| $18,300.00 |
$219,600.00 |
Monthly take-home income |
| ($3,750.00) |
($45,000.00) |
401K Contribution (Wife and Self) |
| ($3,592.00) |
($43,104.00) |
Housing
- Principle & interest: $2409
- Property taxes + Homeowners insurance: $1183 |
| ($2,800.00) |
($33,600.00) |
Kids 529 Contributions |
| ($1,800.00) |
($21,600.00) |
Extra Principal payment for Mortgages |
| ($1,200.00) |
($14,400.00) |
Miscellaneous |
| ($1,200.00) |
($14,400.00) |
Travel/Entertainment |
| ($800.00) |
($9,600.00) |
Grocery |
| ($780.00) |
($9,360.00) |
Car
- Gas - 300
- Oil Change/Maintenance - 250
- Insurance - 282 |
| ($500.00) |
($6,000.00) |
Additional Retirement Savings |
| ($470.00) |
($5,640.00) |
Utilities (Electricity, Gas, Water) |
| ($350.00) |
($4,200.00) |
Auto Loan |
| ($125.00) |
($1,500.00) |
HOA Fees |
| $933.00 |
$11,196.00 |
Remaining |