd!

  • Workshop 9 Starterfile

    Uploaded by

    api-388418228
    13 views1 page

    Original Title

    workshop9starterfile

    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
    13 views1 page

    Workshop 9 Starterfile

    Uploaded by

    api-388418228

    Copyright:

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

    Yearly College Budget

    Student Name Jahmal Smith


    2016 2017
    Yearly Totals
    SEP OCT NOV DEC JAN FEB MAR APR MAY JUN JUL AUG
    Income
    Pay $ (2,000.00) $ - $ - $ (7,523.00) $ - $ - $ - $ - $ - $ - $ - $ - -$ 9,523.00
    Financial Aid $ 14,536.00 $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ 14,536.00
    Other sources $ 100.00 $ 100.00 $ 100.00 $ 100.00 $ 100.00 $ 100.00 $ 100.00 $ 100.00 $ 100.00 $ 100.00 $ 100.00 $ 100.00 $ 1,200.00

    Total Income $ 12,636.00 $ 100.00 $ 100.00 $ (7,423.00) $ 100.00 $ 100.00 $ 100.00 $ 100.00 $ 100.00 $ 100.00 $ 100.00 $ 100.00 $ 6,213.00
    Expenses
    Rent $ 20.00 $ 20.00 $ 20.00 $ 20.00 $ 20.00 $ 20.00 $ 20.00 $ 20.00 $ 20.00 $ 20.00 $ 20.00 $ 20.00 $ 240.00
    Tuition $ 2,408.29 $ - $ - $ - $ 2,751.26 $ - $ - $ - $ - $ - $ - $ - $ 5,159.55
    Books & supplies $ 45.00 $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ 45.00
    Electronics $ - $ 723.00 $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ 723.00
    Clothing $ 100.00 $ 100.00 $ 100.00 $ 100.00 $ 100.00 $ 100.00 $ 100.00 $ 100.00 $ 100.00 $ 100.00 $ 100.00 $ 100.00 $ 1,200.00
    Groceries $ 130.00 $ 130.00 $ 130.00 $ 130.00 $ 130.00 $ 130.00 $ 130.00 $ 130.00 $ 130.00 $ 130.00 $ 130.00 $ 130.00 $ 1,560.00
    Eating Out $ 25.00 $ 25.00 $ 25.00 $ 25.00 $ 25.00 $ 25.00 $ 25.00 $ 25.00 $ 25.00 $ 25.00 $ 25.00 $ 25.00 $ 300.00
    Personal Care $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ -
    Furnishing $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ -
    Phone (cell, landline) $ 14.50 $ 14.50 $ 14.50 $ 14.50 $ 14.50 $ 14.50 $ 14.50 $ 14.50 $ 14.50 $ 14.50 $ 14.50 $ 14.50 $ 174.00
    Internet $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ -
    Cable $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ -
    Entertainment $ 20.00 $ 20.00 $ 20.00 $ 20.00 $ 20.00 $ 20.00 $ 20.00 $ 20.00 $ 20.00 $ 20.00 $ 20.00 $ 20.00 $ 240.00
    Car expenses $ 166.00 $ 166.00 $ 166.00 $ 166.00 $ 166.00 $ 166.00 $ 166.00 $ 166.00 $ 166.00 $ 166.00 $ 166.00 $ 166.00 $ 1,992.00
    Gas $ 60.00 $ 60.00 $ 60.00 $ 60.00 $ 60.00 $ 60.00 $ 60.00 $ 60.00 $ 60.00 $ 60.00 $ 60.00 $ 60.00 $ 720.00
    Transportation $ 100.00 $ 100.00 $ 100.00 $ 100.00 $ 100.00 $ 100.00 $ 100.00 $ 100.00 $ 100.00 $ 100.00 $ 100.00 $ 100.00 $ 1,200.00
    Insurance $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ -
    Other $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ 1,200.00

    Total Expenses $ 3,088.79 $ 1,358.50 $ 635.50 $ 635.50 $ 3,386.76 $ 635.50 $ 635.50 $ 635.50 $ 635.50 $ 635.50 $ 635.50 $ 635.50 $ 14,753.55

    Balance Sheet 2016 2017 Total


    SEP OCT NOV DEC JAN FEB MAR APR MAY JUN JUL AUG
    Starting Balance $ 9,547.21 $ 11,005.71 $ 10,470.21 $ 9,934.71 $ 6,647.95 $ 6,112.45 $ 6,647.95 $ 7,183.45 $ 6,647.95 $ 6,112.45 $ 5,576.95 N/A
    Total Income $ 12,636.00 $ 100.00 $ 100.00 $ 100.00 $ 100.00 $ 100.00 $ 100.00 $ 100.00 $ 100.00 $ 100.00 $ 100.00 $ 100.00 $ 13,736.00
    Total Expenses $ 3,088.79 $ 1,358.50 $ 635.50 $ 635.50 $ 3,386.76 $ 635.50 $ 635.50 $ 635.50 $ 635.50 $ 635.50 $ 635.50 $ 635.50 $ 13,553.55
    Net Income / Expenses $ 9,547.21 $ 11,005.71 $ 10,470.21 $ 9,934.71 $ 6,647.95 $ 6,112.45 $ 6,647.95 $ 7,183.45 $ 6,647.95 $ 6,112.45 $ 5,576.95 $ 5,041.45 $ 182.45

    You might also like