Income

Gross Pay

$173,860

Income Tax amount

$19,287

Net Pay

$154,573

Net Pay / month

$12,881
Output

Output

Mandatory
Mortgage / Rent

$3,055

Insurance
Car

$250

Home

$55

Household

Optional

Utilities

Cable

$100

Gas (ask parents)

$160 Cell Phone

$100

Electric (ask parents)

$200 Health Club

Water / Sewer (ask parents)

Trash (if applicable)

140 Charity
Free

(I.e. church = 10%)

$45
$50
$45

Entertainment
Food
Groceries (total x 4)

$480

Dine out (8 times)

$360

Fast Food (8 times)

$120

Car Payment(s)

$800

Kids*
Child care
Clothing
outfits)
Car seat (15
x 2 (rear
Facing birth
to 12 months)
Stroller (birth to 12 months)

Holidays
$1,060 New Years Eve
$750
$190
$65

Crib

$170

Baby pictures (in-studio)

$120

Toys (7 - new born)

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

$2,000
$80
$100
$40
$30
$150

$200

Demographics
Family size

3 total

Kids

1 child

Schooling

Our Lady of Bethlehem

House size

2,520 sqft.

Job

Lawyer

Job

Commercial Pilot

Monthly Income

$12,881

Monthly Output

$10,675

Total January

$2,206

Income
Gross Pay

$173,860

Income Tax amount

$19,287

Net Pay

$154,573

Net Pay / month

$12,881
Output

Output

Mandatory

Investments

Mortgage / Rent

$3,055

Insurance
Car

$250

Home

$55

Household

Optional

Utilities

Cable

$100

Gas (ask parents)

$160 Cell Phone

$100

Electric (ask parents)

$200 Health Club

Water / Sewer (ask parents)

Trash (if applicable)

140 Charity
Free

(I.e. church = 10%)

$45
$50
$45

Food
Groceries (total x 3)

$480

Dine out (8 times)

$360

Fast Food (8 times)

$120

Car Payment(s)

$800

Kids*
Child care

Holidays
$1,060 Valentine's Day Gift

$75

Monthly Income

$12,881

Monthly Output

$7,095

Total February

$5,786

Income
Gross Pay

$173,860

Income Tax amount

$19,287

Net Pay

$154,573

Net Pay / month

$12,881
Output

Output

Mandatory
Mortgage / Rent

$3,055

Insurance
Car

$250

Home

$55

Household

Optional

Utilities

Cable

$100

Gas (ask parents)

$160 Cell Phone

$100

Electric (ask parents)

$200 Health Club

Water / Sewer (ask parents)

Trash (if applicable)

140 Charity
Free

(I.e. church = 10%

Entertainment

Food
Groceries (total x 4)

$480

Dine out (8 times)

$360

Fast Food (8 times)

$120

Car Payment

$800

Kids*
Child care

$1,060

Clothing (15 outfits)

$750

Toys (7 - new born)

Nighlite
Dehumidifier

$150
$10
$40

$45
$50
$45

Monthly Income

$12,881

Monthly Output

$7,970

Total March

$4,911

Income
Gross Pay

$173,860

Income Tax amount

$19,287

Net Pay

$154,573

Net Pay / month

$12,881
Output

Output

Mandatory
Mortgage / Rent

$3,055

Insurance
Car

$250

Home

$55

Household

Optional

Utilities

Cable

$100

Gas (ask parents)

$160 Cell Phone

$100

Electric (ask parents)

$200 Health Club

Water / Sewer (ask parents)

Trash (if applicable)

140 Charity
Free

(I.e. church = 10%)

$45
$50
$45

Entertainment
Food
Groceries (total x 4)

$480

Dine out (8 times)

$360

Fast Food (8 times)

$120

Car Payment(s)

$800

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

Holidays
$1,060 Easter
$750

$100

Monthly Income

$12,881

Monthly Output

$7,870

Total April

$5,011

Income
Gross Pay

$173,860

Income Tax amount

$19,287

Net Pay

$154,573

Net Pay / month

$12,881
Output

Output

Mandatory
Mortgage / Rent

$3,055

Insurance
Car

$250

Home

$55

Household

Optional

Utilities

Cable

$100

Gas (ask parents)

$160 Cell Phone

$100

Electric (ask parents)

$200 Health Club

Water / Sewer (ask parents)

Trash (if applicable)

140 Charity
Free

(I.e. church = 10%)

$45
$50
$45

Entertainment
Food
Groceries (total x 4)

$480

Dine out (8 times)

$360

Fast Food (8 times)

$120

Car Payment(s)

$800

Kids*
Child care

Holidays
$1,060 Memorial Day

$200

Monthly Income

$12,881

Monthly Output

$7,020

Total May

$5,861

Income
Gross Pay

$173,860

Income Tax amount

$19,287

Net Pay

$154,573

Net Pay / month

$12,881
Output

Output

Mandatory
Mortgage / Rent

$3,055

Insurance
Car

$250

Home

$55

Household

Optional

Utilities

Cable

$100

Gas (ask parents)

$160 Cell Phone

$100

Electric (ask parents)

$200 Health Club

Water / Sewer (ask parents)

Trash (if applicable)

140 Charity
Free

(I.e. church = 10%)

Entertainment

Food
Groceries (total x 4)

$480

Dine out (8 times)

$360

Fast Food (8 times)

$120

Car Payment(s)

$800

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

Toys (7 - 6 month)
Pasifiers (5)

$1,060
$750

$150
$30

$45
$50
$45

Monthly Income

$12,881

Monthly Output

$7,960

Total June

$4,921

Income
Gross Pay

$173,860

Income Tax amount

$19,287

Net Pay

$154,573

Net Pay / month

$12,881
Output

Output

Mandatory
Mortgage / Rent

$3,055

Insurance
Car

$250

Home

$55

Household

Optional

Utilities

Cable

$100

Gas (ask parents)

$160 Cell Phone

$100

Electric (ask parents)

$200 Health Club

Water / Sewer (ask parents)

Trash (if applicable)

140 Charity
Free

(I.e. church = 10%)

$45
$50
$45

Entertainment
Food
Groceries (total x 4)

$480

Dine out (8 times)

$360

Fast Food (8 times)

$120

Car Payment(s)

$800

Kids*
Child care

Holidays
$1,060 4th of July

$150

Monthly Income

$12,881

Monthly Output

$7,030

Total July

$5,851

Income
Gross Pay

$173,860

Income Tax amount

$19,287

Net Pay

$154,573

Net Pay / month

$12,881
Output

Output

Mandatory
Mortgage / Rent

$3,055

Insurance
Car

$250

Home

$55

Household

Optional

Utilities

Cable

$100

Gas (ask parents)

$160 Cell Phone

$100

Electric (ask parents)

$200 Health Club

Water / Sewer (ask parents)

Trash (if applicable)

140 Charity
Free

(I.e. church = 10%)

Entertainment

Food
Groceries (total x 4)

$480

Dine out (8 times)

$360

Fast Food (8 times)

$120

Car Payment(s)

$800

Kids*
Child care
Clothing (15 outfits)

$1,060
$750

$45
$50
$45

Monthly Income

$12,881

Monthly Output

$7,630

Total August

$5,251

Income
Gross Pay

$173,860

Income Tax amount

$19,287

Net Pay

$154,573

Net Pay / month

$12,881
Output

Output

Mandatory
Mortgage / Rent

$3,055

Insurance
Car

$250

Home

$55

Household

Optional

Utilities

Cable

$100

Gas (ask parents)

$160 Cell Phone

$100

Electric (ask parents)

$200 Health Club

Water / Sewer (ask parents)

Trash (if applicable)

140 Charity
Free

(I.e. church = 10%

$45
$50
$45

Entertainment
Food
Groceries (total x 4)

$480

Dine out (8 times)

$360

Fast Food (8 times)

$120

Car Payment(s)

$800

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

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

Holidays
$1,060 Labor Day
$750

$150
$30
$30

$75

Monthly Income

$12,881

Monthly Output

$7,915

Total September

$4,966

Income
Gross Pay

$173,860

Income Tax amount

$19,287

Net Pay

$154,573

Net Pay / month

$12,881
Output

Output

Mandatory
Mortgage / Rent

$3,055

Insurance
Car

$250

Home

$55

Household

Optional

Utilities

Cable

$100

Gas (ask parents)

$160 Cell Phone

$100

Electric (ask parents)

$200 Health Club

Water / Sewer (ask parents)

Trash (if applicable)

140 Charity
Free

(I.e. church = 10%)

$45
$50
$45

Entertainment
Food
Groceries (total x 4)

$480

Dine out (8 times)

$360

Fast Food (8 times)

$120

Car Payment(s)

$800

Kids*
Child care

Holidays
$1,060 Halloween

$75

Monthly Income

$12,881

Monthly Output

$6,955

Total October

$5,926

Income
Gross Pay

$173,860

Income Tax amount

$19,287

Net Pay

$154,573

Net Pay / month

$12,881
Output

Output

Mandatory
Mortgage / Rent

$3,055

Insurance
Car

$250

Home

$55

Household

Optional

Utilities

Cable

$100

Gas (ask parents)

$160 Cell Phone

$100

Electric (ask parents)

$200 Health Club

Water / Sewer (ask parents)

Trash (if applicable)

140 Charity
Free

(I.e. church = 10%

$45
$50
$45

Entertainment
Food
Groceries (total x 4)

$480

Dine out (8 times)

$360

Fast Food (8 times)

$120

Car Payment(s)

$800

Kids*
Child care

Books (10 childrens books)

Holidays
$1,060 Thanksgiving

$100

$250

Monthly Income

$12,881

Monthly Output

$7,230

Total November

$5,651

Income
Gross Pay

$173,860

Income Tax amount

$19,287

Net Pay

$154,573

Net Pay / month

$12,881
Output

Output

Mandatory
Mortgage / Rent

$3,055

Insurance
Car

$250

Home

$55

Household

Optional

Utilities

Cable

$100

Gas (ask parents)

$160 Cell Phone

$100

Electric (ask parents)

$200 Health Club

Water / Sewer (ask parents)

Trash (if applicable)

140 Charity
Free

(I.e. church = 10%

$45
$50
$45

Entertainment
Food
Groceries (total x 4)

$480

Dine out (8 times)

$360

Fast Food (8 times)

$120

Car Payment

$800

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

Holidays
$1,060 Christmas
$750
$150

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

$75
$120

Toys (7 - 1 year)

$150

$350

Yearly savings:
$60,747

Monthly Income

$12,881

Monthly Output

$8,475

Total December

$4,406