EGR120 .xlsx - Hernandez Budget Author Date Purpose Budget Hernandez Family Budget Calculated Value Monthly Income Statement Income Juan's Salary

EGR120 .xlsx - Hernandez Budget Author Date Purpose Budget...

This preview shows page 1 - 5 out of 5 pages.

Hernandez Budget Author Date 11/5/2019 Purpose
Image of page 1

Subscribe to view the full document.

f115c3399000fd250947fb20dd72ad091535ccb7.xlsx Budget Page 2 of 5 Hernandez Family Budget Calculated Value Monthly Income Statement Income Savings Juan's Salary $ 2,350 Initial $ 7,350 Olivia's Salary 3,150 Final $ 13,272 Total $ 5,500 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
f115c3399000fd250947fb20dd72ad091535ccb7.xlsx Budget Page 3 of 5 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 3,150 3,150 3,150 3,150 3,150 3,150 3,150 3,150 3,150 3,150 3,150 3,150 Total 5,500 5,500 5,500 5,500 5,500 5,500 5,500 5,500 5,500 5,500 5,500 5,500 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 255 230 200 195 150 165 175 165 160 160 200 235 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 Tuition 5,192 0 0 0 0 2,419 0 5,881 0 0 0 0 Books & Supplies 2,115 0 0 0 0 975 0 2,450 0 0 0 0 Travel 320 150 210 720 175 350 1,200 625 185 215 420 480 Miscellaneous
Image of page 3

Subscribe to view the full document.

Image of page 4
Image of page 5

Unformatted text preview: 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-5,057 2,529 2,570 1,942 2,420-1,019 1,325-6,476 2,153 2,160 1,765 1,610 Running Total-5,057-2,528 42 1,984 4,404 3,385 4,710-1,766 387 2,547 4,312 5,922 Savings 2,293 4,822 7,392 9,334 11,754 10,735 12,060 5,584 7,737 9,897 11,662 13,272 Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec Hooke's Law Data F = kx Spring constant 50 N/m Mass (g) Force (N) 25 0.46 0.25 0.46 50 0.92 0.49 0.92 75 1.47 0.74 1.47 100 1.95 0.98 1.95 125 2.54 1.23 2.54 150 2.83 1.47 2.83 175 3.57 1.72 3.57 200 3.74 1.96 3.74 225 4.28 2.21 4.28 250 4.69 2.45 4.69 275 5.62 2.70 5.62 300 5.65 2.94 5.65 Measured Displacement (cm) Expected Displacem ent (cm) 2 4 50 100 150 200 250 300 350 Displ 6 8 10 12 14 lacement due to force Column B Linear (Column B) Displacement (cm)...
View Full Document

  • Fall '15

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

Ask Expert Tutors You can ask bonus questions You can ask questions ( expire soon) You can ask questions (will expire )
Answers in as fast as 15 minutes