AKloepfer_MEP_061009 - Amanda Kloepfer- Budget Income...

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

View Full Document Right Arrow Icon

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

View Full DocumentRight Arrow Icon
This is the end of the preview. Sign up to access the rest of the document.

Unformatted text preview: Amanda Kloepfer- Budget Income Actual Budgeted Difference Gain or loss Social Security 1002 1005 3 Gain Montgomery GI Bill 330 329-1 loss Federal Tuition 900 935 35 Gain Total Income 2232 2269 37 Gain Expenses Clothes 12.5 25 12.5 Gain Food 97.5 63-34.5 loss Entertainment 22.5 24 1.5 Gain Gas 80 41-39 loss Rent 100 100 0 Equal Car Payment 64 64 0 loss Craft Kits 10 15 5 Gain Church Dues 60 60 0 Equal Tuition 1200 1200 0 Equal Total Expenses 1646.5 1592-54.5 loss Actual Budgeted Income Total 2232 2269 Expense Total 1646.5 1592 Net Income 585.5 677 Gain Legend Loss Earned more OR spent less Earned less OR spent more Scenario Summary Current Values: Earn 4% more Changing Cells: Social_Security 1002 1042.08 Montgomery_GI_Bill 330 343.2 Federal_Tuition 900 936 Total_Income 2232 2321.29 Net_Income 585.5 674.79 Car_Payment 64 64 Expense_Total 1646.5 1646.5 Rent 100 100 Result Cells: Social_Security 1002 1042.08 Montgomery_GI_Bill 330 343.2 Federal_Tuition 900...
View Full Document

Page1 / 11

AKloepfer_MEP_061009 - Amanda Kloepfer- Budget Income...

This preview shows document pages 1 - 3. Sign up to view the full document.

View Full Document Right Arrow Icon
Ask a homework question - tutors are online