Dog Cat

Initial
Purchase
Collar
Tag
Bowl
Leash
Intial Toal

Monthly
Food
Litter
Treats
Subtotal
Monthly Total
Dog Cat
One Year Costs $ - $ -

$1.00
$0.90
$0.80
$0.70
$0.60
$0.50
$0.40
$0.30
$0.20
$0.10
$-
Dog Cat
 WaltMart Dollar Trap Office Repo Susan
Ball Point Pen $0.50 $0.40 $1.40 3
TI-35 Calculator $28.00 $33.00 $31.00 1
100 page notebook $1.80 $1.00 $2.00 7
8 oz Glue $1.20 $0.80 $1.50 1
Clear tape $2.40 $1.40 $2.40 2
Eraser $0.90 $0.20 $0.80 2
10 No. 2 Pencils $0.99 $0.59 $2.59 1
2 inch binder $1.25 $3.25 $2.15 4
USB Stick 5gb $9.50 $14.00 $13.00 1
8 Color Markers $4.55 $2.55 $6.00 1
Stapler $4.20 $2.20 $3.00 1
Planner Book $3.90 $5.00 $8.00 1
Protractor $1.00 $2.00 $1.00 1
Compass $1.75 $2.00 $1.00 1
Liquid Paper $2.00 $1.00 $3.00 1

Total
WaltMart Dollar Trap Office Repo

WaltMart Dollar Trap Office Repo

$ 98.00 $ 909.00 $ 909.00
 WaltMart Dollar Trap Office Repo Susan
Ball Point Pen $0.50 $0.40 $1.40 3
TI-35 Calculator $28.00 $33.00 $31.00 1
100 page notebook $1.80 $1.00 $2.00 7
8 oz Glue $1.20 $0.80 $1.50 1
Clear tape $2.40 $1.40 $2.40 2
Eraser $0.90 $0.20 $0.80 2
10 No. 2 Pencils $0.99 $0.59 $2.59 1
2 inch binder $1.25 $3.25 $2.15 4
USB Stick 5gb $9.50 $14.00 $13.00 1
8 Color Markers $4.55 $2.55 $6.00 1
Stapler $4.20 $2.20 $3.00 1
Planner Book $3.90 $5.00 $8.00 1
Protractor $1.00 $2.00 $1.00 1
Compass $1.75 $2.00 $1.00 1
Liquid Paper $2.00 $1.00 $3.00 1

$120.00

$100.00

$80.00

$60.00

$40.00

$20.00

$-
WaltMart Dollar Trap
 WaltMart Dollar Trap Office Repo Tim WaltMart Dollar Trap
$ 1.50 $ 1.20 $ 4.20 5 $ 2.50 $ 2.00
$ 28.00 $ 33.00 $ 31.00 1 $ 28.00 $ 33.00
$ 12.60 $ 7.00 $ 14.00 4 $ 7.20 $ 4.00
$ 1.20 $ 0.80 $ 1.50 2 $ 2.40 $ 1.60
$ 4.80 $ 2.80 $ 4.80 2 $ 4.80 $ 2.80
$ 1.80 $ 0.40 $ 1.60 2 $ 1.80 $ 0.40
$ 0.99 $ 0.59 $ 2.59 1 $ 0.99 $ 0.59
$ 5.00 $ 13.00 $ 8.60 1 $ 1.25 $ 3.25
$ 9.50 $ 14.00 $ 13.00 1 $ 9.50 $ 14.00
$ 4.55 $ 2.55 $ 6.00 1 $ 4.55 $ 2.55
$ 4.20 $ 2.20 $ 3.00 2 $ 8.40 $ 4.40
$ 3.90 $ 5.00 $ 8.00 $ - $ -
$ 1.00 $ 2.00 $ 1.00 $ - $ -
$ 1.75 $ 2.00 $ 1.00 $ - $ -
$ 2.00 $ 1.00 $ 3.00 $ - $ -
WaltMart Dollar Trap Office Repo WaltMart Dollar Trap
$ 82.79 $ 87.54 $ 103.29 $ 71.39 $ 68.59

$90.00

$80.00

$70.00

$60.00

$50.00

$40.00

$30.00

$20.00

$10.00

$-
WaltMart Dollar Trap Office Repo WaltMart Dollar Trap O
 Office Repo
$ 7.00
$ 31.00
$ 8.00
$ 3.00
$ 4.80
$ 1.60
$ 2.59
$ 2.15
$ 13.00
$ 6.00
$ 6.00
$ -
$ -
$ -
$ -
Office Repo
$ 85.14

Dollar Trap Office Repo

 Dog Cat
Initial
Purchase $ 50.00 $ 90.00
Collar $ 2.00 $ 2.50
Tag $ 4.50 $ 5.50
Bowl $ 7.00 $ 7.00
Leash $ 3.00
Intial Toal $ 63.50 $ 108.00

Monthly
Food $ 11.00 $ 21.00
Litter $ 8.00
Treats $ 3.00
Subtotal $ 19.00 $ 24.00
Monthly Total $ 38.00 $ 48.00
Dog Cat
One Year Cost $ 519.50 $ 684.00

$800.00

$700.00

$600.00

$500.00

$400.00

$300.00

$200.00

$100.00

$-
Dog Cat
Susan Chicago Mus Orlando ThemMiami Cruise

Per Person Expenses

Air Fare
Natural History
Chicago Museum of Art
Science Museum
Museum of Broadcast History
Disneyland
Universal Studios
Sea World
Busch Gardens
Cruise

Subtotal of Tickets (per person)

Number of People in group
Total costs of tickets

Hotel Expenses
Hotel Cost per Night
Number of Nights
Hotel Total

Total
Susan Epsilon HV Zero
Purchase Price $ 29.00 $ 149.00 $ 549.00

Cost of Set of Cartridges $ 40.00 $ 90.00 $ 370.00

Pages cartridge can print 200.00 1,000.00 11,000.00
Cost Per page $ 0.20 $ 0.09 $ 0.03

Pages per year 3,750.00 3,750.00 3,750.00

Printing Costs per year $ 750.00 $ 337.50 $ 126.14
Years 2 2 2

Total Printing Cost $ 1,500.00 $ 675.00 $ 252.27

Epsilon HV Zero
Total Cost $ 1,529.00 $ 824.00 $ 801.27

Expected Pages Per day 15.00

Days in Week 5.00
Weeks in Year 50.00
Total Pages 3,750.00

$1,800.00

$1,600.00

$1,400.00

$1,200.00

$1,000.00

$800.00

$600.00

$400.00

$200.00

$-
Epsilon HV Zero
Tim Epsilon HV Zero
Purchase Price $ 29.00 $ 149.00 $ 549.00

Cost of Set of Cartridges $ 40.00 $ 90.00 $ 370.00

Pages cartridge can print 200.00 1,000.00 11,000.00
Cost Per page $ 0.20 $ 0.09 $ 0.03

Pages per year 125,000.00 125,000.00 125,000.00

Printing Costs per year $ 25,000.00 $ 11,250.00 $ 4,204.55
Years 2 2 2

Total Printing Cost $ 50,000.00 $ 22,500.00 $ 8,409.09

Epsilon HV Zero
Total Cost $ 50,029.00 $ 22,649.00 $ 8,958.09

Expected Pages Per day 500.00

Days in Week 5.00
Weeks in Year 50.00
Total Pages 125,000.00

$60,000.00

$50,000.00

$40,000.00

$30,000.00

$20,000.00

$10,000.00

$-
Epsilon HV Zero
Susan X-Mobile Veritium ABC
Initial Costs
Phone $ - $ 500.00 $ -

Monthly Costs
Plan Fee $ 19.00 $ 35.00 $ 55.00
Phone Rent $ 30.00 $ - $ -
Taxes $ 9.50 $ - $ -
2 GB of Extra Dat $ 40.00 $ 30.00 $ 10.00

Total Monthly $ 98.50 $ 65.00 $ 65.00

2 years Total $ 2,364.00 $ 2,060.00 $ 1,560.00

$2,500.00 $1,420.00

$1,400.00
$2,000.00
$1,380.00

$1,360.00
$1,500.00
$1,340.00

$1,000.00 $1,320.00

$1,300.00
$500.00
$1,280.00

$- $1,260.00
X-Mobile Veritium ABC
Tim X-Mobile Veritium ABC
Initial Costs
Phone $ - $ 500.00 $ -

Monthly Costs
Plan Fee $ 19.00 $ 35.00 $ 55.00
Phone Rent $ 30.00 $ - $ -
Taxes $ 9.50 $ - $ -
0 GB of Extra $ - $ - $ -

Total Monthly $ 58.50 $ 35.00 $ 55.00

2 years Total $ 1,404.00 $ 1,340.00 $ 1,320.00

$1,420.00

$1,400.00

$1,380.00

$1,360.00

$1,340.00

$1,320.00

$1,300.00

$1,280.00

$1,260.00
X-Mobile Veritium ABC
Susan Spark Mustang Escalade
Initial Costs
Purchase Price
Taxes

Yearly Cost
Insurance
License
Gas

Gas Cost Calculation

Miles per year driven
MPG
Price per gal of gas
Total Annual Gas purchases

Total Annual Costs (Ins + Lic + Gas)

Miles to drive each year

Susan's goal for maximum miles
Total Life of the Car (years)

Annual Costs X Years of Life

Total Lifetime Costs

Spark Mustang Escalade
Avg Cost / Year

$12.00

$10.00

$8.00

$6.00

$4.00

$2.00

$-
Spark Mustang Escalade
$4.00

$2.00

$-
Spark Mustang Escalade
Tim Spark Mustang Escalade
Initial Cost
Price
Taxes

Yearly Cost
Insurance

Gas Cost
Miles
MPG
Price per gal

Total Annual Costs

Car Life Span

Total Lifetime

Avg Cost / Year

$12.00

$10.00

$8.00

$6.00

$4.00

$2.00

$-
$4.00

$2.00

$-