Income

Gross Pay

$60,541

Income Tax amount

$13,459

Net Pay

47,082

Net Pay / month

3,923.50
Output

Output

Mandatory
Mortgage / Rent

247

Insurance
Car

237

Home

80

Household

Optional

Utilities

Cable

$45

Cell Phone

$50

Gas (ask parents)

none

Electric (ask parents)

120 Health Club

Water / Sewer (ask parents)

Trash (if applicable)

75 Charity
none

$100
$100

(I.e. church = 10%)

Entertainment

Food
Groceries (total x 4)
Dine out (8 times)

$620.24
$192

Fast Food (8 times)

$80

Car Payment(s)

237

Kids*
Child care
Clothing
outfits)
Car seat (15
x 2 (rear
Facing birth
to 12 months)
Stroller (birth to 12 months)
Crib
Baby pictures (in-studio)

Toys (7 - new born)

Blankets (3)
Crib Sheets (4 sets)
Rocking chair
Pasifiers (5)
Zoo Pass (full year)

Holidays
600 New Years Eve
$150
78
80
$100
50

60
30
50
45
15
100

200

Demographics
Family size
Kids
Schooling
House size

1
Westerville City School
1164

Job

Hair Dresser

Job

Food Manager

Monthly Income

3,923.50

Monthly Output

3,741.24

Total January

182.26

Income
Gross Pay

60,541

Income Tax amount

13,459

Net Pay

47,082

Net Pay / month

3,923.50
Output

Output

Mandatory

Investments

Mortgage / Rent

247 Savings

182.26

Mutual Funds
Insurance

Stocks

Car

237 Other

Home

80

Household

Optional

Utilities

Cable

Gas (ask parents)

none

Electric (ask parents)

120 Health Club

Water / Sewer (ask parents)

Trash (if applicable)

Cell Phone
75 Charity

none

45
$50
$100
$100

(I.e. church = 10%)

Food
Groceries (total x 3)
Dine out (8 times)
Fast Food (8 times)

620.24
$192
$80
237

Car Payment(s)
Kids*
Child care

Holidays
600 Valentine's Day Gift

75

Previous Savings/Debt

182.26

Monthly Income

3,923.50

Monthly Output

2858

Total February

1065.5

Income
Gross Pay

60541

Income Tax amount

13459

Net Pay

47082

Net Pay / month

3923.5
Output

Output

Mandatory
Mortgage / Rent

247

Insurance
Car

237

Home

80

Household

Optional

Utilities

Cable

$45

Cell Phone

$50

Gas (ask parents)

none

Electric (ask parents)

120 Health Club

Water / Sewer (ask parents)

Trash (if applicable)

75 Charity
none

(I.e. church = 10%)

Entertainment

Food
Groceries (total x 4)
Dine out (8 times)

620.24
$192

Fast Food (8 times)

$80

Car Payment

237

Kids*
Child care

600

Clothing (15 outfits)

$150

Toys (7 - new born)

Nighlite
Dehumidifier

60
30
100

$100
$100

Monthly Income

3923.5

Monthly Output

3123.24

Total March

800.26

Income
Gross Pay
Income Tax amount
Net Pay
Net Pay / month

60541
1459
47082
3923.5
Output

Mandatory

Output
247

Mortgage / Rent
Insurance
Car
Home

237
80

Household

Optional

Utilities

Cable

$45

Gas (ask parents)

Cell Phone

$50

Electric (ask parents)

Water / Sewer (ask parents)

120 Health Club

75 Charity

Trash (if applicable)

$100
$100

(I.e. church = 10%)

Entertainment

Food
Groceries (total x 4)
Dine out (8 times)

620.24
$192

Fast Food (8 times)

$80

Car Payment(s)

237

Kids*
Child
care
Clothing
(15 outfits - 3 to 6
month)

Holidays
600 Easter
$150

100

Monthly Income

3923.5

Monthly Output

3033.24

Total April

890.26

Income
Gross Pay

60541

Income Tax amount

13459

Net Pay

47082

Net Pay / month

3923.5
Output

Output

Mandatory
Mortgage / Rent

247

Insurance
Car
Home

237
80

Household

Optional

Utilities

Cable

$45

Gas (ask parents)

Cell Phone

$50

Electric (ask parents)

Water / Sewer (ask parents)

120 Health Club

75 Charity

Trash (if applicable)

$100
$100

(I.e. church = 10%)

Entertainment

Food
Groceries (total x 4)
Dine out (8 times)

620.24
$192

Fast Food (8 times)

$80

Car Payment(s)

237

Kids*
Child care

Holidays
600 Memorial Day

200

Monthly Income

3923.5

Monthly Output

2983.24

Total May

940

Income
Gross Pay

60541

Income Tax amount

13459

Net Pay

47082

Net Pay / month

3923.5
Output

Output

Mandatory
Mortgage / Rent

247

Insurance
Car
Home

237
80

Household

Optional

Utilities

Cable

$45

Gas (ask parents)

Cell Phone

$50

Electric (ask parents)

Water / Sewer (ask parents)

120 Health Club

75 Charity

Trash (if applicable)

(I.e. church = 10%)

Entertainment

Food
Groceries (total x 4)
Dine out (8 times)

620.24
$192

Fast Food (8 times)

$80

Car Payment(s)

237

Kids*
Child
care
Clothing
(15 outfits - 6 to 9
months)

Toys (7 - 6 month)
Pasifiers (5)

600
$150

60
30

$100
$100

Monthly Income

3923.5

Monthly Output

2483.24

Total June

1440.26

Income
Gross Pay

60541

Income Tax amount

13459

Net Pay

47082

Net Pay / month

3923.5
Output

Output

Mandatory
Mortgage / Rent

247

Insurance
Car
Home

237
80

Household

Optional

Utilities

Cable

$45

Gas (ask parents)

Cell Phone

$50

Electric (ask parents)

Water / Sewer (ask parents)

120 Health Club

75 Charity

Trash (if applicable)

$100
$100

(I.e. church = 10%)

Entertainment

Food
Groceries (total x 4)
Dine out (8 times)

620.24
$192

Fast Food (8 times)

$80

Car Payment(s)

237

Kids*
Child care

Holidays
600 4th of July

150

Monthly Income

3923.5

Monthly Output

2975.5

Total July

948

Income
Gross Pay

60541

Income Tax amount

13459

Net Pay

47082

Net Pay / month

3923.5
Output

Output

Mandatory
Mortgage / Rent

247

Insurance
Car
Home

237
80

Household

Optional

Utilities

Cable

$45

Gas (ask parents)

Cell Phone

$50

Electric (ask parents)

20 Health Club

$100

Water / Sewer (ask parents)

75 Charity

$100

Trash (if applicable)

(I.e. church = 10%)

Entertainment

Food
Groceries (total x 4)
Dine out (8 times)

620.24
$192

Fast Food (8 times)

$80

Car Payment(s)

237

Kids*
Child care
Clothing (15 outfits)

60
$150

Monthly Income

3923.5

Monthly Output

2810.5

Total August

1113

Income
Gross Pay

60541

Income Tax amount

13459

Net Pay
Net Pay / month

470820
3923.5
Output

Output

Mandatory
Mortgage / Rent

247

Insurance
Car
Home

237
80

Household

Optional

Utilities

Cable

$45

Gas (ask parents)

Cell Phone

$50

Electric (ask parents)

Water / Sewer (ask parents)

120 Health Club

75 Charity

Trash (if applicable)

$100
$100

(I.e. church = 10%)

Entertainment

Food
Groceries (total x 4)
Dine out (8 times)

620.24
$192

Fast Food (8 times)

$80

Car Payment(s)

237

Kids*
Child
care
Clothing
(15 outfits - 9 to 12
months)

Toys (7 - 9 months)
Blankets (3)
Crib Sheets (2 sets)

Holidays
600 Labor Day
$150

60
50
50

75

Monthly Income

3923.5

Monthly Output

3223.5

Total September

700

Income
Gross Pay

3923.5

Income Tax amount

13459

Net Pay

47082

Net Pay / month

3923.5
Output

Output

Mandatory
Mortgage / Rent

247

Insurance
Car
Home

237
80

Household

Optional

Utilities

Cable

$45

Gas (ask parents)

Cell Phone

$50

Electric (ask parents)

Water / Sewer (ask parents)

120 Health Club

75 Charity

Trash (if applicable)

$100
$100

(I.e. church = 10%)

Entertainment

Food
Groceries (total x 4)
Dine out (8 times)

620.24
$192

Fast Food (8 times)

$80

Car Payment(s)

237

Kids*
Child care

Holidays
600 Halloween

75

Monthly Income

3923.5

Monthly Output

3300

Total October

323.5

Income
Gross Pay

60541

Income Tax amount

13459

Net Pay

47082

Net Pay / month

3923.5
Output

Output

Mandatory
Mortgage / Rent

247

Insurance
Car
Home

237
80

Household

Optional

Utilities

Cable

$45

Gas (ask parents)

Cell Phone

$50

Electric (ask parents)

Water / Sewer (ask parents)

120 Health Club

75 Charity

Trash (if applicable)

$100
$100

(I.e. church = 10%)

Entertainment

Food
Groceries (total x 4)
Dine out (8 times)
Fast Food (8 times)
Car Payment(s)

620.24
$192
$80
27

Kids*

Holidays

Child care

600 Thanksgiving

Books (10 childrens books)

100

250

Monthly Income

3923.5

Monthly Output

3673.5

Total November

250

Income
Gross Pay

60541

Income Tax amount

13459

Net Pay

47082

Net Pay / month

3923.5
Output

Output

Mandatory
Mortgage / Rent

247

Insurance
Car
Home

237
80

Household

Optional

Utilities

Cable

$45

Gas (ask parents)

Cell Phone

$50

Electric (ask parents)

Water / Sewer (ask parents)

120 Health Club

75 Charity

Trash (if applicable)

$100
$100

(I.e. church = 10%)

Entertainment

Food
Groceries (total x 4)
Dine out (8 times)

620.24
$192

Fast Food (8 times)

$80

Car Payment

237

Kids*
Child care
Clothing
Car seat (15
(rearoutfits
Facing- 1
1 year)
to 3
years)
Stroller
(1 year(in-studio
+)
Baby pictures
w/
Santa)

Toys (7 - 1 year)

Holidays
600 Christmas
$150
150
200
150

60

350

Monthly Income

3923.5

Monthly Output

3735.24

Total December

188.26