Sei sulla pagina 1di 1

College Cash Flow Analysis

Block 3 Brian Garcia

Collge Cash Flow Analysis


Resources
Column1
Financial Aid
Job
Parents
Savings
Totals

Freshman Resources
Freshman
$
5,025.00
$
1,525.00
$
2,600.00
$
1,100.00
$ 10,250.00

Sophomore
Junior
Senior
Total
$
5,326.50 $ 5,646.09 $ 5,984.86 $ 21,982.45
$
1,616.50 $ 1,713.49 $ 1,816.30 $ 6,671.29
$
2,756.00 $ 2,921.36 $ 3,096.64 $ 11,374.00
$
1,166.00 $ 1,235.96 $ 1,310.12 $ 4,812.08
$
10,865.00 $ 11,516.90 $ 12,207.91 $ 44,839.81

Freshman
$
540.00
$
725.00
$
355.00
$
3,480.00
$
5,150.00
$ 10,250.00

Sophomore
Junior
Senior
Total
$
572.40 $
606.74 $
643.15 $
681.74
$
768.50 $
814.61 $
863.49 $ 3,171.60
$
376.30 $
398.88 $
422.81 $ 1,552.99
$
3,688.80 $ 3,910.13 $ 4,144.74 $ 15,223.66
$
5,459.00 $ 5,786.54 $ 6,133.73 $ 22,529.27
$
10,865.00 $ 11,516.90 $ 12,207.91 $ 43,159.26

Expenses
Column1
Clothes
Entertainment
Miscellaneous
Room & Board
Tuition & Books
Totals

Financial Aid

Job

Parents

Savings

Freshman Expenses

Clothes

Entertainment

Miscellaneous

Room & Board

Tuition & Books