Date Income Source Expense Reason Balance

1-Jan-23 1167 job 1167 Job

2-Jan-23 1167 Hourly Wage
3-Jan-23 1167 Hours
4-Jan-23 1167 Gross Pay
5-Jan-23 1167 cpp
6-Jan-23 1167 uic
7-Jan-23 150 Food, Fun 1017 tax
8-Jan-23 1017 Take home Pay
9-Jan-23 1017
10-Jan-23 1017
11-Jan-23 1017 Mortgage
12-Jan-23 1017 amount
13-Jan-23 1017 monthly
14-Jan-23 150 Food, Fun 867
15-Jan-23 1167 job 2034
16-Jan-23 2034 Car
17-Jan-23 2034 amount
18-Jan-23 2034 monthly
19-Jan-23 2034
20-Jan-23 2034
21-Jan-23 150 Food, Fun 1884 Bills
22-Jan-23 1884
23-Jan-23 1884 Total Monthly
24-Jan-23 1884 food, fun
25-Jan-23 1680.74 total bills 203.26
26-Jan-23 203.26
27-Jan-23 203.26
28-Jan-23 150 Food, Fun 53.26
29-Jan-23 53.26
30-Jan-23 53.26
31-Jan-23 53.26
1-Feb-23 1167 1220.26
2-Feb-23 1220.26
3-Feb-23 1220.26
4-Feb-23 150 Food, Fun 1070.26
5-Feb-23 1070.26
6-Feb-23 1070.26
7-Feb-23 1070.26
8-Feb-23 1070.26
9-Feb-23 1070.26
10-Feb-23 150 Food, Fun 920.26
11-Feb-23 920.26
12-Feb-23 920.26
13-Feb-23 920.26
14-Feb-23 920.26
15-Feb-23 1167 2087.26
16-Feb-23 2087.26
17-Feb-23 150 Food, Fun 1937.26
18-Feb-23 1937.26
19-Feb-23 1937.26
20-Feb-23 1937.26
21-Feb-23 1937.26
22-Feb-23 1937.26
23-Feb-23 1937.26
24-Feb-23 150 Food, Fun 1787.26
25-Feb-23 1680.74 total bills 106.52
26-Feb-23 106.52
27-Feb-23 106.52
28-Feb-23 106.52
1-Mar-23 1167 1273.52
2-Mar-23 1273.52
3-Mar-23 150 Food, Fun 1123.52
4-Mar-23 1123.52
5-Mar-23 1123.52
6-Mar-23 1123.52
7-Mar-23 1123.52
8-Mar-23 1123.52
9-Mar-23 150 Food, Fun 973.52
10-Mar-23 973.52
11-Mar-23 973.52
12-Mar-23 973.52
13-Mar-23 973.52
14-Mar-23 973.52
15-Mar-23 1167 2140.52
16-Mar-23 150 Food, Fun 1990.52
17-Mar-23 1990.52
18-Mar-23 1990.52
19-Mar-23 1990.52
20-Mar-23 1990.52
21-Mar-23 1990.52
22-Mar-23 1990.52
23-Mar-23 150 Food, Fun 1840.52
24-Mar-23 1840.52
25-Mar-23 1680.74 total bills 159.78
26-Mar-23 159.78
27-Mar-23 159.78
28-Mar-23 159.78
29-Mar-23 159.78
30-Mar-23 150 Food, Fun 9.78
31-Mar-23 9.78
1-Apr-23 1167 1176.78
2-Apr-23 1176.78
3-Apr-23 1176.78
4-Apr-23 1176.78
5-Apr-23 1176.78
6-Apr-23 150 Food, Fun 1026.78
7-Apr-23 1026.78
8-Apr-23 1026.78
9-Apr-23 1026.78
10-Apr-23 1026.78
11-Apr-23 1026.78
12-Apr-23 1026.78
13-Apr-23 150 Food, Fun 876.78
14-Apr-23 876.78
15-Apr-23 1167 2043.78
16-Apr-23 2043.78
17-Apr-23 2043.78
18-Apr-23 2043.78
19-Apr-23 2043.78
20-Apr-23 150 Food, Fun 1893.78
21-Apr-23 1893.78
22-Apr-23 1893.78
23-Apr-23 1893.78
24-Apr-23 1893.78
25-Apr-23 1680.74 total bills 213.04
26-Apr-23 213.04
27-Apr-23 150 Food, Fun 63.04
28-Apr-23 63.04
29-Apr-23 63.04
30-Apr-23 63.04
1-May-23 1167 1230.04
2-May-23 1230.04
3-May-23 1230.04
4-May-23 150 Food, Fun 1080.04
5-May-23 1080.04
6-May-23 1080.04
7-May-23 1080.04
8-May-23 1080.04
9-May-23 1080.04
10-May-23 1080.04
11-May-23 150 Food, Fun 930.04
12-May-23 930.04
13-May-23 930.04
14-May-23 930.04
15-May-23 1167 2097.04
16-May-23 2097.04
17-May-23 2097.04
18-May-23 150 Food, Fun 1947.04
19-May-23 1947.04
20-May-23 1947.04
21-May-23 1947.04
22-May-23 1947.04
23-May-23 1947.04
24-May-23 1947.04
25-May-23 150 Food, Fun 1797.04
26-May-23 1680.74 total bills 116.3
27-May-23 116.3
28-May-23 116.3
29-May-23 116.3
30-May-23 116.3
31-May-23 116.3
1-Jun-23 1167 150 Food, Fun 1133.3
2-Jun-23 1133.3
3-Jun-23 1133.3
4-Jun-23 1133.3
5-Jun-23 1133.3
6-Jun-23 1133.3
7-Jun-23 1133.3
8-Jun-23 150 Food, Fun 983.3
9-Jun-23 983.3
10-Jun-23 983.3
11-Jun-23 983.3
12-Jun-23 983.3
13-Jun-23 983.3
14-Jun-23 983.3
15-Jun-23 1167 150 Food, Fun 2000.3
16-Jun-23 2000.3
17-Jun-23 2000.3
18-Jun-23 2000.3
19-Jun-23 2000.3
20-Jun-23 2000.3
21-Jun-23 2000.3
22-Jun-23 2000.3
23-Jun-23 150 Food, Fun 1850.3
24-Jun-23 1850.3
25-Jun-23 1680.74 total bills 169.56
26-Jun-23 169.56
27-Jun-23 169.56
28-Jun-23 169.56
29-Jun-23 169.56
30-Jun-23 169.56
1-Jul-23 1167 150 Food, Fun 1186.56
2-Jul-23 1186.56
3-Jul-23 1186.56
4-Jul-23 1186.56
5-Jul-23 1186.56
6-Jul-23 1186.56
7-Jul-23 1186.56
8-Jul-23 150 Food, Fun 1036.56
9-Jul-23 1036.56
10-Jul-23 1036.56
11-Jul-23 1036.56
12-Jul-23 1036.56
13-Jul-23 1036.56
14-Jul-23 1036.56
15-Jul-23 1167 150 Food, Fun 2053.56
16-Jul-23 2053.56
17-Jul-23 2053.56
18-Jul-23 2053.56
19-Jul-23 2053.56
20-Jul-23 2053.56
21-Jul-23 2053.56
22-Jul-23 150 Food, Fun 1903.56
23-Jul-23 1903.56
24-Jul-23 1903.56
25-Jul-23 1680.74 total bills 222.82
26-Jul-23 222.82
27-Jul-23 222.82
28-Jul-23 222.82
29-Jul-23 150 Food, Fun 72.82
30-Jul-23 72.82
31-Jul-23 72.82
1-Aug-23 1167 1239.82
2-Aug-23 1239.82
3-Aug-23 1239.82
4-Aug-23 1239.82
5-Aug-23 150 Food, Fun 1089.82
6-Aug-23 1089.82
7-Aug-23 1089.82
8-Aug-23 1089.82
9-Aug-23 1089.82
10-Aug-23 1089.82
11-Aug-23 1089.82
12-Aug-23 150 Food, Fun 939.82
13-Aug-23 939.82
14-Aug-23 939.82
15-Aug-23 1167 2106.82
16-Aug-23 2106.82
17-Aug-23 2106.82
18-Aug-23 2106.82
19-Aug-23 150 Food, Fun 1956.82
20-Aug-23 1956.82
21-Aug-23 1956.82
22-Aug-23 1956.82
23-Aug-23 1956.82
24-Aug-23 1956.82
25-Aug-23 1680.74 total bills 276.08
26-Aug-23 150 Food, Fun 126.08
27-Aug-23 126.08
28-Aug-23 126.08
29-Aug-23 126.08
30-Aug-23 126.08
31-Aug-23 126.08
1-Sep-23 1167 1293.08
2-Sep-23 150 Food, Fun 1143.08
3-Sep-23 1143.08
4-Sep-23 1143.08
5-Sep-23 1143.08
6-Sep-23 1143.08
7-Sep-23 1143.08
8-Sep-23 1143.08
9-Sep-23 150 Food, Fun 993.08
10-Sep-23 993.08
11-Sep-23 993.08
12-Sep-23 993.08
13-Sep-23 993.08
14-Sep-23 993.08
15-Sep-23 1167 2160.08
16-Sep-23 150 Food, Fun 2010.08
17-Sep-23 2010.08
18-Sep-23 2010.08
19-Sep-23 2010.08
20-Sep-23 2010.08
21-Sep-23 2010.08
22-Sep-23 2010.08
23-Sep-23 150 Food, Fun 1860.08
24-Sep-23 1860.08
25-Sep-23 1680.74 total bills 179.34
26-Sep-23 179.34
27-Sep-23 179.34
28-Sep-23 179.34
29-Sep-23 179.34
30-Sep-23 150 Food, Fun 29.34
1-Oct-23 1167 1196.34
2-Oct-23 1196.34
3-Oct-23 1196.34
4-Oct-23 1196.34
5-Oct-23 1196.34
6-Oct-23 1196.34
7-Oct-23 150 Food, Fun 1046.34
8-Oct-23 1046.34
9-Oct-23 1046.34
10-Oct-23 1046.34
11-Oct-23 1046.34
12-Oct-23 1046.34
13-Oct-23 1046.34
14-Oct-23 150 Food, Fun 896.34
15-Oct-23 1167 2063.34
16-Oct-23 2063.34
17-Oct-23 2063.34
18-Oct-23 2063.34
19-Oct-23 2063.34
20-Oct-23 2063.34
21-Oct-23 150 Food, Fun 1913.34
22-Oct-23 1913.34
23-Oct-23 1913.34
24-Oct-23 1913.34
25-Oct-23 1680.74 total bills 232.6
26-Oct-23 232.6
27-Oct-23 232.6
28-Oct-23 150 Food, Fun 82.6
29-Oct-23 82.6
30-Oct-23 82.6
31-Oct-23 82.6
1-Nov-23 1167 1249.6
2-Nov-23 1249.6
3-Nov-23 1249.6
4-Nov-23 150 Food, Fun 1099.6
5-Nov-23 1099.6
6-Nov-23 1099.6
7-Nov-23 1099.6
8-Nov-23 1099.6
9-Nov-23 1099.6
10-Nov-23 1099.6
11-Nov-23 150 Food, Fun 949.6
12-Nov-23 949.6
13-Nov-23 949.6
14-Nov-23 949.6
15-Nov-23 1167 2116.6
16-Nov-23 2116.6
17-Nov-23 2116.6
18-Nov-23 150 Food, Fun 1966.6
19-Nov-23 1966.6
20-Nov-23 1966.6
21-Nov-23 1966.6
22-Nov-23 1966.6
23-Nov-23 1966.6
24-Nov-23 1966.6
25-Nov-23 150 Food, Fun 1816.6
26-Nov-23 1680.74 total bills 135.86
27-Nov-23 135.86
28-Nov-23 135.86
29-Nov-23 135.86
30-Nov-23 135.86
1-Dec-23 1167 1302.86
2-Dec-23 150 Food, Fun 1152.86
3-Dec-23 1152.86
4-Dec-23 1152.86
5-Dec-23 1152.86
6-Dec-23 1152.86
7-Dec-23 1152.86
8-Dec-23 1152.86
9-Dec-23 150 Food, Fun 1002.86
10-Dec-23 1002.86
11-Dec-23 1002.86
12-Dec-23 1002.86
13-Dec-23 1002.86
14-Dec-23 1002.86
15-Dec-23 1167 2169.86
16-Dec-23 150 Food, Fun 2019.86
17-Dec-23 2019.86
18-Dec-23 2019.86
19-Dec-23 2019.86
20-Dec-23 2019.86
21-Dec-23 2019.86
22-Dec-23 2019.86
23-Dec-23 150 Food, Fun 1869.86
24-Dec-23 1869.86
25-Dec-23 1680.74 total bills 189.12
26-Dec-23 189.12
27-Dec-23 189.12
28-Dec-23 189.12
29-Dec-23 189.12
30-Dec-23 150 Food, Fun 39.12
31-Dec-23 39.12
 Sheet 2
title
20 30
80
1600
83
30
320
1167

249000 change 350000-450000

1215.74 calculate

3450 change 20000-30000

65 calculate

400 stays! 400

1680.74
150 more than 150

Shopping

www.realtor.ca
use website to shop for an actual house that w

go to https://tools.td.com/mortgage-paymen
enter the information as it is. the only change
numbers as indicated. Click calculate
http://wwwa.autotrader.ca/

https://www.autotrader.ca/resu

Use this link to calculate auto lo

adjust the purchase price...
Use this link to calculate auto lo
adjust the purchase price...
 Sheet 3

80

500000+

30000+

400

more than 150

bsite to shop for an actual house that will fit in your budget. House must be at or below your budgeted amount for your mortgage.

ttps://tools.td.com/mortgage-payment-calculator/
he information as it is. the only changes will be in the loan amounts. Use the same
rs as indicated. Click calculate
wwwa.autotrader.ca/

s://www.autotrader.ca/result/FinanceCalculator.aspx

this link to calculate auto loan payments. Use 60 months, 8.99%. simply
st the purchase price...
this link to calculate auto loan payments. Use 60 months, 8.99%. simply
st the purchase price...
nt for your mortgage.
Date Income Source Expense Reason Balance
1-Jan-23 1807 job 1807 Job
2-Jan-23 1807 Hourly Wage
3-Jan-23 1807 Hours
4-Jan-23 1807 Gross Pay
5-Jan-23 1807 cpp
6-Jan-23 1807 uic
7-Jan-23 154 Food, Fun 1653 tax
8-Jan-23 1653 Take home Pay
9-Jan-23 1653
10-Jan-23 1653
11-Jan-23 1653 Mortgage
12-Jan-23 1653 amount
13-Jan-23 1653 monthly
14-Jan-23 154 Food, Fun 1499
15-Jan-23 1807 job 3306
16-Jan-23 3306 Car
17-Jan-23 3306 amount
18-Jan-23 3306 monthly
19-Jan-23 3306
20-Jan-23 3306
21-Jan-23 154 Food, Fun 3152 Bills
22-Jan-23 3152
23-Jan-23 3152 Total Monthly
24-Jan-23 3152 food, fun
25-Jan-23 2945.64 total bills 206.36
26-Jan-23 206.36
27-Jan-23 206.36
28-Jan-23 154 Food, Fun 52.36
29-Jan-23 52.36
30-Jan-23 52.36
31-Jan-23 52.36
1-Feb-23 1807 1859.36
2-Feb-23 1859.36
3-Feb-23 1859.36
4-Feb-23 154 Food, Fun 1705.36
5-Feb-23 1705.36
6-Feb-23 1705.36
7-Feb-23 1705.36
8-Feb-23 1705.36
9-Feb-23 1705.36
10-Feb-23 154 Food, Fun 1551.36
11-Feb-23 1551.36
12-Feb-23 1551.36
13-Feb-23 1551.36
14-Feb-23 1551.36
15-Feb-23 1807 3358.36
16-Feb-23 3358.36
17-Feb-23 154 Food, Fun 3204.36
18-Feb-23 3204.36
19-Feb-23 3204.36
20-Feb-23 3204.36
21-Feb-23 3204.36
22-Feb-23 3204.36
23-Feb-23 3204.36
24-Feb-23 154 Food, Fun 3050.36
25-Feb-23 2945.64 total bills 104.72
26-Feb-23 104.72
27-Feb-23 104.72
28-Feb-23 104.72
1-Mar-23 1807 1911.72
2-Mar-23 1911.72
3-Mar-23 154 Food, Fun 1757.72
4-Mar-23 1757.72
5-Mar-23 1757.72
6-Mar-23 1757.72
7-Mar-23 1757.72
8-Mar-23 1757.72
9-Mar-23 154 Food, Fun 1603.72
10-Mar-23 1603.72
11-Mar-23 1603.72
12-Mar-23 1603.72
13-Mar-23 1603.72
14-Mar-23 1603.72
15-Mar-23 1807 3410.72
16-Mar-23 154 Food, Fun 3256.72
17-Mar-23 3256.72
18-Mar-23 3256.72
19-Mar-23 3256.72
20-Mar-23 3256.72
21-Mar-23 3256.72
22-Mar-23 3256.72
23-Mar-23 154 Food, Fun 3102.72
24-Mar-23 3102.72
25-Mar-23 2945.64 total bills 157.08
26-Mar-23 157.08
27-Mar-23 157.08
28-Mar-23 157.08
29-Mar-23 157.08
30-Mar-23 154 Food, Fun 3.08
31-Mar-23 3.08
1-Apr-23 1807 1810.08
2-Apr-23 1810.08
3-Apr-23 1810.08
4-Apr-23 1810.08
5-Apr-23 1810.08
6-Apr-23 154 Food, Fun 1656.08
7-Apr-23 1656.08
8-Apr-23 1656.08
9-Apr-23 1656.08
10-Apr-23 1656.08
11-Apr-23 1656.08
12-Apr-23 1656.08
13-Apr-23 154 Food, Fun 1502.08
14-Apr-23 1502.08
15-Apr-23 1807 3309.08
16-Apr-23 3309.08
17-Apr-23 3309.08
18-Apr-23 3309.08
19-Apr-23 3309.08
20-Apr-23 154 Food, Fun 3155.08
21-Apr-23 3155.08
22-Apr-23 3155.08
23-Apr-23 3155.08
24-Apr-23 3155.08
25-Apr-23 2945.64 total bills 209.44
26-Apr-23 209.44
27-Apr-23 154 Food, Fun 55.44
28-Apr-23 55.44
29-Apr-23 55.44
30-Apr-23 55.44
1-May-23 1807 1862.44
2-May-23 1862.44
3-May-23 1862.44
4-May-23 154 Food, Fun 1708.44
5-May-23 1708.44
6-May-23 1708.44
7-May-23 1708.44
8-May-23 1708.44
9-May-23 1708.44
10-May-23 1708.44
11-May-23 154 Food, Fun 1554.44
12-May-23 1554.44
13-May-23 1554.44
14-May-23 1554.44
15-May-23 1807 3361.44
16-May-23 3361.44
17-May-23 3361.44
18-May-23 154 Food, Fun 3207.44
19-May-23 3207.44
20-May-23 3207.44
21-May-23 3207.44
22-May-23 3207.44
23-May-23 3207.44
24-May-23 3207.44
25-May-23 154 Food, Fun 3053.44
26-May-23 2945.64 total bills 107.8
27-May-23 107.8
28-May-23 107.8
29-May-23 107.8
30-May-23 107.8
31-May-23 107.8
1-Jun-23 1807 154 Food, Fun 1760.8
2-Jun-23 1760.8
3-Jun-23 1760.8
4-Jun-23 1760.8
5-Jun-23 1760.8
6-Jun-23 1760.8
7-Jun-23 1760.8
8-Jun-23 154 Food, Fun 1606.8
9-Jun-23 1606.8
10-Jun-23 1606.8
11-Jun-23 1606.8
12-Jun-23 1606.8
13-Jun-23 1606.8
14-Jun-23 1606.8
15-Jun-23 1807 154 Food, Fun 3259.8
16-Jun-23 3259.8
17-Jun-23 3259.8
18-Jun-23 3259.8
19-Jun-23 3259.8
20-Jun-23 3259.8
21-Jun-23 3259.8
22-Jun-23 3259.8
23-Jun-23 154 Food, Fun 3105.8
24-Jun-23 3105.8
25-Jun-23 2945.64 total bills 160.16
26-Jun-23 160.16
27-Jun-23 160.16
28-Jun-23 160.16
29-Jun-23 160.16
30-Jun-23 160.16
1-Jul-23 1807 154 Food, Fun 1813.16
2-Jul-23 1813.16
3-Jul-23 1813.16
4-Jul-23 1813.16
5-Jul-23 1813.16
6-Jul-23 1813.16
7-Jul-23 1813.16
8-Jul-23 154 Food, Fun 1659.16
9-Jul-23 1659.16
10-Jul-23 1659.16
11-Jul-23 1659.16
12-Jul-23 1659.16
13-Jul-23 1659.16
14-Jul-23 1659.16
15-Jul-23 1807 154 Food, Fun 3312.16
16-Jul-23 3312.16
17-Jul-23 3312.16
18-Jul-23 3312.16
19-Jul-23 3312.16
20-Jul-23 3312.16
21-Jul-23 3312.16
22-Jul-23 154 Food, Fun 3158.16
23-Jul-23 3158.16
24-Jul-23 3158.16
25-Jul-23 2945.64 total bills 212.52
26-Jul-23 212.52
27-Jul-23 212.52
28-Jul-23 212.52
29-Jul-23 154 Food, Fun 58.52
30-Jul-23 58.52
31-Jul-23 58.52
1-Aug-23 1807 1865.52
2-Aug-23 1865.52
3-Aug-23 1865.52
4-Aug-23 1865.52
5-Aug-23 154 Food, Fun 1711.52
6-Aug-23 1711.52
7-Aug-23 1711.52
8-Aug-23 1711.52
9-Aug-23 1711.52
10-Aug-23 1711.52
11-Aug-23 1711.52
12-Aug-23 154 Food, Fun 1557.52
13-Aug-23 1557.52
14-Aug-23 1557.52
15-Aug-23 1807 3364.52
16-Aug-23 3364.52
17-Aug-23 3364.52
18-Aug-23 3364.52
19-Aug-23 154 Food, Fun 3210.52
20-Aug-23 3210.52
21-Aug-23 3210.52
22-Aug-23 3210.52
23-Aug-23 3210.52
24-Aug-23 3210.52
25-Aug-23 2945.64 total bills 264.88
26-Aug-23 154 Food, Fun 110.88
27-Aug-23 110.88
28-Aug-23 110.88
29-Aug-23 110.88
30-Aug-23 110.88
31-Aug-23 110.88
1-Sep-23 1807 1917.88
2-Sep-23 154 Food, Fun 1763.88
3-Sep-23 1763.88
4-Sep-23 1763.88
5-Sep-23 1763.88
6-Sep-23 1763.88
7-Sep-23 1763.88
8-Sep-23 1763.88
9-Sep-23 154 Food, Fun 1609.88
10-Sep-23 1609.88
11-Sep-23 1609.88
12-Sep-23 1609.88
13-Sep-23 1609.88
14-Sep-23 1609.88
15-Sep-23 1807 3416.88
16-Sep-23 154 Food, Fun 3262.88
17-Sep-23 3262.88
18-Sep-23 3262.88
19-Sep-23 3262.88
20-Sep-23 3262.88
21-Sep-23 3262.88
22-Sep-23 3262.88
23-Sep-23 154 Food, Fun 3108.88
24-Sep-23 3108.88
25-Sep-23 2945.64 total bills 163.24
26-Sep-23 163.24
27-Sep-23 163.24
28-Sep-23 163.24
29-Sep-23 163.24
30-Sep-23 154 Food, Fun 9.24
1-Oct-23 1807 1816.24
2-Oct-23 1816.24
3-Oct-23 1816.24
4-Oct-23 1816.24
5-Oct-23 1816.24
6-Oct-23 1816.24
7-Oct-23 154 Food, Fun 1662.24
8-Oct-23 1662.24
9-Oct-23 1662.24
10-Oct-23 1662.24
11-Oct-23 1662.24
12-Oct-23 1662.24
13-Oct-23 1662.24
14-Oct-23 154 Food, Fun 1508.24
15-Oct-23 1807 3315.24
16-Oct-23 3315.24
17-Oct-23 3315.24
18-Oct-23 3315.24
19-Oct-23 3315.24
20-Oct-23 3315.24
21-Oct-23 154 Food, Fun 3161.24
22-Oct-23 3161.24
23-Oct-23 3161.24
24-Oct-23 3161.24
25-Oct-23 2945.64 total bills 215.6
26-Oct-23 215.6
27-Oct-23 215.6
28-Oct-23 154 Food, Fun 61.6
29-Oct-23 61.6
30-Oct-23 61.6
31-Oct-23 61.6
1-Nov-23 1807 1868.6
2-Nov-23 1868.6
3-Nov-23 1868.6
4-Nov-23 154 Food, Fun 1714.6
5-Nov-23 1714.6
6-Nov-23 1714.6
7-Nov-23 1714.6
8-Nov-23 1714.6
9-Nov-23 1714.6
10-Nov-23 1714.6
11-Nov-23 154 Food, Fun 1560.6
12-Nov-23 1560.6
13-Nov-23 1560.6
14-Nov-23 1560.6
15-Nov-23 1807 3367.6
16-Nov-23 3367.6
17-Nov-23 3367.6
18-Nov-23 154 Food, Fun 3213.6
19-Nov-23 3213.6
20-Nov-23 3213.6
21-Nov-23 3213.6
22-Nov-23 3213.6
23-Nov-23 3213.6
24-Nov-23 3213.6
25-Nov-23 154 Food, Fun 3059.6
26-Nov-23 2945.64 total bills 113.96
27-Nov-23 113.96
28-Nov-23 113.96
29-Nov-23 113.96
30-Nov-23 113.96
1-Dec-23 1807 1920.96
2-Dec-23 154 Food, Fun 1766.96
3-Dec-23 1766.96
4-Dec-23 1766.96
5-Dec-23 1766.96
6-Dec-23 1766.96
7-Dec-23 1766.96
8-Dec-23 1766.96
9-Dec-23 154 Food, Fun 1612.96
10-Dec-23 1612.96
11-Dec-23 1612.96
12-Dec-23 1612.96
13-Dec-23 1612.96
14-Dec-23 1612.96
15-Dec-23 1807 3419.96
16-Dec-23 154 Food, Fun 3265.96
17-Dec-23 3265.96
18-Dec-23 3265.96
19-Dec-23 3265.96
20-Dec-23 3265.96
21-Dec-23 3265.96
22-Dec-23 3265.96
23-Dec-23 154 Food, Fun 3111.96
24-Dec-23 3111.96
25-Dec-23 2945.64 total bills 166.32
26-Dec-23 166.32
27-Dec-23 166.32
28-Dec-23 166.32
29-Dec-23 166.32
30-Dec-23 154 Food, Fun 12.32
31-Dec-23 12.32
 Sheet 2
title
30 30
80
2400
83
30
480
1807

449900 change 350000-450000

2196.64 calculate

18500 change 20000-30000

349 calculate

400 stays! 400

2945.64
154 more than 150

Shopping

www.realtor.ca
use website to shop for an actual house that w
http://wwwa.autotrader.ca/
 Sheet 3

80

500000+

30000+

400

more than 150

bsite to shop for an actual house that will fit in your budget. House must be at or below your budgeted amount for your mortgage.
wwwa.autotrader.ca/
unt for your mortgage.
Date Income Source Expense Reason Balance
1/1/2023 5007 job 5007 Job title
2-Jan-23 5007 Hourly Wa 80
3-Jan-23 5007 Hours 80
4-Jan-23 5007 Gross Pay 6400
5-Jan-23 5007 cpp 83
6-Jan-23 5007 uic 30
7-Jan-23 284.25 Food, Fun 4722.75 tax 1280
8-Jan-23 4722.75 Take home 5007
9-Jan-23 4722.75
10-Jan-23 4722.75
11-Jan-23 4722.75 Mortgage
12-Jan-23 4722.75 amount 1348888
13-Jan-23 4722.75 monthly 6585.95
14-Jan-23 284.25 Food, Fun 4438.5
15-Jan-23 5007 job 9445.5
16-Jan-23 9445.5 Car
17-Jan-23 9445.5 amount 36778
18-Jan-23 9445.5 monthly 763
19-Jan-23 9445.5
20-Jan-23 9445.5
21-Jan-23 284.25 Food, Fun 9161.25 Bills 400
22-Jan-23 9161.25
23-Jan-23 9161.25 Total Mont 7748.95
24-Jan-23 9161.25 food, fun 284.25
25-Jan-23 7748.95 total bills 1412.3
26-Jan-23 1412.3
27-Jan-23 1412.3
28-Jan-23 284.25 Food, Fun 1128.05
29-Jan-23 1128.05
30-Jan-23 1128.05
31-Jan-23 1128.05
1-Feb-23 5007 6135.05
2-Feb-23 6135.05
3-Feb-23 6135.05
4-Feb-23 284.25 Food, Fun 5850.8
5-Feb-23 5850.8
6-Feb-23 5850.8
7-Feb-23 5850.8
8-Feb-23 5850.8
9-Feb-23 5850.8
10-Feb-23 284.25 Food, Fun 5566.55
11-Feb-23 5566.55
12-Feb-23 5566.55
13-Feb-23 5566.55
14-Feb-23 5566.55
15-Feb-23 5007 10573.55
16-Feb-23 10573.55
17-Feb-23 284.25 Food, Fun 10289.3
18-Feb-23 10289.3
19-Feb-23 10289.3
20-Feb-23 1879 vacation 8410.3 cuba
21-Feb-23 8410.3
22-Feb-23 8410.3
23-Feb-23 8410.3
24-Feb-23 284.25 Food, Fun 8126.05
25-Feb-23 7748.95 total bills 377.1
26-Feb-23 377.1
27-Feb-23 377.1
28-Feb-23 377.1
1-Mar-23 5007 5384.1
2-Mar-23 5384.1
3-Mar-23 284.25 Food, Fun 5099.85
4-Mar-23 5099.85
5-Mar-23 5099.85
6-Mar-23 5099.85
7-Mar-23 5099.85
8-Mar-23 5099.85
9-Mar-23 284.25 Food, Fun 4815.6
10-Mar-23 4815.6
11-Mar-23 4815.6
12-Mar-23 4815.6
13-Mar-23 4815.6
14-Mar-23 4815.6
15-Mar-23 5007 9822.6
16-Mar-23 284.25 Food, Fun 9538.35
17-Mar-23 9538.35
18-Mar-23 9538.35
19-Mar-23 9538.35
20-Mar-23 9538.35
21-Mar-23 9538.35
22-Mar-23 9538.35
23-Mar-23 284.25 Food, Fun 9254.1
24-Mar-23 9254.1
25-Mar-23 7748.95 total bills 1505.15
26-Mar-23 1505.15
27-Mar-23 1505.15
28-Mar-23 1505.15
29-Mar-23 1505.15
30-Mar-23 284.25 Food, Fun 1220.9
31-Mar-23 1220.9
1-Apr-23 5007 6227.9
2-Apr-23 6227.9
3-Apr-23 6227.9
4-Apr-23 6227.9
5-Apr-23 6227.9
6-Apr-23 284.25 Food, Fun 5943.65
7-Apr-23 5943.65
8-Apr-23 5943.65
9-Apr-23 5943.65
10-Apr-23 5943.65
11-Apr-23 5943.65
12-Apr-23 5943.65
13-Apr-23 284.25 Food, Fun 5659.4
14-Apr-23 5659.4
15-Apr-23 5007 10666.4
16-Apr-23 10666.4
17-Apr-23 10666.4
18-Apr-23 10666.4
19-Apr-23 10666.4
20-Apr-23 284.25 Food, Fun 10382.15
21-Apr-23 10382.15
22-Apr-23 10382.15
23-Apr-23 10382.15
24-Apr-23 10382.15
25-Apr-23 7748.95 total bills 2633.2
26-Apr-23 2633.2
27-Apr-23 284.25 Food, Fun 2348.95
28-Apr-23 2348.95
29-Apr-23 2348.95
30-Apr-23 2348.95
1-May-23 5007 7355.95
2-May-23 7355.95
3-May-23 7355.95
4-May-23 284.25 Food, Fun 7071.7
5-May-23 7071.7
6-May-23 7071.7
7-May-23 7071.7
8-May-23 7071.7
9-May-23 7071.7
10-May-23 7071.7
11-May-23 284.25 Food, Fun 6787.45
12-May-23 6787.45
13-May-23 6787.45
14-May-23 6787.45
15-May-23 5007 11794.45
16-May-23 11794.45
17-May-23 11794.45
18-May-23 284.25 Food, Fun 11510.2
19-May-23 11510.2
20-May-23 11510.2
21-May-23 11510.2
22-May-23 11510.2
23-May-23 11510.2
24-May-23 11510.2
25-May-23 284.25 Food, Fun 11225.95
26-May-23 7748.95 total bills 3477
27-May-23 3477
28-May-23 3477
29-May-23 3477
30-May-23 3477
31-May-23 3477
1-Jun-23 5007 284.25 Food, Fun 8199.75
2-Jun-23 8199.75
3-Jun-23 8199.75
4-Jun-23 4039 vacation 4160.75 jamaica
5-Jun-23 4160.75
6-Jun-23 4160.75
7-Jun-23 4160.75
8-Jun-23 284.25 Food, Fun 3876.5
9-Jun-23 3876.5
10-Jun-23 3876.5
11-Jun-23 3876.5
12-Jun-23 3876.5
13-Jun-23 3876.5
14-Jun-23 3876.5
15-Jun-23 5007 284.25 Food, Fun 8599.25
16-Jun-23 8599.25
17-Jun-23 8599.25
18-Jun-23 8599.25
19-Jun-23 8599.25
20-Jun-23 8599.25
21-Jun-23 8599.25
22-Jun-23 8599.25
23-Jun-23 284.25 Food, Fun 8315
24-Jun-23 8315
25-Jun-23 7748.95 total bills 566.05
26-Jun-23 566.05
27-Jun-23 566.05
28-Jun-23 566.05
29-Jun-23 566.05
30-Jun-23 566.05
1-Jul-23 5007 284.25 Food, Fun 5288.8
2-Jul-23 5288.8
3-Jul-23 5288.8
4-Jul-23 5288.8
5-Jul-23 5288.8
6-Jul-23 5288.8
7-Jul-23 5288.8
8-Jul-23 284.25 Food, Fun 5004.55
9-Jul-23 5004.55
10-Jul-23 1409 vacation 3595.55 dominican
11-Jul-23 3595.55
12-Jul-23 3595.55
13-Jul-23 3595.55
14-Jul-23 3595.55
15-Jul-23 5007 284.25 Food, Fun 8318.3
16-Jul-23 8318.3
17-Jul-23 8318.3
18-Jul-23 8318.3
19-Jul-23 8318.3
20-Jul-23 8318.3
21-Jul-23 8318.3
22-Jul-23 284.25 Food, Fun 8034.05
23-Jul-23 8034.05
24-Jul-23 8034.05
25-Jul-23 7748.95 total bills 285.1
26-Jul-23 285.1
27-Jul-23 285.1
28-Jul-23 285.1
29-Jul-23 284.25 Food, Fun 0.85
30-Jul-23 0.85
31-Jul-23 0.85
1-Aug-23 5007 5007.85
2-Aug-23 5007.85
3-Aug-23 5007.85
4-Aug-23 5007.85
5-Aug-23 284.25 Food, Fun 4723.6
6-Aug-23 4723.6
7-Aug-23 4723.6
8-Aug-23 4723.6
9-Aug-23 4723.6
10-Aug-23 4723.6
11-Aug-23 4723.6
12-Aug-23 284.25 Food, Fun 4439.35
13-Aug-23 4439.35
14-Aug-23 4439.35
15-Aug-23 5007 9446.35
16-Aug-23 9446.35
17-Aug-23 9446.35
18-Aug-23 9446.35
19-Aug-23 284.25 Food, Fun 9162.1
20-Aug-23 9162.1
21-Aug-23 9162.1
22-Aug-23 9162.1
23-Aug-23 9162.1
24-Aug-23 9162.1
25-Aug-23 7748.95 total bills 1413.15
26-Aug-23 284.25 Food, Fun 1128.9
27-Aug-23 1128.9
28-Aug-23 1128.9
29-Aug-23 1128.9
30-Aug-23 1128.9
31-Aug-23 1128.9
1-Sep-23 5007 6135.9
2-Sep-23 284.25 Food, Fun 5851.65
3-Sep-23 5851.65
4-Sep-23 5851.65
5-Sep-23 5851.65
6-Sep-23 5851.65
7-Sep-23 5851.65
8-Sep-23 5851.65
9-Sep-23 284.25 Food, Fun 5567.4
10-Sep-23 5567.4
11-Sep-23 5567.4
12-Sep-23 5567.4
13-Sep-23 5567.4
14-Sep-23 5567.4
15-Sep-23 5007 10574.4
16-Sep-23 284.25 Food, Fun 10290.15
17-Sep-23 10290.15
18-Sep-23 10290.15
19-Sep-23 10290.15
20-Sep-23 10290.15
21-Sep-23 10290.15
22-Sep-23 10290.15
23-Sep-23 284.25 Food, Fun 10005.9
24-Sep-23 10005.9
25-Sep-23 7748.95 total bills 2256.95
26-Sep-23 2256.95
27-Sep-23 2256.95
28-Sep-23 2256.95
29-Sep-23 2256.95
30-Sep-23 284.25 Food, Fun 1972.7
1-Oct-23 5007 6979.7
2-Oct-23 6979.7
3-Oct-23 6979.7
4-Oct-23 6979.7
5-Oct-23 6979.7
6-Oct-23 6979.7
7-Oct-23 284.25 Food, Fun 6695.45
8-Oct-23 6695.45
9-Oct-23 6695.45
10-Oct-23 6695.45
11-Oct-23 6695.45
12-Oct-23 6695.45
13-Oct-23 6695.45
14-Oct-23 284.25 Food, Fun 6411.2
15-Oct-23 5007 11418.2
16-Oct-23 11418.2
17-Oct-23 11418.2
18-Oct-23 11418.2
19-Oct-23 11418.2
20-Oct-23 11418.2
21-Oct-23 284.25 Food, Fun 11133.95
22-Oct-23 11133.95
23-Oct-23 11133.95
24-Oct-23 11133.95
25-Oct-23 7748.95 total bills 3385
26-Oct-23 3385
27-Oct-23 3385
28-Oct-23 284.25 Food, Fun 3100.75
29-Oct-23 3100.75
30-Oct-23 3100.75
31-Oct-23 3100.75
1-Nov-23 5007 8107.75
2-Nov-23 8107.75
3-Nov-23 3199 vacation 4908.75 costa rica
4-Nov-23 284.25 Food, Fun 4624.5
5-Nov-23 4624.5
6-Nov-23 4624.5
7-Nov-23 4624.5
8-Nov-23 4624.5
9-Nov-23 4624.5
10-Nov-23 4624.5
11-Nov-23 284.25 Food, Fun 4340.25
12-Nov-23 4340.25
13-Nov-23 4340.25
14-Nov-23 4340.25
15-Nov-23 5007 9347.25
16-Nov-23 9347.25
17-Nov-23 9347.25
18-Nov-23 284.25 Food, Fun 9063
19-Nov-23 9063
20-Nov-23 9063
21-Nov-23 9063
22-Nov-23 9063
23-Nov-23 9063
24-Nov-23 9063
25-Nov-23 284.25 Food, Fun 8778.75
26-Nov-23 7748.95 total bills 1029.8
27-Nov-23 1029.8
28-Nov-23 1029.8
29-Nov-23 1029.8
30-Nov-23 1029.8
1-Dec-23 5007 6036.8
2-Dec-23 284.25 Food, Fun 5752.55
3-Dec-23 1779 cruise 3973.55 carribean
4-Dec-23 3973.55
5-Dec-23 3973.55
6-Dec-23 3973.55
7-Dec-23 3973.55
8-Dec-23 3973.55
9-Dec-23 284.25 Food, Fun 3689.3
10-Dec-23 3689.3
11-Dec-23 3689.3
12-Dec-23 3689.3
13-Dec-23 3689.3
14-Dec-23 3689.3
15-Dec-23 5007 8696.3
16-Dec-23 284.25 Food, Fun 8412.05
17-Dec-23 8412.05
18-Dec-23 8412.05
19-Dec-23 8412.05
20-Dec-23 8412.05
21-Dec-23 8412.05
22-Dec-23 8412.05
23-Dec-23 284.25 Food, Fun 8127.8
24-Dec-23 8127.8
25-Dec-23 7748.95 total bills 378.85
26-Dec-23 378.85
27-Dec-23 378.85
28-Dec-23 378.85
29-Dec-23 378.85
30-Dec-23 284.25 Food, Fun 94.6
31-Dec-23 94.6
change
calculate

change
calculate

stays!