Gross Pay Roomate 1 44,455 Net Pay Roomate 1 35,629 Total Spent with Tax---> 71227.

1984
Gross Pay Roomate 2 40,740 Net Pay Roomate 2 32,953
Gross Pay Roomate 3 43,968 Net Pay Roomate 3 35,278 Total Remaining --> 32,633
Gross Pay Combined --> 129,163 Net Pay Combined --> 103,860

HOUSING Cost Catagory Subtotal Taxes Total

Damage Deposit 750 Housing 18930 0 18930
Monthly Rent 1500 One Time Purchases 2519.81 302.3772 2822.1872
Monthly Rental Insurance 15 Food 3402.48 0 3402.48
MONTHLY TOTAL 1515 YEARLY TOTAL 18930 Household Expenses 526.44 63.1728 589.6128
Transportation 6192 0 6192
ONE TIME PURCHASES Price Quantity Total Cost Hygiene + Health 1870.56 224.4672 2095.0272
Living Room Entertainment 1067.76 128.1312 1195.8912
Futon 199 2 398 0 0 0
Coffee Table 34.99 1 34.99 Student Debt Combined 36000 0 36000
Sheet Set 26.99 2 53.98 TOTAL 70509.05 718.1484 71227.1984
Duvet 39.99 2 79.98
Pillow 23.99 2 47.98
Floor Lamp 69.99 1 69.99
Desk 59.99 1 59.99
Side Table 15.99 1 15.99
Dining Room
Dining Set 149 1 149
Shelving Unit 99 1 99
Kitchen
Electric Kettle $15 1 $15
Magic Bullet Blender 99.99 1 99.99
Hamilton Beach Toaster Oven 49.99 1 49.99
7-Piece Cookware Set 59.99 1 59.99
Oven Dish 3.99 1 3.99
Frying Pan 5 2 10
Tea Towels 6 1 6
Oven Mitts 8 1 8
Trivet 10.13 1 10.13
Bedroom 0
Bed w/ Storage 399 2 798
Nightstand 19.99 2 39.98
Table Lamp 19.99 2 39.98
Sheet Set 24.99 2 49.98
Pillow 23.99 2 47.98
Duvet 29.99 2 59.98
Laundry Basket 12.99 2 25.98
Storage Box 6.99 2 13.98
Bathroom 0
Towels 8 3 24
Laundry Room 0
Laundry Basket 12.99 1 12.99
Storage Box 6.99 1 6.99
Swiffer 15 1 15
Entry Hall 0
Mirror 89.99 1 89.99
Doormat 6.99 1 6.99
Hangers 16 1 16
TOTAL 2519.81

FOOD (monthly grocery list) Price Quantity Total Cost

Eggs 2.86 2 5.72
Rice 20 1 20
Boneless Chicken Breast 16.11 1 16.11
Yam 7 2 14
Potatoes 6 2 12
Bananas 1.68 8 13.44
Apples 6.98 2 13.96
Frozen Strawberries 3.97 4 15.88
Frozen Mangos 3.97 2 7.94
Spinach 7.98 2 15.96
Granola Bars 1.97 4 7.88
Olive Oil 4.94 1 4.94
Avacado 4.97 8 39.76
Almond Milk 2.98 8 23.84
Carrots 1.97 4 7.88
Cucumber 3.49 4 13.96
Peppers 3.96 4 15.84
Bread 1.67 4 6.68
Bagels 3.99 4 15.96
Daiya Cream Cheese 0
Strawberry Jam 2.97 1 2.97
Peanut Butter 3.65 1 3.65
Cream Cheese 5.17 1 5.17
MONTHLY TOTAL 283.54 YEARLY TOTAL 3402.48

HOUSEHOLD EXPENSES Price Quanitity Total Cost

Living Room 0
Dining Room 0
Kitchen 0
Garbage Bags 6.98 1 6.98
Paper Towel 12 1 12
Dish Soap 1.88 1 1.88
Dish Cloths 3.28 1 3.28
Pot Scrubber 1.48 1 1.48
Dishwaser Detergent 4.33 1 4.33
Napkins 1.04 1 1.04
Bathroom 0
Toilet Paper 3.88 1 3.88
0
Laundry Room 0
Laundry Tide Pods 9 1 9
Swiffer Refills 7.97 0
0
Entry Hall 0
0
MONTHLY TOTAL 43.87 YEARLY TOTAL 526.44

TRANSPORTATION Price Quantity Total Cost

Monthly Unlimited Transit Compass 172 3 516
Car/Gas/Insurance/Maintainance n/a
MONTHLY TOTAL 516 YEARLY TOTAL 6192

HEALTH + HYGIENE Price Quantity Total Cost

Toothpaste 0.89 1 0.89
Toothbrushes (4 Pack) 6.25 1 6.25
Face Wash 8.49 1 8.49
Body Wash 1.48 1 1.48
Deodorant 4.62 3 13.86
Bar Soap 1.78 3 5.34
Razor (20 Pack) 3.29 1 3.29
Shaving Cream 2.28 1 2.28
Shampoo Conditioner 2 in 1 3.59 1 3.59
Haircuts 43 1 43
Makeup- Mascara + Eyebrows for 3 3.57 1 3.57
Makeup Remover Wipes 3 3 9
Contacts 10 1 10
Contact Solution 9.34 1 9.34
Advil 2.5 1 2.5
Health + Dental Plan 11 3 33
MONTHLY TOTAL 155.88 YEARLY TOTAL 1870.56

ENTERTAINMENT + RECREATION Price Quantity Total Cost

Cell Phone Plan 20 3 60
Netflix Four Screens at Once 13.99 1 13.99
Spotify Family Plan 14.99 1 14.99
MONTHLY TOTAL 88.98 YEARLY TOTAL 1067.76