Scribd
Upload
41 views2 pages

Excel 1 Lab 1

The document analyzes the projected college expenses and resources for a student from their freshman through senior year of college. It shows that the student's total resources increase each year from $15,100 as a freshman to $24,623.37 as a senior, coming from sources like 529 plans, financial aid, jobs, parents, and savings. It also shows that the student's total expenses also increase each year, from $20,100 as a freshman to $24,596.36 as a senior, with the largest expenses being tuition, room and board, and miscellaneous costs. The sophomore year projections for both resources and expenses are highlighted.

Uploaded by

api-245231243
Copyright
© Attribution Non-Commercial (BY-NC)
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
41 views2 pages

Excel 1 Lab 1

The document analyzes the projected college expenses and resources for a student from their freshman through senior year of college. It shows that the student's total resources increase each year from $15,100 as a freshman to $24,623.37 as a senior, coming from sources like 529 plans, financial aid, jobs, parents, and savings. It also shows that the student's total expenses also increase each year, from $20,100 as a freshman to $24,596.36 as a senior, with the largest expenses being tuition, room and board, and miscellaneous costs. The sophomore year projections for both resources and expenses are highlighted.

Uploaded by

api-245231243
Copyright
© Attribution Non-Commercial (BY-NC)
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
You are on page 1/ 2

Project College Cach flow Analysis

Resources
529 Plan
Financial Aid
Job
Parents
Saving
Other
Total

Sophomore Resources
Freshmen
Sophamore Junior
Senior
$ 2,700.00 $ 2,889.00 $ 3,317.62 $ 3,307.62
250.00
5,617.50
6,010.73
6,431.48
3,100.00
3,317.00
3,549.19
3,797.63
3,700.00
3,959.00
4,236.13
4,532.66
4,250.00
4,547.50
4,865.83
5,206.43
1,100.00
1,177.00
1,259.39
1,347.55
$ 15,100.00 $ 21,507.00 $ 23,238.89 $ 24,623.37

Total
$ 12,214.24
$ 18,309.71
$ 13,763.82
$ 16,427.79
$ 18,869.76
$ 4,883.94
$ 84,469.26

Expenses
Freshmen
Sophamore Junior
Senior
Total
Activities
$
500.00 $
535.00 $
572.45 $
612.52 $ 2,219.97
Books
650.00
695.50
744.19
769.28
2,858.97
Clothes
750.00
802.50
858.68
918.78
3,329.96
Entertanment
1,650.00
1,765.50
1,889.09
2,021.32
7,325.91
Room & Board
7,200.00
7,704.00
8,243.28
8,820.31
31,967.59
Tuition
8,250.00
8,827.50
9,445.43
10,106.60
36,629.53
Miscellaneous
1,100.00
1,177.00
1,259.39
1,347.55
4,883.94
Total
$ 20,100.00 $ 21,507.00 $ 23,012.51 $ 24,596.36 $ 89,215.87

Sophomore Expenses

ore Resources
529 Plan
Financial Aid
Job
Parents
Saving

ore Expenses
Activities
Books
Clothes
Entertanment
Room & Board
Tuition

You might also like