College Budget
february income:
february expenses:
$1,075
$1,006
financial aid
wages (after-tax)
$69
family help
transportation
from savings
discretionary
other
other expenses
CASH FLOW
jan
feb
mar
apr
may
jun
jul
aug
sep
oct
nov
dec
year
JAN
Cash Flow
Cumulative Cash Flow
MONTHLY INCOME
FEB
MAR
APR
MAY
JUN
JUL
AUG
SEP
OCT
NOV
DEC
169
69
192
199
204
(771)
124
154
(721)
109
34
(61)
169
238
430
629
833
62
186
340
(381)
(272)
(238)
(299)
JAN
FEB
YEAR
(299)
% INC
6.4%
MAR
APR
MAY
JUN
JUL
AUG
SEP
OCT
NOV
DEC
YEAR
750
750
750
750
750
750
750
750
750
750
7,500
0.0%
450
450
450
450
450
450
450
450
550
350
350
350
5,200
41.9%
200
200
1,000
350
350
350
350
350
350
350
350
350
4,550
18.6%
500
350
150
1,000
32.6%
75
75
75
75
75
75
75
75
75
75
75
75
900
7.0%
1,225
1,075
2,425
1,625
1,625
1,625
1,625
1,625
1,725
1,525
1,525
1,525 19,150
100.0%
MONTHLY EXPENSE
JAN
FEB
MAR
APR
MAY
JUN
JUL
AUG
SEP
OCT
NOV
DEC
YEAR
% INC
565
565
565
565
565
565
565
565
565
565
565
565
6,780
56.2%
315
315
315
315
315
315
315
315
315
315
315
315
3,780
31.3%
200
200
200
200
200
200
200
200
200
200
200
200
2,400
19.9%
50
50
50
50
50
50
50
50
50
50
50
50
600
5.0%
% INC
750
650
650
2,050
0.0%
500
500
500
1,500
0.0%
250
150
150
550
0.0%
325
20
20
325
10
10
400
15
15
15
1,155
0.0%
Textbooks
225
275
325
825
0.0%
School supplies
100
20
20
50
10
10
75
15
15
15
330
0.0%
17.3%
Transportation
224
174
174
219
174
174
274
219
174
174
224
269
2,473
Gas, maintenance
30
30
30
75
30
30
30
75
30
30
30
75
495
3.0%
Vehicle payment
129
129
129
129
129
129
129
129
129
129
129
129
1,548
12.8%
Transit fares
15
15
15
15
15
15
15
15
15
15
15
15
180
1.5%
Travel at holidays
50
100
50
50
250
0.0%
69
69
169
369
419
444
419
419
394
394
419
469
4,053
6.9%
50
100
100
100
100
75
75
100
100
800
0.0%
69
69
69
69
69
69
69
69
69
69
69
69
828
6.9%
Donations
25
50
75
0.0%
100
100
100
100
100
100
100
100
100
100
1,000
0.0%
Clothes
50
50
50
50
50
50
50
50
50
450
0.0%
100
100
100
100
100
100
100
100
100
900
0.0%
198
198
250
253
243
238
233
258
263
268
268
268
2,938
19.7%
123
123
123
123
123
123
123
123
123
123
123
123
1,476
12.2%
52
55
45
40
35
60
65
70
70
70
562
0.0%
75
75
75
75
75
75
75
75
75
75
75
75
900
7.5%
1,056
1,006
2,233
1,426
1,421
2,396
1,501
1,471
2,446
1,416
1,491
1,586 19,449
100.0%
Discretionary
Savings
Cell phone, Internet, cable
Other Expenses
Insurance (car, health, renter's)
Loan, credit card payment
Other
TOTAL EXPENSES