Docstoc

simulation

Document Sample
simulation Powered By Docstoc
					                                       Simulation Worksheet



                                     CASH FLOW SIMULATION

                                                                         Amount
Describe Event                                             Amount Paid   Earned      Net
Enter the amount of cash you have right now -->                            $100.00   $100.00
                                                                                       $0.00
                                                                                       $0.00
                                                                                       $0.00
                                                                                       $0.00
                                                                                       $0.00
                                                                                       $0.00
                                                                                       $0.00
                                                                                       $0.00
                                                                                       $0.00
                                                                                       $0.00
                                                                                       $0.00
                                                                                       $0.00
                                                                                       $0.00
                                                                                       $0.00
                                                                                       $0.00
                                                                                       $0.00
                                                                                       $0.00
                                                                                       $0.00
                                                                                       $0.00
                                                                                       $0.00
                                                                                       $0.00
                                                                                       $0.00
                                                                                       $0.00
                                                                                       $0.00
                                                                                       $0.00
                                                                                       $0.00
                                                                                       $0.00
                                                                                       $0.00
                                                                                       $0.00
                                                                                       $0.00
                                                                                       $0.00
                                                                                       $0.00
                                                                                       $0.00
                                                                                       $0.00
                                                                                       $0.00


                                            Page 1 of 13
Simulation Worksheet

                       $100.00




    Page 2 of 13
                                       Simulation Worksheet



                                        SAVINGS ACCOUNT


Describe Event                                             Withdrawals   Deposits    Balance
Enter the amount in your account right now -->                             $200.00     $200.00
                                                                                          $0.00
                                                                                          $0.00
                                                                                          $0.00
                                                                                          $0.00
                                                                                          $0.00
                                                                                          $0.00
                                                                                          $0.00
                                                                                          $0.00
                                                                                          $0.00
                                                                                          $0.00
                                                                                          $0.00
                                                                                          $0.00
                                                                                          $0.00
                                                                                          $0.00
                                                                                          $0.00
                                                                                          $0.00
                                                                                          $0.00
                                                                                          $0.00
                                                                                          $0.00
                                                                                          $0.00
                                                                                          $0.00
                                                                                          $0.00
                                                                                          $0.00
                                                                                          $0.00
                                                                                          $0.00
                                                                                          $0.00
                                                                                          $0.00
                                                                                          $0.00
                                                                                          $0.00
                                                                                          $0.00
                                                                                          $0.00
                                                                                          $0.00
                                                                                          $0.00
                                                                                          $0.00
                                                                                          $0.00


                                            Page 3 of 13
Simulation Worksheet

                       $200.00




    Page 4 of 13
                                       Simulation Worksheet



                                       CHECKING ACCOUNT


Describe Event                                             Withdrawals   Deposits    Balance
Enter the amount in your account right now -->                             $300.00     $300.00
                                                                                          $0.00
                                                                                          $0.00
                                                                                          $0.00
                                                                                          $0.00
                                                                                          $0.00
                                                                                          $0.00
                                                                                          $0.00
                                                                                          $0.00
                                                                                          $0.00
                                                                                          $0.00
                                                                                          $0.00
                                                                                          $0.00
                                                                                          $0.00
                                                                                          $0.00
                                                                                          $0.00
                                                                                          $0.00
                                                                                          $0.00
                                                                                          $0.00
                                                                                          $0.00
                                                                                          $0.00
                                                                                          $0.00
                                                                                          $0.00
                                                                                          $0.00
                                                                                          $0.00
                                                                                          $0.00
                                                                                          $0.00
                                                                                          $0.00
                                                                                          $0.00
                                                                                          $0.00
                                                                                          $0.00
                                                                                          $0.00
                                                                                          $0.00
                                                                                          $0.00
                                                                                          $0.00
                                                                                          $0.00


                                            Page 5 of 13
Simulation Worksheet

                       $300.00




    Page 6 of 13
                   Simulation Worksheet



                 CREDIT CARD SIMULATION

                                       Purchases,
Describe Event                        Fees, Interest   Payments     Balance
                                            $111.00                   -$111.00
                                                           $25.00       $25.00
                                                                         $0.00
                                                                         $0.00
                                                                         $0.00
                                                                         $0.00
                                                                         $0.00
                                                                         $0.00
                                                                         $0.00
                                                                         $0.00
                                                                         $0.00
                                                                         $0.00
                                                                         $0.00
                                                                         $0.00
                                                                         $0.00
                                                                         $0.00
                                                                         $0.00
                                                                         $0.00
                                                                         $0.00
                                                                         $0.00
                                                                         $0.00
                                                                         $0.00
                                                                         $0.00
                                                                         $0.00
                                                                         $0.00
                                                                         $0.00
                                                                         $0.00
                                                                         $0.00
                                                                         $0.00
                                                                         $0.00
                                                                         $0.00
                                                                         $0.00
                                                                         $0.00
                                                                         $0.00
                                                                         $0.00
                                                                         $0.00


                       Page 7 of 13
Simulation Worksheet

                       -$86.00




    Page 8 of 13
                                      Simulation Worksheet



                                     CAR LOAN SIMULATION

                                                          Loan
Describe Event                                           Amount,      Payments      Balance
Enter the original loan amount -->                       $10,000.00                -$10,000.00
                                                                         $250.00      $250.00
                                                                                         $0.00
                                                                                         $0.00
                                                                                         $0.00
                                                                                         $0.00
                                                                                         $0.00
                                                                                         $0.00
                                                                                         $0.00
                                                                                         $0.00
                                                                                         $0.00
                                                                                         $0.00
                                                                                         $0.00
                                                                                         $0.00
                                                                                         $0.00
                                                                                         $0.00
                                                                                         $0.00
                                                                                         $0.00
                                                                                         $0.00
                                                                                         $0.00
                                                                                         $0.00
                                                                                         $0.00
                                                                                         $0.00
                                                                                         $0.00
                                                                                         $0.00
                                                                                         $0.00
                                                                                         $0.00
                                                                                         $0.00
                                                                                         $0.00
                                                                                         $0.00
                                                                                         $0.00
                                                                                         $0.00
                                                                                         $0.00
                                                                                         $0.00
                                                                                         $0.00
                                                                                         $0.00


                                          Page 9 of 13
Simulation Worksheet

                       -$9,750.00




   Page 10 of 13
                                      Simulation Worksheet



                                     MORTGAGE SIMULATION

                                                                       Amount
Describe Event                                           Amount Paid   Earned   Net
Enter the original loan amount -->                                                $0.00
                                                                                  $0.00
                                                                                  $0.00
                                                                                  $0.00
                                                                                  $0.00
                                                                                  $0.00
                                                                                  $0.00
                                                                                  $0.00
                                                                                  $0.00
                                                                                  $0.00
                                                                                  $0.00
                                                                                  $0.00
                                                                                  $0.00
                                                                                  $0.00
                                                                                  $0.00
                                                                                  $0.00
                                                                                  $0.00
                                                                                  $0.00
                                                                                  $0.00
                                                                                  $0.00
                                                                                  $0.00
                                                                                  $0.00
                                                                                  $0.00
                                                                                  $0.00
                                                                                  $0.00
                                                                                  $0.00
                                                                                  $0.00
                                                                                  $0.00
                                                                                  $0.00
                                                                                  $0.00
                                                                                  $0.00
                                                                                  $0.00
                                                                                  $0.00
                                                                                  $0.00
                                                                                  $0.00
                                                                                  $0.00


                                         Page 11 of 13
Simulation Worksheet

                       $0.00




   Page 12 of 13
                         SIMULATION SUMMARY

Cash On Hand                                    $100.00

Savings account balance                         $200.00

Checking account balance                        $300.00

Credit card balance                              -$86.00

Car loan balance                              -$9,750.00
Value of car purchased                        $10,000.00

Mortgage balance                                   $0.00
Value of home purchased                            $0.00

NET WORTH                                       $764.00

				
DOCUMENT INFO
Shared By:
Categories:
Tags:
Stats:
views:19
posted:4/22/2012
language:English
pages:13