Answer To: BEGINNING BALANCE STARTING JULY 2021: $15,000 Budgeting: Work income: $15.65/hour for 8 hours a day...
Khushboo answered on May 19 2021
Sheet1
Particulars Jul-21 Aug-21 Sep-21 Oct-21 Nov-21 Dec-21 Jan-22 Feb-22 Mar-22 Apr-22 May-22 Jun-22 Total Remarks
Opening balance 15,000.00 14,332.50 13,665.00 12,997.50 12,330.00 11,662.50 10,995.01 10,327.51 9,660.01 8,992.51 8,325.01 7,657.51 15,000.00
Inflows
Work income 2,504.00 2,504.00 2,504.00 2,504.00 2,504.00 2,504.00 2,504.00 2,504.00 2,504.00 2,504.00 2,504.00 2,504.00 30,048.00
Total cash available 17,504.00 16,836.50 16,169.00 15,501.50 14,834.00 14,166.50 13,499.01 12,831.51 12,164.01 11,496.51 10,829.01 10,161.51 45,048.00
Expenses
Tution 583.33 583.33 583.33 583.33 583.33 583.33 583.33 583.33 583.33 583.33 583.33 583.33 7,000.00
Books 125.00 125.00 125.00 125.00 125.00 125.00 125.00 125.00 125.00 125.00 125.00 125.00 1,500.00
School supplies 6.67 6.67 6.67 6.67 6.67 6.67 6.67 6.67 6.67 6.67 6.67 6.67 80.00
Rent 50.00 50.00 50.00 50.00 50.00 50.00 50.00 50.00 50.00 50.00 50.00 50.00 600.00 Assumed $50...