Gross Pay

Income Tax amo

Net Pay
Net Pay / month

Income
151990
23743
128246
10687

Demographics
Family size
Kids

Output
Mandatory
Mortgage / Rent
Insurance
Car
Home
Household
Utilities
Gas (ask parents
Electric (ask par
Water / Sewer (a
Trash (if applicable)

Output

Schooling
House size
Job
Job

794
Monthly Income
Monthly Output
Total January

$112
$55.25
Optional
Cable
60 Cell Phone
135 Health Club
80 Charity
(I.e. church = 10%)
Entertainment

Food
Groceries (total
Dine out (8 times
Fast Food (8 tim

948.36
$192
$80

Car Payment(s)

$707

$40
$100
$45
$0
$300

$596

Kids*
Holidays
Child care
1300(in home naNew Years Eve
Clothing (15 outfi
$512
Car seat x 2
$480
Stroller
800
Crib
$356
Baby pictures (in
$140
Toys (7 - new bo
$371.32
Blankets (3)
$70.68
Crib Sheets (4 se
$60.90
Rocking chair
$140
Pasifiers (5)
$26.57
Zoo Pass (full ye
$119

$100

4
2
westerville
engineer
teacher

10687
8721.08
1,965.92

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

151990
23743
128246
10687
Output

Output

Mandatory
Mortgage / Rent

Investments
794 Savings

1965.92

Mutual Funds
Insurance
Car
Home

Stocks

Utilities

Cable

Water / Sewer (ask parents)

Trash (if applicable)

55.25
Optional

Electric (ask parents)

112 Other

Household
Gas (ask parents)

900

40

60 Cell Phone

$100

135 Health Club

$45

80 Charity

$0

0 (I.e. church = 10%)

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

711.27
$192

Fast Food (8 times)

$80

Car Payment(s)

707

Kids*
Child care

596
Holidays

610 Valentine's Day Gift

75

Previous Savings/Debt

1965.92

Monthly Income

10687

Monthly Output

5292.52

Total February

7360

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

151990
23743
128246
10687
Output

Output

Mandatory
Mortgage / Rent

794

Insurance
Car
Home

$112
$55.25

Household

Optional

Utilities

Cable

Gas (ask parents)

Electric (ask parents)
Water / Sewer (ask parents)

60 Cell Phone
135 Health Club
80 Charity

Trash (if applicable)

(I.e. church = 10%)

Entertainment

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

948.36
$192
$80
$707

Kids*
Child care
Clothing (15 outfits)

1300(in home nanny)

$512
$480
800
$356
$140
$371.32
$70.68
$60.90
$140
$26.57
$119

Monthly Income
Monthly Output
Total August

10687
8721.08
1,965.92

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

151990
23743
128246
10687
Output

Output

Mandatory
Mortgage / Rent

794

Insurance
Car
Home

112
55.25

Household

Optional

Utilities

Cable

Gas (ask parents)

Electric (ask parents)
Water / Sewer (ask parents)
Trash (if applicable)

$40

60 Cell Phone

$100

135 Health Club

$45

80 Charity

$0

0 (I.e. church = 10%)

Entertainment

$300

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

948.36
$135

Fast Food (8 times)

$80

Car Payment

707

Kids*
Child care

1300

Clothing (15 outfits)

$552

Toys (7 - new born)

Nighlite
Dehumidifier

286.68
15
279

596

Monthly Income

10687

Monthly Output

6620.29

Total March

4066.71

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

151990
23743
128246
10687
Output

Output

Mandatory
Mortgage / Rent

794

Insurance
Car
Home

112
55.25

Household

Optional

Utilities

Cable

Gas (ask parents)

Electric (ask parents)
Water / Sewer (ask parents)
Trash (if applicable)

$40

60 Cell Phone

$100

135 Health Club

$45

80 Charity

$0

0 (I.e. church = 10%)

Entertainment

$300

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

948.36
$192

Fast Food (8 times)

$80

Car Payment(s)

707

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

596
Holidays

1300 Easter
$836

100

Monthly Income

10687

Monthly Output

6480.97

Total April

4206.03

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

151990
23743
128246
10687
Output

Output

Mandatory
Mortgage / Rent

794

Insurance
Car
Home

$112
$55.25

Household

Optional

Utilities

Cable

Gas (ask parents)

Electric (ask parents)
Water / Sewer (ask parents)

$40

60 Cell Phone
135 Health Club
80 Charity

Trash (if applicable)

$100
$45
$0

(I.e. church = 10%)

Entertainment

$300

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

Car Payment(s)
Kids*
Child care

948.36
$192
$80
$707

596
Holidays

1300(in home naMemorial Day

200

Monthly Income
Monthly Output
Total May

10687
5259.61
5,427.39

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

151990
23743
128246
10687
Output

Output

Mandatory
Mortgage / Rent

794

Insurance
Car
Home

$112
$55.25

Household

Optional

Utilities

Cable

Gas (ask parents)

Electric (ask parents)
Water / Sewer (ask parents)

60 Cell Phone
135 Health Club
80 Charity

Trash (if applicable)

Food
Dine out (8 times)
Fast Food (8 times)

Car Payment(s)

948.36
$192
$80
$707

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

Toys (7 - 6 month)
Pasifiers (5)

$100
$45
$0

(I.e. church = 10%)

Entertainment

Groceries (total x 4)

$40

1300(in home nanny)

$874
$435
38

$300

Monthly Income
Monthly Output
Total June

10687
6295.25
4,391.75

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

151990
23743
128246
10687
Output

Output

Mandatory
Mortgage / Rent

794

Insurance
Car
Home

$112
$55.25

Household

Optional

Utilities

Cable

Gas (ask parents)

Electric (ask parents)
Water / Sewer (ask parents)

$40

60 Cell Phone
135 Health Club
80 Charity

Trash (if applicable)

$100
$45
$0

(I.e. church = 10%)

Entertainment

$300

Food
Groceries (total x 4)
Dine out (8 times)
Fast Food (8 times)
Car Payment(s)
Kids*
Child care

948.36
$192
$80
$707

596
Holidays

1300(in home na4th of July

150

Monthly Income
Monthly Output
Total July

10687
5694.61
4,992.39

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

151990
23743
128246
10687
Output

Output

Mandatory
Mortgage / Rent

794

Insurance
Car
Home

$112
$55.25

Household

Optional

Utilities

Cable

Gas (ask parents)

Electric (ask parents)
Water / Sewer (ask parents)

$40

60 Cell Phone
135 Health Club
80 Charity

Trash (if applicable)

$100
$45
$0

(I.e. church = 10%)

Entertainment

$300

Food
Groceries (total x 4)
Dine out (8 times)
Fast Food (8 times)
Car Payment(s)
Kids*
Child
care
Clothing
(15 outfits - 9 to 12
months)

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

948.36
$192
$80
$707

596
Holidays

1300(in home naLabor Day

$768
$540
134
$60

75

Monthly Income
Monthly Output
Total September

10687
7047.61
3,639.39

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

151990
23743
128246
10687
Output

Output

Mandatory
Mortgage / Rent

794

Insurance
Car
Home

$112
$55.25

Household

Optional

Utilities

Cable

Gas (ask parents)

Electric (ask parents)
Water / Sewer (ask parents)

60 Cell Phone
135 Health Club
80 Charity

Trash (if applicable)

$40
$100
$45
$0

(I.e. church = 10%)

Entertainment

$300

Food
Groceries (total x 4)
Dine out (8 times)
Fast Food (8 times)
Car Payment(s)
Kids*
Child care

948.36
$192
$80
$707
Holidays

1300(in home naHalloween

75

Monthly Income
Monthly Output
Total October

10687
4,868
5,819.00

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

151990
23743
128246
10687
Output

Output

Mandatory
Mortgage / Rent

794

Insurance
Car
Home

$112
$55.25

Household

Optional

Utilities

Cable

Gas (ask parents)

Electric (ask parents)
Water / Sewer (ask parents)

$40

60 Cell Phone
135 Health Club
80 Charity

Trash (if applicable)

$100
$45
$0

(I.e. church = 10%)

Entertainment

$300

Food
Groceries (total x 4)
Dine out (8 times)
Fast Food (8 times)
Car Payment(s)
Kids*
Child care

Books (10 childrens books)

948.36
$192
$80
$707

596
Holidays

1300(in home naThanksgiving

$163

250

Monthly Income
Monthly Output
Total November

10687
5361.61
5,325.39

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

151990
23743
128246
10687
Output

Output

Mandatory
Mortgage / Rent

796

Insurance
Car
Home

112
55.25

Household

Optional

Utilities

Cable

Gas (ask parents)

Electric (ask parents)
Water / Sewer (ask parents)
Trash (if applicable)

60 Cell Phone
135 Health Club
80 Charity

$40
$100
$45
$150

0 (I.e. church = 10%)

Entertainment

$300

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

948
$192
$80

Car Payment
Kids*

Holidays

Child care

1300 Christmas

Clothing
Car seat (15
(rearoutfits
Facing- 1
1 year)
to 3
years)

$855
299

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

350

Toys (7 - 1 year)

320

400

350

Monthly Income
Monthly Output
Total December

10687
5747.25
4,939.75