Jack Wiggins and Sarah Yonut The Grind - Workbook

Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 17

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

You might also like