Lankin, Mark, Hernadez Budget

Lankin, Mark, Hernadez Budget - 200 235 Phone 120 131 125...

Info icon This preview shows pages 1–3. Sign up to view the full content.

View Full Document Right Arrow Icon
Hernandez Family Budget Author Mark Lankin Date 4/19/2016 Purpose To analyze the monthly budget of Juan and Olivia Hernandez.
Image of page 1

Info iconThis preview has intentionally blurred sections. Sign up to view the full version.

View Full Document Right Arrow Icon
3eedbcbbe0c02cac1d90c85d98db943b360b0e15.xlsx Budget Page 2 of 3 Hernandez Family Budget Calculated Value Monthly Income Statement Income Savings Juan's Salary $ 2,350 Initial $ 7,350 Olivia's Salary 3,294 Final $ 15,000 Total $ 5,644 Expenses Rent 922 Food 870 Utilities 191 Phone 140 Car Payments 210 Insurance 460 Tuition 1,124 Books & Supplies 462 Travel 421 Miscellaneous 208 Total $ 5,007
Image of page 2
3eedbcbbe0c02cac1d90c85d98db943b360b0e15.xlsx Budget Page 3 of 3 Hernandez Family Budget Calculated Value Income & Expenses Income Juan 2,350 2,350 2,350 2,350 2,350 2,350 2,350 2,350 2,350 2,350 2,350 2,350 Olivia 3,294 3,294 3,294 3,294 3,294 3,294 3,294 3,294 3,294 3,294 3,294 3,294 Total 5,644 5,644 5,644 5,644 5,644 5,644 5,644 5,644 5,644 5,644 5,644 5,644 Expenses Rent 895 895 895 895 895 895 895 895 975 975 975 975 Food 875 730 795 825 855 815 885 920 942 875 975 945 Utilities 255 230 200 195 150 165
Image of page 3
This is the end of the preview. Sign up to access the rest of the document.

Unformatted text preview: 200 235 Phone 120 131 125 138 120 145 140 135 145 135 165 175 Car Payments 210 210 210 210 210 210 210 210 210 210 210 210 Insurance 375 375 375 425 425 425 520 520 520 520 520 520 Tui±on 5,192 2,419 5,881 Books & Supplies 2,115 975 2,450 Travel 320 150 210 720 175 350 1,200 625 185 215 420 480 Miscellaneous 200 250 120 150 250 120 150 175 210 250 270 350 Total 10,557 2,971 2,930 3,558 3,080 6,519 4,175 11,976 3,347 3,340 3,735 3,890 Net Cash Flow-4,913 2,673 2,714 2,086 2,564-875 1,469-6,332 2,297 2,304 1,909 1,754 Running Total-4,913-2,240 474 2,560 5,124 4,249 5,718-614 1,683 3,987 5,896 7,650 Savings 2,437 5,110 7,824 9,910 12,474 11,599 13,068 6,736 9,033 11,337 13,246 15,000 J a n F e b M r A p y u l g S O c t N o v D...
View Full Document

{[ snackBarMessage ]}

What students are saying

  • Left Quote Icon

    As a current student on this bumpy collegiate pathway, I stumbled upon Course Hero, where I can find study resources for nearly all my courses, get online help from tutors 24/7, and even share my old projects, papers, and lecture notes with other students.

    Student Picture

    Kiran Temple University Fox School of Business ‘17, Course Hero Intern

  • Left Quote Icon

    I cannot even describe how much Course Hero helped me this summer. It’s truly become something I can always rely on and help me. In the end, I was not only able to survive summer classes, but I was able to thrive thanks to Course Hero.

    Student Picture

    Dana University of Pennsylvania ‘17, Course Hero Intern

  • Left Quote Icon

    The ability to access any university’s resources through Course Hero proved invaluable in my case. I was behind on Tulane coursework and actually used UCLA’s materials to help me move forward and get everything together on time.

    Student Picture

    Jill Tulane University ‘16, Course Hero Intern