Scribd Logo
Upload

Welcome to Scribd!

  • 7 views

    CLC Budgeting 1

    Uploaded by

    api-724298589

    Copyright:

    © All Rights Reserved
    Download as PDF, TXT or read online from Scribd

    CLC Budgeting 1

    Uploaded by

    api-724298589
    7 views8 pages

    Original Title

    clc budgeting 1

    Copyright

    © © All Rights Reserved

    Available Formats

    PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Copyright:

    © All Rights Reserved
    Download as PDF, TXT or read online from Scribd
    Download as pdf or txt
    7 views8 pages

    CLC Budgeting 1

    Uploaded by

    api-724298589

    Copyright:

    © All Rights Reserved
    Download as PDF, TXT or read online from Scribd
    Download as pdf or txt
    of 8

    Housing Vehicle Furniture Bedroom Set Electronics Housewares

    BUDGETING YOOMIN LEE


    HOUSING
    Monthly rent: $4495 x 12 = Annual Rental Cost $53,940
    $53,940 / 2 = $26,970 (Roommate: Paul Jeon)

    Annual Cable & Internet: $100 x 12 = $1200


    Annual Electricity:($0.10 per squate foot) $91.8 x 12 =
    $1101.6

    Total Annual Cost for Housing: $29276.6


    2013 HYUNDAI SONATA LIMITED

    VEHICLE COST: $9995


    CAR LOAN PAYMENT: $186.51 X 12 = $2238.12
    QUOTE: $6000
    MONTHLY INSURANCE: $500
    FUEL: $250/MONTH X 12 = $3000

    TOTAL ANNUAL COST FOR VEHICLE: $11238.12

    VEHICLE
    FURNITURE

    Dining SOFA: IKEA PARUP SOFA, WISSLE GRAY


    SOFA COST: $499.00
    TAXES: $59.88
    TOTAL COST FOR SOFA: $558.88

    COFFEE TABLE: IKEA FROTORP COFFEE


    SOFA TABLE, ANTHRACITE MARBLE EFFECT/
    BLACK GLASS
    COFFEE TABLE COST: $169.00
    TAXES: $20.28
    COFFEE TABLE TOTAL COST FOR COFFEE TABLE: $189.28

    DINING TABLE & CHAIRS: IKEA SANDSBERG


    DINING TABLE $ CHAIR COST: $199.99
    DINING TABLE TAXES: $24.00
    TOTAL COST FOR DINING TABLE & CHAIRS:
    223.99

    CHAIRS

    Coffee
    shodwe shodwe shodwe shodwe shodwe shodwe shodwe shodwe shodwe shodwe shodwe shodwe shodwe shodwe shodwe shodwe shodwe shodwe shodwe

    BEDROOM SET

    BED: IKEA SONGESAND BEDFRAME, WHITE, DRESSER: IKEA SKUBB ORGANIZER


    FULL/DOUBLE DRESSER COST: $13.99
    BED COST: $239.00 TAXES: $1.68
    TAXES: $28.68 TOTAL COST FOR DRESSER: $15.67
    TOTAL COST FOR BED: $267.68
    DESK: IKEA MICKE DESK WHITE
    MATTRESS: IKEA VADSO SPRING MATTRESS, DESK COST: $75.00
    FULL TAXES: $9
    MATTRESS COST: $199.00 TOTAL COST FOR DESK: $84.00
    TAXES: $23.88
    TOTAL COST FOR MATTRESS: $222.88 BEDDING SET: IKEA VITLOVER DUVET COVER
    AND PILLOWCASE
    BEDDING SET COST: $39.99
    TAXES: $4.80
    TOTAL COST FOR BEDDING SET: $44.79
    ELECTRONICS

    TELEVISION: AMAZON LQWELL MINI PROJECTOR COMPUTER: BESTBUY ASUS CXI 14” CHROMEBOOK MICROWAVE: BESTBUY INSIGNIA NS-MW07SS7-C
    TELEVISION COST: $109.99 COMPUTER COST: $249.99 MICROWAVE COST: $69.95
    TAXES: $4.80 TAXES: $29.99 TAXES: $8.39
    TOTAL COST FOR TELEVISION: $123.19 TOTAL COST FOR COMPUTER: $279.99 TOTAL COST FOR MICROWAVE: $78.34
    HOUSE
    WARES
    DISHES: WALMART THYME & TABLE Cups and glasses: Walmart Better Homes Kettle: BestBuy Hamilton Beach Electric
    DINNERWARE GREY DRIP STONEWARE & Gardens Josie mixed size Drinking Kettle 1.7L
    DISHES COST: $54.00 Glasses Kettle Cost: $39.98
    TAXES: $6.48 Cups and Glasses Cost: $21.14 Taxes: $4.80
    Taxes: $2.54 Total Cost: $44.78
    TOTAL COST: 60.48
    Total Cost: $23.68
    Setr of Pots and Pans: Walmart Carote
    CUTLERY: WALMART VESTEEL 24 PIECES Blender: Walmart Vavsea 1000W Smoothie 14pcs Pots and pans set
    BLACK SILVERWARE Blender Pots and Pans Cost: $59.99
    CUTLERY COST: $21.99 Blender Cost: $49.99 Taxes: 7.20
    TAXES: $2.64 Taxes: $5.99 Total Cost: $67.19
    TOTAL COST: $24.63 Total Cost: $55.99
    Annual Housing Cost: $29276.60
    +

    ADD UP Annual Vehicle Cost: $11238.12


    +
    Furniture: $972.15/2 = $486.08
    +
    Bedroom Set: $635.02

    TOTAL
    Will I have Enough?
    +
    Electronics: $481.52/2 = $240.76
    Net Income - Total Annual Expenses = Disposable
    +
    Income/ Savings.
    Housewares: $276.75/2 = $138.38

    COST
    +
    $45,397.00 - $51814.96 = -$6417.96
    Annual Grocery Cost: $3600
    +
    No, I do not have enough money.
    Annual Entertainment: $2400
    +
    Annual Clothing: $1800
    +
    Annual Music: $2000
    =
    Total Annual Expenses: $51814.96

    You might also like