Ashpan Raskar Spreadsheet Budget
6
Ashpan Raskar Consulting Service Income Expenses Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Source Amount Apartment Rent $ 360.00 $ 720.00 ### ### ### ### ### ### ### Allowance ### Food $ 235.00 $ 470.00 $ 705.00 $ 940.00 ### ### ### ### ### Summer Job ### Entertainment $ 40.00 $ 80.00 $ 120.00 $ 160.00 $ 200.00 $ 240.00 $ 280.00 $ 320.00 $ 360.00 Part Time Job ### Savings $ 30.00 $ 60.00 $ 90.00 $ 120.00 $ 150.00 $ 180.00 $ 210.00 $ 240.00 $ 270.00 Total ### School Supplies $ 65.00 $ 130.00 $ 195.00 $ 260.00 $ 325.00 $ 390.00 $ 455.00 $ 520.00 $ 585.00 Miscellaneous $ 25.00 $ 50.00 $ 75.00 $ 100.00 $ 125.00 $ 150.00 $ 175.00 $ 200.00 $ 225.00 Only Required for 10 months Internet Access $ 22.50 $ 45.00 $ 67.50 $ 90.00 $ 112.50 $ 135.00 $ 157.50 $ 180.00 $ 202.50 Transportation $ 40.00 $ 80.00 $ 120.00 $ 160.00 $ 200.00 $ 240.00 $ 280.00 $ 320.00 $ 360.00 Clothing $ 45.00 $ 90.00 $ 135.00 $ 180.00 $ 225.00 $ 270.00 $ 315.00 $ 360.00 $ 405.00 Toiletries $ 16.00 $ 32.00 $ 48.00 $ 64.00 $ 80.00 $ 96.00 $ 112.00 $ 128.00 $ 144.00 Rental Furnishings $ 110.00 $ 220.00 $ 330.00 $ 440.00 $ 550.00 $ 660.00 $ 770.00 $ 880.00 $ 990.00 Medical/dental $ 25.00 $ 50.00 $ 75.00 $ 100.00 $ 125.00 $ 150.00 $ 175.00 $ 200.00 $ 225.00 Total $ 1,013.50 ### ### ### ### ### ### ### ### Total for 1st yea ### Net Profit (Year 1 -$3,782.00 36% 23% 4% 3% 5% 2% 2% 4% 4% 2% 11% 2% Moretan's Original Expenses for One Year Apartment Rent Food Entertainment Savings School Supplies Miscellaneous Internet Access Transportation Clothing Toiletries Rental Furnishings Medical/dental
-
Upload
ashpanraskar -
Category
Documents
-
view
4 -
download
0
Transcript of Ashpan Raskar Spreadsheet Budget
BeforeAshpan Raskar Consulting ServiceIncomeExpensesMonth 1Month 2Month 3Month 4Month 5Month 6Month 7Month 8Month 9Month 10Month 11Month 12SourceAmountApartment Rent $360.00$720.00$1,080.00$1,440.00$1,800.00$2,160.00$2,520.00$2,880.00$3,240.00$3,600.00$3,960.00$4,320.00Allowance$2,500.00Food$235.00$470.00$705.00$940.00$1,175.00$1,410.00$1,645.00$1,880.00$2,115.00$2,350.00$2,585.00$2,820.00Summer Job$2,900.00Entertainment$40.00$80.00$120.00$160.00$200.00$240.00$280.00$320.00$360.00$400.00$440.00$480.00Part Time Job$2,850.00Savings$30.00$60.00$90.00$120.00$150.00$180.00$210.00$240.00$270.00$300.00$330.00$360.00Total$8,250.00School Supplies$65.00$130.00$195.00$260.00$325.00$390.00$455.00$520.00$585.00$650.00$650.00$650.00Miscellaneous$25.00$50.00$75.00$100.00$125.00$150.00$175.00$200.00$225.00$250.00$275.00$300.00Only Required for 10 monthsInternet Access$22.50$45.00$67.50$90.00$112.50$135.00$157.50$180.00$202.50$225.00$247.50$270.00Transportation$40.00$80.00$120.00$160.00$200.00$240.00$280.00$320.00$360.00$400.00$440.00$480.00Clothing$45.00$90.00$135.00$180.00$225.00$270.00$315.00$360.00$405.00$450.00$495.00$540.00Toiletries$16.00$32.00$48.00$64.00$80.00$96.00$112.00$128.00$144.00$160.00$176.00$192.00Rental Furnishings$110.00$220.00$330.00$440.00$550.00$660.00$770.00$880.00$990.00$1,100.00$1,210.00$1,320.00Medical/dental$25.00$50.00$75.00$100.00$125.00$150.00$175.00$200.00$225.00$250.00$275.00$300.00Total$1,013.50$2,027.00$3,040.50$4,054.00$5,067.50$6,081.00$7,094.50$8,108.00$9,121.50$10,135.00$11,083.50$12,032.00Total for 1st year$12,032.00Net Profit (Year 1)-$3,782.00
Income StatementMoretan Community College Income Statement
Revenue:Allowance$2,500.00Summer Job$2,900.00Part Time Job$2,850.00Total Revenues: $8,250.00Expenses:Apartment Rent $4,320.00Food$2,820.00Entertainment$480.00Savings$360.00School Supplies$650.00Miscellaneous$300.00Internet Access$270.00Transportation$480.00Clothing$540.00Toiletries$192.00Rental Furnishings$1,320.00Medical/dental$300.00Total$12,032.00Net Income:$(3,782.00)
Ashpan Raskar
AfterAshpan Raskar Consulting Service
IncomeExpensesMonth 1Month 2Month 3Month 4Month 5Month 6Month 7Month 8Month 9Month 10Month 11Month 12SourceAmountApartment Rent $180.00$360.00$540.00$720.00$900.00$1,080.00$1,260.00$1,440.00$1,620.00$1,800.00$1,980.00$2,160.00Allowance$2,500.00Food$150.00$300.00$450.00$600.00$750.00$900.00$1,050.00$1,200.00$1,350.00$1,500.00$1,650.00$1,800.00Summer Job$2,900.00Entertainment$35.00$70.00$105.00$140.00$175.00$210.00$245.00$280.00$315.00$350.00$385.00$420.00Part Time Job$2,850.00Savings$30.00$60.00$90.00$120.00$150.00$180.00$210.00$240.00$270.00$300.00$330.00$360.00Total$8,250.00School Supplies$60.00$120.00$180.00$240.00$300.00$360.00$420.00$480.00$540.00$600.00$600.00$600.00Miscellaneous$25.00$50.00$75.00$100.00$125.00$150.00$175.00$200.00$225.00$250.00$275.00$300.00Only Required for 10 monthsInternet Access$22.50$45.00$67.50$90.00$112.50$135.00$157.50$180.00$202.50$225.00$247.50$270.00Transportation$40.00$80.00$120.00$160.00$200.00$240.00$280.00$320.00$360.00$400.00$440.00$480.00Clothing$38.50$77.00$115.50$154.00$192.50$231.00$269.50$308.00$346.50$385.00$423.50$462.00Toiletries$16.00$32.00$48.00$64.00$80.00$96.00$112.00$128.00$144.00$160.00$176.00$192.00Rental Furnishings$75.00$150.00$225.00$300.00$375.00$450.00$525.00$600.00$675.00$750.00$825.00$900.00Medical/dental$25.00$50.00$75.00$100.00$125.00$150.00$175.00$200.00$225.00$250.00$275.00$300.00Total$697.00$1,394.00$2,091.00$2,788.00$3,485.00$4,182.00$4,879.00$5,576.00$6,273.00$6,970.00$7,607.00$8,244.00
Total for 1st year$8,244.00
Net Profit (Year 1)$6.00
![raskar@media.mit.edu arXiv:0907.1545v1 [cs.CV] 9 Jul 2009web.media.mit.edu/~raskar/11Sig/Papers/augLFraskarOh0907.1545v… · making interference. Coherent light, e.g., a wavefront](https://static.fdocuments.in/doc/165x107/608f0e4e966bd4388c1966ed/raskarmediamitedu-arxiv09071545v1-cscv-9-jul-raskar11sigpapersauglfraskaroh09071545v.jpg)
