Income

Gross Pay
Income Tax amount
Net Pay
Net Pay / month

128,207
30,903
128,207
10,683.92
Output

Output

Mandatory
Mortgage / Rent

876

Insurance
Car
Home

130
85

Household

Optional

Utilities

Cable

Gas (ask parents)

40 Cell Phone

Electric (ask parents)

45 Health Club

Water / Sewer (ask parents)

15 Charity

Trash (if applicable)

10 (I.e. church = 10%)

Entertainment

$100
$100
$45
$0
$150

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

418.4
$192

Fast Food (8 times)

$80

Car Payment(s)

986

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
785 New Years Eve
$225
220.98
81.62
$140
99

100
35
75
175
21.95
79

200

Demographics
Family size

Kids

Schooling
House size

2,028

Job
Job

Monthly Income

10,683.92

Monthly Output

5374.95

Total January

5308.97

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

128,207
30,903
128,207
10,683.92
Output

Output

Mandatory
Mortgage / Rent

Investments
876 Savings
Mutual Funds

Insurance
Car
Home

Stocks
130 Other

1000
1000
500
200

85

Household

Optional

Utilities

Cable

Gas (ask parents)

40 Cell Phone

Electric (ask parents)

45 Health Club

Water / Sewer (ask parents)

15 Charity

Trash (if applicable)

10 (I.e. church = 10%)

$100
$100
$45
$0

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

313.53
$192

Fast Food (8 times)

$80

Car Payment(s)

986

Kids*
Child care

Holidays
785 Valentine's Day Gift

550

Previous Savings/Debt

5308.97

Monthly Income

10,683.92

Monthly Output

7052.53

Total February

8940.36

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

128,207
30,903
128,207
10,683.92
Output

Output

Mandatory
Mortgage / Rent

876

Insurance
Car
Home

130
85

Household

Optional

Utilities

Cable

Gas (ask parents)

40 Cell Phone

Electric (ask parents)

45 Health Club

Water / Sewer (ask parents)

15 Charity

Trash (if applicable)

10 (I.e. church = 10%)

Entertainment

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

418.4
$192

Fast Food (8 times)

$80

Car Payment

986

Kids*
Child care

785

Clothing (15 outfits)

$225

Toys (7 - new born)

Nighlite
Dehumidifier

100
500
200

$100
$100
$45
$0
$150

Monthly Income

10,683.92

Monthly Output

4432.4

Total March

6251.52

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

128,207
30,903
128,207
10,683.92
Output

Output

Mandatory
Mortgage / Rent

876

Insurance
Car
Home

130
85

Household

Optional

Utilities

Cable

$100

Gas (ask parents)

40 Cell Phone

$100

Electric (ask parents)

45 Health Club

$450

Water / Sewer (ask parents)

15 Charity

$100

Trash (if applicable)

10 (I.e. church = 10%)

Entertainment

$200

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

418.4
$192

Fast Food (8 times)

$80

Car Payment(s)

986

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

Holidays
785 Easter
$225

1000

Monthly Income

10,683.92

Monthly Output

5457.4

Total April

5226.52

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

128,207
30,903
128,207
10,683.92
Output

Output

Mandatory
Mortgage / Rent

876

Insurance
Car
Home

130
85

Household

Optional

Utilities

Cable

$100

Gas (ask parents)

40 Cell Phone

$100

Electric (ask parents)

45 Health Club

$450

Water / Sewer (ask parents)

15 Charity

Trash (if applicable)

10 (I.e. church = 10%)

Entertainment

$0
$200

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

418.4
$192

Fast Food (8 times)

$80

Car Payment(s)

986

Kids*
Child care

Holidays
785 Memorial Day

1000

Monthly Income

10,683.92

Monthly Output

5512.4

Total May

5171.52

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

128,207
30,903
128,207
10,683.92
Output

Output

Mandatory
Mortgage / Rent

876

Insurance
Car
Home

130
85

Household

Optional

Utilities

Cable

$100

Gas (ask parents)

40 Cell Phone

$100

Electric (ask parents)

45 Health Club

$450

Water / Sewer (ask parents)

15 Charity

$100

Trash (if applicable)

10 (I.e. church = 10%)

Entertainment

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

418.4
$192

Fast Food (8 times)

$80

Car Payment(s)

986

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

Toys (7 - 6 month)
Pasifiers (5)

785
$225

200
22

$200

Monthly Income

10,683.92

Monthly Output

4039

Total June

6644.92

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

128,207
30,903
128,207
10,683.92
Output

Output

Mandatory
Mortgage / Rent

876

Insurance
Car
Home

130
85

Household

Optional

Utilities

Cable

$100

Gas (ask parents)

40 Cell Phone

$100

Electric (ask parents)

45 Health Club

$450

Water / Sewer (ask parents)

15 Charity

Trash (if applicable)

10 (I.e. church = 10%)

Entertainment

$0
$200

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

418
$192

Fast Food (8 times)

$80

Car Payment(s)

986

Kids*
Child care

Holidays
785 4th of July

450

Monthly Income

10,683.92

Monthly Output

4962

Total July

5721.92

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

128,207
30,903
128,207
10,683.92
Output

Output

Mandatory
Mortgage / Rent

876

Insurance
Car
Home

130
85

Household

Optional

Utilities

Cable

$100

Gas (ask parents)

40 Cell Phone

$100

Electric (ask parents)

45 Health Club

$450

Water / Sewer (ask parents)

15 Charity

$100

Trash (if applicable)

10 (I.e. church = 10%)

Entertainment

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

418
$192

Fast Food (8 times)

$80

Car Payment(s)

986

Kids*
Child care
Clothing (15 outfits)

785
$225

$200

Monthly Income

10,683.92

Monthly Output

4637

Total August

6046.92

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

128,207
30,903
128,207
10,683.92
Output

Output

Mandatory
Mortgage / Rent

876

Insurance
Car
Home

130
85

Household

Optional

Utilities

Cable

$100

Gas (ask parents)

40 Cell Phone

$100

Electric (ask parents)

45 Health Club

$450

Water / Sewer (ask parents)

15 Charity

$100

Trash (if applicable)

10 (I.e. church = 10%)

Entertainment

$200

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

418
$192

Fast Food (8 times)

$80

Car Payment(s)

986

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

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

Holidays
785 Labor Day
$225

100
50
50

250

Monthly Income

10,683.92

Monthly Output

5087

Total September

5596.92

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

128,207
30,903
128,207
10,683.92
Output

Output

Mandatory
Mortgage / Rent

876

Insurance
Car
Home

130
85

Household

Optional

Utilities

Cable

$100

Gas (ask parents)

40 Cell Phone

$100

Electric (ask parents)

45 Health Club

$450

Water / Sewer (ask parents)

15 Charity

$100

Trash (if applicable)

10 (I.e. church = 10%)

Entertainment

$200

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

418
$192

Fast Food (8 times)

$80

Car Payment(s)

986

Kids*
Child care

Holidays
785 Halloween

200

Monthly Income

10,683.92

Monthly Output

4812

Total October

5871.92

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

128,207
30,903
128,207
10,683.92
Output

Output

Mandatory
Mortgage / Rent

876

Insurance
Car
Home

130
85

Household

Optional

Utilities

Cable

$100

Gas (ask parents)

40 Cell Phone

$100

Electric (ask parents)

45 Health Club

$450

Water / Sewer (ask parents)

15 Charity

$100

Trash (if applicable)

10 (I.e. church = 10%)

Entertainment

$200

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

418
$192

Fast Food (8 times)

$80

Car Payment(s)

986

Kids*

Holidays

Child care

785 Thanksgiving

Books (10 childrens books)

100

500

Monthly Income

10,683.92

Monthly Output

5212

Total November

5471.92

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

128,207
30,903
128,207
10,683.92
Output

Output

Mandatory
Mortgage / Rent

876

Insurance
Car
Home

130
85

Household

Optional

Utilities

Cable

$100

Gas (ask parents)

40 Cell Phone

$100

Electric (ask parents)

45 Health Club

$450

Water / Sewer (ask parents)

15 Charity

Trash (if applicable)

10 (I.e. church = 10%)

Entertainment

$0
$200

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

418
$192

Fast Food (8 times)

$80

Car Payment

986

Kids*
Child care
Clothing
Car seat (15
(rearoutfits
Facing- 1
1 year)
to 3
years)

Holidays
785 Christmas
$225
221

Stroller
(1 year(in-studio
+)
Baby pictures
w/
Santa)

200

Toys (7 - 1 year)

100

200

2500

Monthly Income

10,683.92

Monthly Output

7108

Total December

3575.92