Professional Documents
Culture Documents
College Budget
year income:
year expenses:
###
###
-$671
JAN
###
###
###
###
###
###
###
###
###
###
###
YEAR
(893)
% INC
Cash Flow
140
(671)
124
154
(721)
109
34
(61)
140
(532)
(408)
(254)
(975)
(866)
(832)
(893)
JAN
###
###
###
###
###
###
###
###
###
###
###
YEAR
% INC
750
750
750
750
750
750
750
5,250
###
450
450
450
550
350
350
350
2,950
###
350
350
350
350
350
350
350
3,950
###
###
MONTHLY INCOME
Financial aid (grants, scholarships, loans) paid to you
1,500
MONTHLY EXPENSE
Room & Board
200
75
75
75
75
75
75
75
###
725
###
1,525 12,875
###
1,700
1,625
1,625
1,625
1,725
1,525
1,525
JAN
###
###
###
###
###
###
###
###
###
###
###
YEAR
% INC
607
565
565
565
565
565
565
565
4,562
###
315
315
315
315
315
315
315
2,205
###
480
200
200
200
200
200
200
200
1,880
###
127
50
50
50
50
50
50
50
477
###
650
650
1,300
###
500
500
1,000
###
150
150
300
###
236
325
10
10
400
15
15
15
1,026
###
Textbooks
52
275
325
652
###
Books
56
128
50
10
10
75
15
15
15
318
###
School supplies
Transportation
78
174
274
219
174
174
224
269
1,586
###
Gas, maintenance
66
30
30
75
30
30
30
75
366
###
Vehicle payment
12
129
129
129
129
129
129
129
915
###
15
15
15
15
15
15
15
105
###
100
50
50
200
###
344
419
419
394
394
419
469
3,327
###
100
100
100
75
75
100
100
650
###
55
69
69
69
69
69
69
69
538
###
Shodaqoh
113
25
50
188
###
248
100
100
100
100
100
100
848
###
50
50
50
50
50
50
50
350
###
Transit fares
Travel at holidays
Discretionary
469
Savings
Cell phone, Internet, cable
Clothes
Healthcare
13
40
100
100
100
100
100
100
100
740
###
172
238
233
258
263
268
268
268
1,968
###
123
123
123
123
123
123
123
861
###
122
40
35
60
65
70
70
70
532
###
50
75
75
75
75
75
75
75
575
###
1,561
2,296
1,501
1,471
2,446
1,416
1,491
1,586 13,768
###
Other Expenses
TOTAL EXPENSES
may
Total
Makan
Makan Luar Bensin
1
18000
2
32000
3
13000
4
9000
5
6
7
8
29000
9
14000
10
16000
11
19000
12
13
19000
14
17000
24000
15
29000
16
20000
17
20000
18
27000
19
16000
20
5000
21
10000
22
19000
23
11000
24
12000
25
21000
26
27
26000
28
29
11000
30
32000
31
19000
464000
24000
k
k
k
v
v
v
Parkir Air
Jajan
Kuliah
5000
7500
4500
10000
95500
18000
25000
20500
3000
27500
4000
4000
8000
21500
12000
3000
30000
18000
2000
15000
12000
9000
6000
20000
16000
2000
1500
5000
5000
9500
32000
5000
12000
14000
20000
40000
1000
19000
30000
65500
6000
223500
16000
K
v
k
v
30000
51500
k
v
95000
113000
k
v
126500
k
v
128000
k
v
Buku
entertaimekesehatan bank
50000
22000
12000
55000
56000
40000
122000
k
v
12000
k
v
55000
k
v
56000
k
v
40000
k
v
13000
13000
50000
Total
173000
139500
88000
29500
0
0
12000
56500
71500
20000
23000
38000
19000
43000
29000
48500
29000
104000
94000
5000
15000
33500
11000
44000
80000
72000
27000
0
185000
32000
38000
0 1560000
0
v
1700000
140000
1560000
juni
Makan
Makan Luar Bensin
budget may
450000
56%
#DIV/0!
1
8000
2
3 210000
4
5
21000
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
11000
21
22
23
24
25
26
27
28
29
30
Total
250000
0
200000
0
Parkir Air
Jajan
Kuliah
Shodaqoh KeperluanAlat Tulis
60000
32000 200000
50000 120000 100000 100000
88%
117%
41%
0%
75%
73%
26%
9000
4000
5000
16000
34000
42000
16000
3500
50000
26000
16000
22000
16000
3000
25000
21000
53000
7000
10000
5000
10000
5500
10000
37500
-5500
82500
117500
0
50000
400000
10000
3000
90000
30000
73000
27000
26000
74000
120000
0
50000
0
12000
142000
-42000
0
80000
65000
-35000
kesehatan bank
Tabungan Total
20000
100000 1000000
850% #DIV/0!
100%
100000
99000
-1000
92500
409500
19500
21000
0
0
196000
16000
22000
0
19000
12000
37000
31000
5000
10000
0
20000
20000
0
11000
31000
31000
26500
55000
0
0
0
0
0
0
0
0
12000
170000
0 100000 1101000
-12000
-150000
0
0 403000
1504000
July
Makan
budget juni
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
12000
20000
19000
7000
26000
14000
9000
Jajan
Kuliah
16000
5000
2000
458000
300000
30000
190000
20000
26000
15000
24000
17000
25000
9000
6000
28000
220000
10000
2000
6000
30000
21000
16000
51000
10000
300000
648000
Buku
Tabungan Total
1800000
37000
17000
10000
10000
54000
28000
25000
479000
307000
63000
61000
19000
190000
62000
35000
31000
26000
0
34000
0
0 1360000
440000
Agus 2016
Agustus
Makan
budget juni
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
Total
Air
Jajan
8000
7000
1000
Kuliah
3000
15500
38500
Shodaqoh
10000
9000
15000
52000
237000
11000
9000
94000
2000
2000
3000
4000
14000
16000
6000
11000
500
2000
10000
13500
11000
14000
6000
38500
11000
49000
10000
34000
15000
10000
7000
19000
30000
17000
15500
50000
10000
135000
11000
29500
2000
6500
49000
2000
2000
3000
6000
10000
37000
18000
490500
29500
57000
77000
Page 8
16000
263500
4000
42500
280000
Agus 2016
Keperluan Alat Tulis
Bayar utangTransport
Pulsa
Buku
entertaimenLaundrey
kesehatan
12000
24000
55000
10500
20000
85000
95500
20000
67000
Page 9
24000
Agus 2016
bank
Tabungan
Total
1500000
102000
34000
57000
12000
95000
237000
25000
9000
22500
13000
10000
13500
17000
21000
106500
66000
99000
17000
26000
195000
0
17500
80500
6000
0
0
0
0
32000
131000
18000
1462500
37500
Page 10
SeptemberMakan
Makan LuaBensin Parsusu
Air
Jajan
Kuliah
Shodaqoh Keperluan
budget jun 450000
60000
32000 200000
50000 120000 300000
23% #DIV/0!
75% #DIV/0!
9%
43%
0%
115%
89%
1
26000
15000
5000
20000
2
2000
10000
78000
3
34000
18000
16000
35000
4
15000
8000
15000
5
17000
6
25000
53000
7
10000
10000
8000
8
3000
14000
103000 100000
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
Total
102000
0
45000
0
3000
86000
0 138000 266000
12000
9000
8000
20000
9000
Total
1697000
39%
66000
90000
103000
38000
17000
99000
28000
228000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
669000