Demographics

Dover

Family Name
Adults
Education Level
Job
Salary
Gross Salary

Benjamin
high school
stay at home
$27,000.00

Income Tax
$4,050.00 Medicare (per year)
$203.83 Social Security (per year)
$540.00 Total Taxes Paid:

National (per year)

State (per year)
Local (per year)

Net Salary / year

Sarah
high school
KinderCare
$27,000.00

$20,140.67

Net Salary
Net Salary / month

Children
Name
Name
Name
Name
Name
Name

# of Bedrooms
Garage? (yes/no)

Jaquice
bill
bob
jill

no

Age
Age
Age
Age
Age
Age
House Specs
3
# of Baths
Own or Rent?

Renters ->

Rent Per Month:

Owners ->

Price of House
Mortgage Payment / mon$0.00
Property Tax / month
$0.00
House Payment / month $0.00

$645.00
$0.00

$391.50
$1,674.00
$6,859.33

$1,678.39

5
4
4
4

1
rent

Insurance
Home Insurance
Car Insurance
Life Insurance
Disability Insurance
Health Insurance

$252.00
$400.00
$432.00
$270.00
$540.00
Total $1,894.00

Household Utilities
Gas
Electric
Water / Sewer
Trash
Telephone

$103.00
$105.00
$98.00
$30.00
$0.00
Total $336.00
Optional Basics

Cable
Internet
Cell Phone
Health Club
Other

$0.00
$0.00
$60.00
$0.00
$0.00
Total $60.00
Car

Car Payment I
Car Payment II

$2,500.00
$0.00
Total $2,500.00

Item
apt.
car
dog
cell phone

Price

Date found

$645.00
$81.00 20th
$350.00
$600.00

20
20
20

Source

http://www.apartmentguide.com/apartments/Ohio/Columbus/Woodlake-Village/13154/
http://www.cargurus.com/Cars/inventorylisting/viewDetailsFilterViewInventoryListing.action?sourceCo
http://www.dogsnow.com/dog-ad-93585
Jacks mommy

Listing.action?sourceContext=&newSearchFromOverviewPage=true&inventorySearchWidgetType=PRICE&zip=4

WidgetType=PRICE&zip=43081&distance=MILES_100&startYear=&endYear=&minPrice=0&maxPrice=1000&max

0&maxPrice=1000&maxMileage=&transmission=ANY&searchChanged=true&modelChanged=false&filtersMod

hanged=false&filtersModified=true#listing=109275089

Date

Activity
20 poool
20 camp
21 movie
21 santa
21 new years party
21 pumpkin picking
21 cheap skate
21 zoo
21 movie

Cost
$225.00
free
$30.00
$20.00
$45.00
$42.00
$15.00
$70.00
$30.00

Source
http://www.gahanna.gov/departments/parks/aquatics.aspx
http://freecampsites.net/
http://marcustheatres.com/Promotion/PromotionDetail/92/
mall
5 and below
http://www.holtfamilyfarms.com/id17.html
http://thechiller.com/?pageName=page&pageid=31
https://www.columbuszoo.org/home/visit/admission
http://marcustheatres.com/Promotion/PromotionDetail/92/

Jan
INCOME
Last Month's Savings
Monthly Income
Monthly Total Available
EXPENSES
GIFTS
Tithe
SAVINGS
Retirement
College
HOUSING
Mortgage
Repairs / Maintenance
Household Items
Other
UTILITIES
Household Utilities
Optional Basics
FOOD
Grocery
Restaurants
TRANSPORTATION
Car Payment
Car Maintenance
Gasoline
MEDICAL / HEALTH
Prescription Drugs
Dentist
Optometrist
Doctor
PERSONAL
All Insurance
Child Care
Babysitter
Hair Care
School Supplies
Subscriptions
Organization Dues
Pet
Birthdays

Feb

Mar

Apr

$66.56
$1,678.39
$1,744.95

$244.12
$1,678.39
$1,922.51

$5.68
$1,678.39
$1,684.07

$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
$5.00
$0.00

$0.00
$0.00
$5.00
$0.00

$0.00
$0.00
$0.00

$0.00
$0.00
$5.00
$0.00

$336.00
$50.00

$336.00
$50.00

$336.00
$50.00

$336.00
$50.00

$780.00
$0.00

$780.00
$0.00

$780.00
$0.00

$780.00
$0.00

$50.00
$0.00
$48.00

$50.00
$0.00
$48.00

$0.00
$500.00
$48.00

$177.00
$0.00
$48.00

$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

$157.83

$157.83

$157.83

$157.83

$0.00

$0.00
$10.00
$0.00
$0.00
$0.00
$25.00
$0.00

$0.00

$0.00
$10.00
$0.00
$0.00
$0.00
$30.00
$0.00

$1,678.39
$1,678.39

$0.00
$0.00
$0.00
$25.00
$100.00

$0.00
$0.00
$0.00
$0.00
$0.00

Anniversary
$0.00
$0.00
Miscellaneous
$0.00
$0.00
Gifts
$0.00
$0.00
RECREATION
Entertainment
$45.00
$15.00
Sports
$0.00
$0.00
Extra Curricular
$0.00
$0.00
Vacation
$0.00
$0.00
DEBT
Student Loan I
$0.00
$0.00
Student Loan II
$0.00
$0.00
Credit Card
$0.00
$0.00
CLOTHING
Children
$10.00
$15.00
Adults
$5.00
$9.00
Cleaning / Laundry
$0.00
$0.00
Non-Budgeted Items / Seasonal Expenses
$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
Monthly Total Available
$1,678.39
$1,744.95
Monthly Total Expenses
$1,611.83
$1,500.83
Monthly Savings
$66.56
$244.12

$0.00
$0.00
$0.00

$0.00
$0.00
$0.00

$30.00
$0.00
$0.00
$0.00

$45.00
$0.00
$0.00
$0.00

$0.00
$0.00
$0.00

$0.00
$0.00
$0.00

$10.00
$5.00
$0.00

$14.00
$10.00
$0.00

$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$1,922.51
$1,916.83
$5.68

$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$1,684.07
$1,662.83
$21.24

May

June

July

Aug

Sept

Oct

$21.24
$1,678.39
$1,699.63

$70.56
$1,678.39
$1,748.95

$150.12
$1,678.39
$1,828.51

$135.68
$1,678.39
$1,814.07

$193.24
$1,678.39
$1,871.63

$273.80
$1,678.39
$1,952.19

$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
$5.00
$0.00

$0.00
$0.00
$5.00
$0.00

$0.00
$0.00
$5.00
$0.00

$0.00
$0.00

$0.00
$0.00

$0.00

$0.00

$0.00
$250.00
$5.00
$0.00

$336.00
$50.00

$336.00
$50.00

$336.00
$50.00

$336.00
$50.00

$336.00
$50.00

$336.00
$50.00

$780.00
$0.00

$780.00
$0.00

$780.00
$0.00

$780.00
$0.00

$780.00
$0.00

$780.00
$0.00

$96.00
$0.00
$84.00

$96.00
$0.00
$48.00

$96.00
$0.00
$48.00

$96.00
$0.00
$48.00

$96.00
$0.00
$48.00

$141.00
$0.00
$48.00

$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

$157.83

$157.83

$157.83

$157.83

$157.83

$157.83

$0.00
$10.00
$0.00
$0.00
$0.00
$30.00
$0.00

$0.00
$10.00
$0.00
$0.00
$0.00
$40.00
$0.00

$0.00
$0.00
$0.00
$0.00
$0.00
$130.00
$0.00

$0.00
$0.00
$0.00
$0.00
$0.00
$40.00
$0.00

$0.00
$0.00
$0.00
$0.00
$0.00
$30.00
$0.00

$0.00
$10.00
$0.00
$0.00
$0.00
$40.00
$0.00

$0.00
$0.00
$0.00

$0.00
$0.00
$0.00

$30.00
$0.00
$0.00

$0.00
$0.00
$0.00

$0.00
$0.00
$0.00

$0.00
$0.00
$0.00

$45.00
$0.00
$0.00
$0.00

$45.00
$0.00
$0.00
$0.00

$45.00
$0.00
$0.00
$0.00

$45.00
$0.00
$0.00
$45.00

$70.00
$0.00
$0.00
$0.00

$42.00
$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

$15.00
$20.00
$0.00

$15.00
$16.00
$0.00

$10.00
$5.00
$0.00

$10.00
$13.00
$0.00

$15.00
$15.00
$0.00

$19.00
$10.00
$0.00

$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$1,699.63
$1,628.83
$70.80

$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$1,748.95
$1,598.83
$150.12

$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$1,828.51
$1,692.83
$135.68

$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$1,814.07
$1,620.83
$193.24

$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$1,871.63
$1,597.83
$273.80

$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$1,952.19
$1,888.83
$63.36

Nov
$63.36
$1,678.39
$1,741.75

Dec

Year

$40.92
$1,678.39 $20,140.68
$1,719.31

$0.00

$0.00

$0.00
$0.00

$0.00
$0.00

$0.00
$0.00
$5.00
$0.00

$0.00
$0.00
$5.00
$0.00

$0.00
$250.00
$45.00
$0.00

$336.00
$50.00

$336.00
$50.00

$4,032.00
$600.00

$780.00
$0.00

$780.00
$0.00

$9,360.00
$0.00

$158.00
$0.00
$48.00

$101.00
$0.00
$48.00

$1,157.00
$500.00
$612.00

$80.00
$0.00
$0.00
$0.00

$80.00
$0.00
$0.00
$0.00

$160.00
$0.00
$0.00
$0.00

$157.83

$157.83

$0.00
$10.00
$0.00
$0.00
$0.00
$30.00
$0.00

$0.00
$0.00
$0.00
$0.00
$0.00
$30.00
$35.00

$1,893.96
$0.00
$0.00
$60.00
$0.00
$0.00
$0.00
$450.00
$135.00

$0.00
$0.00
$0.00

$0.00
$0.00
$50.00

$30.00
$0.00
$50.00

$30.00
$0.00
$0.00
$0.00

$20.00
$0.00
$0.00
$0.00

$477.00
$0.00
$0.00
$45.00

$0.00
$0.00
$0.00

$0.00
$0.00
$0.00

$0.00
$0.00
$0.00

$10.00
$6.00
$0.00

$10.00
$16.00
$0.00

$153.00
$130.00
$0.00

$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$1,741.75
$1,700.83
$40.92

$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$1,719.31
$1,718.83
$0.48

$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00