Low income, rural, family oriented
Crafts and bibles! These folks are the classic country living poor household. They try to save where they can and place a premium on the family. They own a small house and a car, and try to focus their income on the basics to provide a nurturing environment for their kids and each other.
Model Overview
| Monthly Income: | 2,114 |
| Income Tax Rate %: | 13.00 |
| Fuel Tax Rate %: | 15.00 |
| Population Est: | 4,581,871 |
|
| food / water, value |
Cash |
300 |
| house, value |
Loan |
$1,111/mo, 100,000 total, 10% interest
|
| car, value |
Loan |
$250/mo, 10,000 total, 10% interest
|
| appliances / value |
Loan |
$29/mo, 1,000 total, 15% interest
|
| furniture, value |
Loan |
$0/mo, 0 total, 0% interest
|
| communications, value |
Loan |
$29/mo, 1,000 total, 15% interest
|
|
A Sample Run
| Period | Savings |
| 1 |
1,839 |
| 0 | 0 | 720 |
paid due | 1,111 | 123,333 | 253,440 |
paid due | 250 | 3,750 | 3,120 |
paid off | 0 | 0 | 5,700 |
paid off | 0 | 0 | 21,840 |
paid due | 29 | (0) | 2,220 |
| 2 |
2,137 |
| 300 | 0 | 0 |
paid due | 1,111 | 122,222 | 252,720 |
paid due | 250 | 3,500 | 3,060 |
paid off | 0 | 0 | 5,640 |
paid off | 0 | 0 | 21,600 |
paid off | 0 | 0 | 2,160 |
| 3 |
2,163 |
| 300 | 0 | 0 |
paid due | 1,111 | 121,111 | 252,000 |
paid due | 250 | 3,250 | 3,000 |
paid off | 0 | 0 | 5,580 |
paid off | 0 | 0 | 21,360 |
paid off | 0 | 0 | 2,100 |
| 4 |
2,190 |
| 300 | 0 | 0 |
paid due | 1,111 | 120,000 | 251,280 |
paid due | 250 | 3,000 | 2,940 |
paid off | 0 | 0 | 5,520 |
paid off | 0 | 0 | 21,120 |
paid off | 0 | 0 | 2,040 |
| 5 |
2,217 |
| 300 | 0 | 0 |
paid due | 1,111 | 118,888 | 250,560 |
paid due | 250 | 2,750 | 2,880 |
paid off | 0 | 0 | 5,460 |
paid off | 0 | 0 | 20,880 |
paid off | 0 | 0 | 1,980 |
| 6 |
2,244 |
| 300 | 0 | 0 |
paid due | 1,111 | 117,777 | 249,840 |
paid due | 250 | 2,500 | 2,820 |
paid off | 0 | 0 | 5,400 |
paid off | 0 | 0 | 20,640 |
paid off | 0 | 0 | 1,920 |
| 7 |
2,270 |
| 300 | 0 | 0 |
paid due | 1,111 | 116,666 | 249,120 |
paid due | 250 | 2,250 | 2,760 |
paid off | 0 | 0 | 5,340 |
paid off | 0 | 0 | 20,400 |
paid off | 0 | 0 | 1,860 |
| 8 |
2,297 |
| 300 | 0 | 0 |
paid due | 1,111 | 115,555 | 248,400 |
paid due | 250 | 2,000 | 2,700 |
paid off | 0 | 0 | 5,280 |
paid off | 0 | 0 | 20,160 |
paid off | 0 | 0 | 1,800 |
| 9 |
2,324 |
| 300 | 0 | 0 |
paid due | 1,111 | 114,444 | 247,680 |
paid due | 250 | 1,750 | 2,640 |
paid off | 0 | 0 | 5,220 |
paid off | 0 | 0 | 19,920 |
paid off | 0 | 0 | 1,740 |
| 10 |
2,350 |
| 300 | 0 | 0 |
paid due | 1,111 | 113,333 | 246,960 |
paid due | 250 | 1,500 | 2,580 |
paid off | 0 | 0 | 5,160 |
paid off | 0 | 0 | 19,680 |
paid off | 0 | 0 | 1,680 |
| 11 |
2,377 |
| 300 | 0 | 0 |
paid due | 1,111 | 112,222 | 246,240 |
paid due | 250 | 1,250 | 2,520 |
paid off | 0 | 0 | 5,100 |
paid off | 0 | 0 | 19,440 |
paid off | 0 | 0 | 1,620 |
| 12 |
2,404 |
| 300 | 0 | 0 |
paid due | 1,111 | 111,111 | 245,520 |
paid due | 250 | 1,000 | 2,460 |
paid off | 0 | 0 | 5,040 |
paid off | 0 | 0 | 19,200 |
paid off | 0 | 0 | 1,560 |
| 13 |
2,430 |
| 300 | 0 | 0 |
paid due | 1,111 | 110,000 | 244,800 |
paid due | 250 | 750 | 2,400 |
paid off | 0 | 0 | 4,980 |
paid off | 0 | 0 | 18,960 |
paid off | 0 | 0 | 1,500 |
| 14 |
2,457 |
| 300 | 0 | 0 |
paid due | 1,111 | 108,888 | 244,080 |
paid due | 250 | 500 | 2,340 |
paid off | 0 | 0 | 4,920 |
paid off | 0 | 0 | 18,720 |
paid off | 0 | 0 | 1,440 |
| 15 |
2,484 |
| 300 | 0 | 0 |
paid due | 1,111 | 107,777 | 243,360 |
paid due | 250 | 250 | 2,280 |
paid off | 0 | 0 | 4,860 |
paid off | 0 | 0 | 18,480 |
paid off | 0 | 0 | 1,380 |
| 16 |
2,511 |
| 300 | 0 | 0 |
paid due | 1,111 | 106,666 | 242,640 |
paid due | 250 | 0 | 2,220 |
paid off | 0 | 0 | 4,800 |
paid off | 0 | 0 | 18,240 |
paid off | 0 | 0 | 1,320 |
| 17 |
2,537 |
| 300 | 0 | 0 |
paid due | 1,111 | 105,555 | 241,920 |
paid off | 0 | 0 | 2,160 |
paid off | 0 | 0 | 4,740 |
paid off | 0 | 0 | 18,000 |
paid off | 0 | 0 | 1,260 |
| 18 |
2,814 |
| 300 | 0 | 0 |
paid due | 1,111 | 104,444 | 241,200 |
paid off | 0 | 0 | 2,100 |
paid off | 0 | 0 | 4,680 |
paid off | 0 | 0 | 17,760 |
paid off | 0 | 0 | 1,200 |
| 19 |
3,091 |
| 300 | 0 | 0 |
paid due | 1,111 | 103,333 | 240,480 |
paid off | 0 | 0 | 2,040 |
paid off | 0 | 0 | 4,620 |
paid off | 0 | 0 | 17,520 |
paid off | 0 | 0 | 1,140 |
| 20 |
3,367 |
| 300 | 0 | 0 |
paid due | 1,111 | 102,222 | 239,760 |
paid off | 0 | 0 | 1,980 |
paid off | 0 | 0 | 4,560 |
paid off | 0 | 0 | 17,280 |
paid off | 0 | 0 | 1,080 |
| 21 |
3,644 |
| 300 | 0 | 0 |
paid due | 1,111 | 101,111 | 239,040 |
paid off | 0 | 0 | 1,920 |
paid off | 0 | 0 | 4,500 |
paid off | 0 | 0 | 17,040 |
paid off | 0 | 0 | 1,020 |
| 22 |
3,921 |
| 300 | 0 | 0 |
paid due | 1,111 | 100,000 | 238,320 |
paid off | 0 | 0 | 1,860 |
paid off | 0 | 0 | 4,440 |
paid off | 0 | 0 | 16,800 |
paid off | 0 | 0 | 960 |
| 23 |
4,198 |
| 300 | 0 | 0 |
paid due | 1,111 | 98,888 | 237,600 |
paid off | 0 | 0 | 1,800 |
paid off | 0 | 0 | 4,380 |
paid off | 0 | 0 | 16,560 |
paid off | 0 | 0 | 900 |
| 24 |
4,474 |
| 300 | 0 | 0 |
paid due | 1,111 | 97,777 | 236,880 |
paid off | 0 | 0 | 1,740 |
paid off | 0 | 0 | 4,320 |
paid off | 0 | 0 | 16,320 |
paid off | 0 | 0 | 840 |
| 25 |
4,751 |
| 300 | 0 | 0 |
paid due | 1,111 | 96,666 | 236,160 |
paid off | 0 | 0 | 1,680 |
paid off | 0 | 0 | 4,260 |
paid off | 0 | 0 | 16,080 |
paid off | 0 | 0 | 780 |
| 26 |
5,028 |
| 300 | 0 | 0 |
paid due | 1,111 | 95,555 | 235,440 |
paid off | 0 | 0 | 1,620 |
paid off | 0 | 0 | 4,200 |
paid off | 0 | 0 | 15,840 |
paid off | 0 | 0 | 720 |
| 27 |
5,304 |
| 300 | 0 | 0 |
paid due | 1,111 | 94,444 | 234,720 |
paid off | 0 | 0 | 1,560 |
paid off | 0 | 0 | 4,140 |
paid off | 0 | 0 | 15,600 |
paid off | 0 | 0 | 660 |
| 28 |
5,581 |
| 300 | 0 | 0 |
paid due | 1,111 | 93,333 | 234,000 |
paid off | 0 | 0 | 1,500 |
paid off | 0 | 0 | 4,080 |
paid off | 0 | 0 | 15,360 |
paid off | 0 | 0 | 600 |
| 29 |
5,858 |
| 300 | 0 | 0 |
paid due | 1,111 | 92,222 | 233,280 |
paid off | 0 | 0 | 1,440 |
paid off | 0 | 0 | 4,020 |
paid off | 0 | 0 | 15,120 |
paid off | 0 | 0 | 540 |
| 30 |
6,135 |
| 300 | 0 | 0 |
paid due | 1,111 | 91,111 | 232,560 |
paid off | 0 | 0 | 1,380 |
paid off | 0 | 0 | 3,960 |
paid off | 0 | 0 | 14,880 |
paid off | 0 | 0 | 480 |
| 31 |
6,411 |
| 300 | 0 | 0 |
paid due | 1,111 | 90,000 | 231,840 |
paid off | 0 | 0 | 1,320 |
paid off | 0 | 0 | 3,900 |
paid off | 0 | 0 | 14,640 |
paid off | 0 | 0 | 420 |
| 32 |
6,688 |
| 300 | 0 | 0 |
paid due | 1,111 | 88,888 | 231,120 |
paid off | 0 | 0 | 1,260 |
paid off | 0 | 0 | 3,840 |
paid off | 0 | 0 | 14,400 |
paid off | 0 | 0 | 360 |
| 33 |
6,965 |
| 300 | 0 | 0 |
paid due | 1,111 | 87,777 | 230,400 |
paid off | 0 | 0 | 1,200 |
paid off | 0 | 0 | 3,780 |
paid off | 0 | 0 | 14,160 |
paid off | 0 | 0 | 300 |
| 34 |
7,241 |
| 300 | 0 | 0 |
paid due | 1,111 | 86,666 | 229,680 |
paid off | 0 | 0 | 1,140 |
paid off | 0 | 0 | 3,720 |
paid off | 0 | 0 | 13,920 |
paid off | 0 | 0 | 240 |
| 35 |
7,518 |
| 300 | 0 | 0 |
paid due | 1,111 | 85,555 | 228,960 |
paid off | 0 | 0 | 1,080 |
paid off | 0 | 0 | 3,660 |
paid off | 0 | 0 | 13,680 |
paid off | 0 | 0 | 180 |
| 36 |
7,795 |
| 300 | 0 | 0 |
paid due | 1,111 | 84,444 | 228,240 |
paid off | 0 | 0 | 1,020 |
paid off | 0 | 0 | 3,600 |
paid off | 0 | 0 | 13,440 |
paid off | 0 | 0 | 120 |
| 37 |
8,071 |
| 300 | 0 | 0 |
paid due | 1,111 | 83,333 | 227,520 |
paid off | 0 | 0 | 960 |
paid off | 0 | 0 | 3,540 |
paid off | 0 | 0 | 13,200 |
paid off | 0 | 0 | 60 |
| 38 |
8,348 |
| 300 | 0 | 0 |
paid due | 1,111 | 82,222 | 226,800 |
paid off | 0 | 0 | 900 |
paid off | 0 | 0 | 3,480 |
paid off | 0 | 0 | 12,960 |
paid off | 0 | 0 | 0 |
| 39 |
8,632 |
| 300 | 0 | 0 |
paid due | 1,111 | 81,111 | 226,080 |
paid off | 0 | 0 | 840 |
paid off | 0 | 0 | 3,420 |
paid off | 0 | 0 | 12,720 |
paid off | 0 | 0 | 0 |
| 40 |
8,915 |
| 300 | 0 | 0 |
paid due | 1,111 | 80,000 | 225,360 |
paid off | 0 | 0 | 780 |
paid off | 0 | 0 | 3,360 |
paid off | 0 | 0 | 12,480 |
paid off | 0 | 0 | 0 |
| 41 |
9,199 |
| 300 | 0 | 0 |
paid due | 1,111 | 78,888 | 224,640 |
paid off | 0 | 0 | 720 |
paid off | 0 | 0 | 3,300 |
paid off | 0 | 0 | 12,240 |
paid off | 0 | 0 | 0 |
| 42 |
9,483 |
| 300 | 0 | 0 |
paid due | 1,111 | 77,777 | 223,920 |
paid off | 0 | 0 | 660 |
paid off | 0 | 0 | 3,240 |
paid off | 0 | 0 | 12,000 |
paid off | 0 | 0 | 0 |
| 43 |
9,766 |
| 300 | 0 | 0 |
paid due | 1,111 | 76,666 | 223,200 |
paid off | 0 | 0 | 600 |
paid off | 0 | 0 | 3,180 |
paid off | 0 | 0 | 11,760 |
paid off | 0 | 0 | 0 |
| 44 |
10,050 |
| 300 | 0 | 0 |
paid due | 1,111 | 75,555 | 222,480 |
paid off | 0 | 0 | 540 |
paid off | 0 | 0 | 3,120 |
paid off | 0 | 0 | 11,520 |
paid off | 0 | 0 | 0 |
| 45 |
10,333 |
| 300 | 0 | 0 |
paid due | 1,111 | 74,444 | 221,760 |
paid off | 0 | 0 | 480 |
paid off | 0 | 0 | 3,060 |
paid off | 0 | 0 | 11,280 |
paid off | 0 | 0 | 0 |
| 46 |
10,617 |
| 300 | 0 | 0 |
paid due | 1,111 | 73,333 | 221,040 |
paid off | 0 | 0 | 420 |
paid off | 0 | 0 | 3,000 |
paid off | 0 | 0 | 11,040 |
paid off | 0 | 0 | 0 |
| 47 |
10,901 |
| 300 | 0 | 0 |
paid due | 1,111 | 72,222 | 220,320 |
paid off | 0 | 0 | 360 |
paid off | 0 | 0 | 2,940 |
paid off | 0 | 0 | 10,800 |
paid off | 0 | 0 | 0 |
| 48 |
11,184 |
| 300 | 0 | 0 |
paid due | 1,111 | 71,111 | 219,600 |
paid off | 0 | 0 | 300 |
paid off | 0 | 0 | 2,880 |
paid off | 0 | 0 | 10,560 |
paid off | 0 | 0 | 0 |
| 49 |
11,468 |
| 300 | 0 | 0 |
paid due | 1,111 | 70,000 | 218,880 |
paid off | 0 | 0 | 240 |
paid off | 0 | 0 | 2,820 |
paid off | 0 | 0 | 10,320 |
paid off | 0 | 0 | 0 |
| 50 |
11,752 |
| 300 | 0 | 0 |
paid due | 1,111 | 68,888 | 218,160 |
paid off | 0 | 0 | 180 |
paid off | 0 | 0 | 2,760 |
paid off | 0 | 0 | 10,080 |
paid off | 0 | 0 | 0 |
| 51 |
12,035 |
| 300 | 0 | 0 |
paid due | 1,111 | 67,777 | 217,440 |
paid off | 0 | 0 | 120 |
paid off | 0 | 0 | 2,700 |
paid off | 0 | 0 | 9,840 |
paid off | 0 | 0 | 0 |
| 52 |
12,319 |
| 300 | 0 | 0 |
paid due | 1,111 | 66,666 | 216,720 |
paid off | 0 | 0 | 60 |
paid off | 0 | 0 | 2,640 |
paid off | 0 | 0 | 9,600 |
paid off | 0 | 0 | 0 |
| 53 |
12,602 |
| 300 | 0 | 0 |
paid due | 1,111 | 65,555 | 216,000 |
paid off | 0 | 0 | 0 |
paid off | 0 | 0 | 2,580 |
paid off | 0 | 0 | 9,360 |
paid off | 0 | 0 | 0 |
| 54 |
13,024 |
| 300 | 0 | 0 |
paid due | 1,111 | 64,444 | 215,280 |
paid off | 0 | 0 | 0 |
paid off | 0 | 0 | 2,520 |
paid off | 0 | 0 | 9,120 |
paid off | 0 | 0 | 0 |
| 55 |
13,446 |
| 300 | 0 | 0 |
paid due | 1,111 | 63,333 | 214,560 |
paid off | 0 | 0 | 0 |
paid off | 0 | 0 | 2,460 |
paid off | 0 | 0 | 8,880 |
paid off | 0 | 0 | 0 |
| 56 |
13,867 |
| 300 | 0 | 0 |
paid due | 1,111 | 62,222 | 213,840 |
paid off | 0 | 0 | 0 |
paid off | 0 | 0 | 2,400 |
paid off | 0 | 0 | 8,640 |
paid off | 0 | 0 | 0 |
| 57 |
14,289 |
| 300 | 0 | 0 |
paid due | 1,111 | 61,111 | 213,120 |
paid off | 0 | 0 | 0 |
paid off | 0 | 0 | 2,340 |
paid off | 0 | 0 | 8,400 |
paid off | 0 | 0 | 0 |
| 58 |
14,710 |
| 300 | 0 | 0 |
paid due | 1,111 | 60,000 | 212,400 |
paid off | 0 | 0 | 0 |
paid off | 0 | 0 | 2,280 |
paid off | 0 | 0 | 8,160 |
paid off | 0 | 0 | 0 |
| 59 |
15,132 |
| 300 | 0 | 0 |
paid due | 1,111 | 58,888 | 211,680 |
paid off | 0 | 0 | 0 |
paid off | 0 | 0 | 2,220 |
paid off | 0 | 0 | 7,920 |
paid off | 0 | 0 | 0 |
| 60 |
15,554 |
| 300 | 0 | 0 |
paid due | 1,111 | 57,777 | 210,960 |
paid off | 0 | 0 | 0 |
paid off | 0 | 0 | 2,160 |
paid off | 0 | 0 | 7,680 |
paid off | 0 | 0 | 0 |
Low income, rural, likes to party
Sweet Home Alabama! These poor country people like to enjoy life. They appreciate plenty of beer and smokes above all else. They tend to invest more of their income on entertainment.
Model Overview
| Monthly Income: | 1,593 |
| Income Tax Rate %: | 13.00 |
| Fuel Tax Rate %: | 15.00 |
| Population Est: | 1,963,659 |
|
| smokes n drinks, value |
Cash |
150 |
| food / water, value |
Cash |
300 |
| apartment, value |
Rent |
500 |
| car, value |
Loan |
$250/mo, 10,000 total, 10% interest
|
| communications, value |
Loan |
$29/mo, 1,000 total, 15% interest
|
| appliances / value |
Loan |
$29/mo, 1,000 total, 15% interest
|
|
A Sample Run
| Period | Savings |
| 1 |
1,386 |
| 0 | 0 | 720 |
| 0 | 0 | 720 |
paid due | 500 | 500 | 51,120 |
paid off | 0 | 0 | 240 |
paid off | 0 | 0 | 1,800 |
paid off | 0 | 0 | 4,500 |
| 2 |
2,120 |
| 165 | 0 | 0 |
| 300 | 0 | 0 |
paid due | 500 | 500 | 50,400 |
paid off | 0 | 0 | 180 |
paid off | 0 | 0 | 1,740 |
paid off | 0 | 0 | 4,440 |
| 3 |
2,390 |
| 165 | 0 | 0 |
| 300 | 0 | 0 |
paid due | 500 | 500 | 49,680 |
paid off | 0 | 0 | 120 |
paid off | 0 | 0 | 1,680 |
paid off | 0 | 0 | 4,380 |
| 4 |
2,659 |
| 165 | 0 | 0 |
| 300 | 0 | 0 |
paid due | 500 | 500 | 48,960 |
paid off | 0 | 0 | 60 |
paid off | 0 | 0 | 1,620 |
paid off | 0 | 0 | 4,320 |
| 5 |
2,929 |
| 165 | 0 | 0 |
| 300 | 0 | 0 |
paid due | 500 | 500 | 48,240 |
paid off | 0 | 0 | 0 |
paid off | 0 | 0 | 1,560 |
paid off | 0 | 0 | 4,260 |
| 6 |
3,336 |
| 165 | 0 | 0 |
| 300 | 0 | 0 |
paid due | 500 | 500 | 47,520 |
paid off | 0 | 0 | 0 |
paid off | 0 | 0 | 1,500 |
paid off | 0 | 0 | 4,200 |
| 7 |
3,744 |
| 165 | 0 | 0 |
| 300 | 0 | 0 |
paid due | 500 | 500 | 46,800 |
paid off | 0 | 0 | 0 |
paid off | 0 | 0 | 1,440 |
paid off | 0 | 0 | 4,140 |
| 8 |
4,151 |
| 165 | 0 | 0 |
| 300 | 0 | 0 |
paid due | 500 | 500 | 46,080 |
paid off | 0 | 0 | 0 |
paid off | 0 | 0 | 1,380 |
paid off | 0 | 0 | 4,080 |
| 9 |
4,559 |
| 165 | 0 | 0 |
| 300 | 0 | 0 |
paid due | 500 | 500 | 45,360 |
paid off | 0 | 0 | 0 |
paid off | 0 | 0 | 1,320 |
paid off | 0 | 0 | 4,020 |
| 10 |
4,966 |
| 165 | 0 | 0 |
| 300 | 0 | 0 |
paid due | 500 | 500 | 44,640 |
paid off | 0 | 0 | 0 |
paid off | 0 | 0 | 1,260 |
paid off | 0 | 0 | 3,960 |
| 11 |
5,374 |
| 165 | 0 | 0 |
| 300 | 0 | 0 |
paid due | 500 | 500 | 43,920 |
paid off | 0 | 0 | 0 |
paid off | 0 | 0 | 1,200 |
paid off | 0 | 0 | 3,900 |
| 12 |
5,781 |
| 165 | 0 | 0 |
| 300 | 0 | 0 |
paid due | 500 | 500 | 43,200 |
paid off | 0 | 0 | 0 |
paid off | 0 | 0 | 1,140 |
paid off | 0 | 0 | 3,840 |
| 13 |
6,189 |
| 165 | 0 | 0 |
| 300 | 0 | 0 |
paid due | 500 | 500 | 42,480 |
paid off | 0 | 0 | 0 |
paid off | 0 | 0 | 1,080 |
paid off | 0 | 0 | 3,780 |
| 14 |
6,596 |
| 165 | 0 | 0 |
| 300 | 0 | 0 |
paid due | 500 | 500 | 41,760 |
paid off | 0 | 0 | 0 |
paid off | 0 | 0 | 1,020 |
paid off | 0 | 0 | 3,720 |
| 15 |
7,004 |
| 165 | 0 | 0 |
| 300 | 0 | 0 |
paid due | 500 | 500 | 41,040 |
paid off | 0 | 0 | 0 |
paid off | 0 | 0 | 960 |
paid off | 0 | 0 | 3,660 |
| 16 |
7,411 |
| 165 | 0 | 0 |
| 300 | 0 | 0 |
paid due | 500 | 500 | 40,320 |
paid off | 0 | 0 | 0 |
paid off | 0 | 0 | 900 |
paid off | 0 | 0 | 3,600 |
| 17 |
7,819 |
| 165 | 0 | 0 |
| 300 | 0 | 0 |
paid due | 500 | 500 | 39,600 |
paid off | 0 | 0 | 0 |
paid off | 0 | 0 | 840 |
paid off | 0 | 0 | 3,540 |
| 18 |
8,226 |
| 165 | 0 | 0 |
| 300 | 0 | 0 |
paid due | 500 | 500 | 38,880 |
paid off | 0 | 0 | 0 |
paid off | 0 | 0 | 780 |
paid off | 0 | 0 | 3,480 |
| 19 |
8,634 |
| 165 | 0 | 0 |
| 300 | 0 | 0 |
paid due | 500 | 500 | 38,160 |
paid off | 0 | 0 | 0 |
paid off | 0 | 0 | 720 |
paid off | 0 | 0 | 3,420 |
| 20 |
9,041 |
| 165 | 0 | 0 |
| 300 | 0 | 0 |
paid due | 500 | 500 | 37,440 |
paid off | 0 | 0 | 0 |
paid off | 0 | 0 | 660 |
paid off | 0 | 0 | 3,360 |
| 21 |
9,449 |
| 165 | 0 | 0 |
| 300 | 0 | 0 |
paid due | 500 | 500 | 36,720 |
paid off | 0 | 0 | 0 |
paid off | 0 | 0 | 600 |
paid off | 0 | 0 | 3,300 |
| 22 |
9,856 |
| 165 | 0 | 0 |
| 300 | 0 | 0 |
paid due | 500 | 500 | 36,000 |
paid off | 0 | 0 | 0 |
paid off | 0 | 0 | 540 |
paid off | 0 | 0 | 3,240 |
| 23 |
10,264 |
| 165 | 0 | 0 |
| 300 | 0 | 0 |
paid due | 500 | 500 | 35,280 |
paid off | 0 | 0 | 0 |
paid off | 0 | 0 | 480 |
paid off | 0 | 0 | 3,180 |
| 24 |
10,671 |
| 165 | 0 | 0 |
| 300 | 0 | 0 |
paid due | 500 | 500 | 34,560 |
paid off | 0 | 0 | 0 |
paid off | 0 | 0 | 420 |
paid off | 0 | 0 | 3,120 |
| 25 |
11,079 |
| 165 | 0 | 0 |
| 300 | 0 | 0 |
paid due | 500 | 500 | 33,840 |
paid off | 0 | 0 | 0 |
paid off | 0 | 0 | 360 |
paid off | 0 | 0 | 3,060 |
| 26 |
11,486 |
| 165 | 0 | 0 |
| 300 | 0 | 0 |
paid due | 500 | 500 | 33,120 |
paid off | 0 | 0 | 0 |
paid off | 0 | 0 | 300 |
paid off | 0 | 0 | 3,000 |
| 27 |
11,894 |
| 165 | 0 | 0 |
| 300 | 0 | 0 |
paid due | 500 | 500 | 32,400 |
paid off | 0 | 0 | 0 |
paid off | 0 | 0 | 240 |
paid off | 0 | 0 | 2,940 |
| 28 |
12,301 |
| 165 | 0 | 0 |
| 300 | 0 | 0 |
paid due | 500 | 500 | 31,680 |
paid off | 0 | 0 | 0 |
paid off | 0 | 0 | 180 |
paid off | 0 | 0 | 2,880 |
| 29 |
12,709 |
| 165 | 0 | 0 |
| 300 | 0 | 0 |
paid due | 500 | 500 | 30,960 |
paid off | 0 | 0 | 0 |
paid off | 0 | 0 | 120 |
paid off | 0 | 0 | 2,820 |
| 30 |
13,116 |
| 165 | 0 | 0 |
| 300 | 0 | 0 |
paid due | 500 | 500 | 30,240 |
paid off | 0 | 0 | 0 |
paid off | 0 | 0 | 60 |
paid off | 0 | 0 | 2,760 |
| 31 |
13,524 |
| 165 | 0 | 0 |
| 300 | 0 | 0 |
paid due | 500 | 500 | 29,520 |
paid off | 0 | 0 | 0 |
paid off | 0 | 0 | 0 |
paid off | 0 | 0 | 2,700 |
| 32 |
13,938 |
| 165 | 0 | 0 |
| 300 | 0 | 0 |
paid due | 500 | 500 | 28,800 |
paid off | 0 | 0 | 0 |
paid off | 0 | 0 | 0 |
paid off | 0 | 0 | 2,640 |
| 33 |
14,353 |
| 165 | 0 | 0 |
| 300 | 0 | 0 |
paid due | 500 | 500 | 28,080 |
paid off | 0 | 0 | 0 |
paid off | 0 | 0 | 0 |
paid off | 0 | 0 | 2,580 |
| 34 |
14,767 |
| 165 | 0 | 0 |
| 300 | 0 | 0 |
paid due | 500 | 500 | 27,360 |
paid off | 0 | 0 | 0 |
paid off | 0 | 0 | 0 |
paid off | 0 | 0 | 2,520 |
| 35 |
15,181 |
| 165 | 0 | 0 |
| 300 | 0 | 0 |
paid due | 500 | 500 | 26,640 |
paid off | 0 | 0 | 0 |
paid off | 0 | 0 | 0 |
paid off | 0 | 0 | 2,460 |
| 36 |
15,596 |
| 165 | 0 | 0 |
| 300 | 0 | 0 |
paid due | 500 | 500 | 25,920 |
paid off | 0 | 0 | 0 |
paid off | 0 | 0 | 0 |
paid off | 0 | 0 | 2,400 |
| 37 |
16,010 |
| 165 | 0 | 0 |
| 300 | 0 | 0 |
paid due | 500 | 500 | 25,200 |
paid off | 0 | 0 | 0 |
paid off | 0 | 0 | 0 |
paid off | 0 | 0 | 2,340 |
| 38 |
16,425 |
| 165 | 0 | 0 |
| 300 | 0 | 0 |
paid due | 500 | 500 | 24,480 |
paid off | 0 | 0 | 0 |
paid off | 0 | 0 | 0 |
paid off | 0 | 0 | 2,280 |
| 39 |
16,839 |
| 165 | 0 | 0 |
| 300 | 0 | 0 |
paid due | 500 | 500 | 23,760 |
paid off | 0 | 0 | 0 |
paid off | 0 | 0 | 0 |
paid off | 0 | 0 | 2,220 |
| 40 |
17,253 |
| 165 | 0 | 0 |
| 300 | 0 | 0 |
paid due | 500 | 500 | 23,040 |
paid off | 0 | 0 | 0 |
paid off | 0 | 0 | 0 |
paid off | 0 | 0 | 2,160 |
| 41 |
17,668 |
| 165 | 0 | 0 |
| 300 | 0 | 0 |
paid due | 500 | 500 | 22,320 |
paid off | 0 | 0 | 0 |
paid off | 0 | 0 | 0 |
paid off | 0 | 0 | 2,100 |
| 42 |
18,082 |
| 165 | 0 | 0 |
| 300 | 0 | 0 |
paid due | 500 | 500 | 21,600 |
paid off | 0 | 0 | 0 |
paid off | 0 | 0 | 0 |
paid off | 0 | 0 | 2,040 |
| 43 |
18,497 |
| 165 | 0 | 0 |
| 300 | 0 | 0 |
paid due | 500 | 500 | 20,880 |
paid off | 0 | 0 | 0 |
paid off | 0 | 0 | 0 |
paid off | 0 | 0 | 1,980 |
| 44 |
18,911 |
| 165 | 0 | 0 |
| 300 | 0 | 0 |
paid due | 500 | 500 | 20,160 |
paid off | 0 | 0 | 0 |
paid off | 0 | 0 | 0 |
paid off | 0 | 0 | 1,920 |
| 45 |
19,325 |
| 165 | 0 | 0 |
| 300 | 0 | 0 |
paid due | 500 | 500 | 19,440 |
paid off | 0 | 0 | 0 |
paid off | 0 | 0 | 0 |
paid off | 0 | 0 | 1,860 |
| 46 |
19,740 |
| 165 | 0 | 0 |
| 300 | 0 | 0 |
paid due | 500 | 500 | 18,720 |
paid off | 0 | 0 | 0 |
paid off | 0 | 0 | 0 |
paid off | 0 | 0 | 1,800 |
| 47 |
20,154 |
| 165 | 0 | 0 |
| 300 | 0 | 0 |
paid due | 500 | 500 | 18,000 |
paid off | 0 | 0 | 0 |
paid off | 0 | 0 | 0 |
paid off | 0 | 0 | 1,740 |
| 48 |
20,569 |
| 165 | 0 | 0 |
| 300 | 0 | 0 |
paid due | 500 | 500 | 17,280 |
paid off | 0 | 0 | 0 |
paid off | 0 | 0 | 0 |
paid off | 0 | 0 | 1,680 |
| 49 |
20,983 |
| 165 | 0 | 0 |
| 300 | 0 | 0 |
paid due | 500 | 500 | 16,560 |
paid off | 0 | 0 | 0 |
paid off | 0 | 0 | 0 |
paid off | 0 | 0 | 1,620 |
| 50 |
21,398 |
| 165 | 0 | 0 |
| 300 | 0 | 0 |
paid due | 500 | 500 | 15,840 |
paid off | 0 | 0 | 0 |
paid off | 0 | 0 | 0 |
paid off | 0 | 0 | 1,560 |
| 51 |
21,812 |
| 165 | 0 | 0 |
| 300 | 0 | 0 |
paid due | 500 | 500 | 15,120 |
paid off | 0 | 0 | 0 |
paid off | 0 | 0 | 0 |
paid off | 0 | 0 | 1,500 |
| 52 |
22,226 |
| 165 | 0 | 0 |
| 300 | 0 | 0 |
paid due | 500 | 500 | 14,400 |
paid off | 0 | 0 | 0 |
paid off | 0 | 0 | 0 |
paid off | 0 | 0 | 1,440 |
| 53 |
22,641 |
| 165 | 0 | 0 |
| 300 | 0 | 0 |
paid due | 500 | 500 | 13,680 |
paid off | 0 | 0 | 0 |
paid off | 0 | 0 | 0 |
paid off | 0 | 0 | 1,380 |
| 54 |
23,055 |
| 165 | 0 | 0 |
| 300 | 0 | 0 |
paid due | 500 | 500 | 12,960 |
paid off | 0 | 0 | 0 |
paid off | 0 | 0 | 0 |
paid off | 0 | 0 | 1,320 |
| 55 |
23,470 |
| 165 | 0 | 0 |
| 300 | 0 | 0 |
paid due | 500 | 500 | 12,240 |
paid off | 0 | 0 | 0 |
paid off | 0 | 0 | 0 |
paid off | 0 | 0 | 1,260 |
| 56 |
23,884 |
| 165 | 0 | 0 |
| 300 | 0 | 0 |
paid due | 500 | 500 | 11,520 |
paid off | 0 | 0 | 0 |
paid off | 0 | 0 | 0 |
paid off | 0 | 0 | 1,200 |
| 57 |
24,298 |
| 165 | 0 | 0 |
| 300 | 0 | 0 |
paid due | 500 | 500 | 10,800 |
paid off | 0 | 0 | 0 |
paid off | 0 | 0 | 0 |
paid off | 0 | 0 | 1,140 |
| 58 |
24,713 |
| 165 | 0 | 0 |
| 300 | 0 | 0 |
paid due | 500 | 500 | 10,080 |
paid off | 0 | 0 | 0 |
paid off | 0 | 0 | 0 |
paid off | 0 | 0 | 1,080 |
| 59 |
25,127 |
| 165 | 0 | 0 |
| 300 | 0 | 0 |
paid due | 500 | 500 | 9,360 |
paid off | 0 | 0 | 0 |
paid off | 0 | 0 | 0 |
paid off | 0 | 0 | 1,020 |
| 60 |
25,542 |
| 165 | 0 | 0 |
| 300 | 0 | 0 |
paid due | 500 | 500 | 8,640 |
paid off | 0 | 0 | 0 |
paid off | 0 | 0 | 0 |
paid off | 0 | 0 | 960 |
Low income, urban, family oriented
A Christmas Story! These poor city folk try better life for their family. They commute cheaply and live in rental units, but work to have a nice place to live in.
Model Overview
| Monthly Income: | 1,889 |
| Income Tax Rate %: | 13.00 |
| Fuel Tax Rate %: | 15.00 |
| Population Est: | 18,100,659 |
|
| food / water, value |
Cash |
300 |
| apartment, mainstream |
Rent |
1,200 |
| mass transit, value |
Rent |
100 |
| appliances / value |
Loan |
$29/mo, 1,000 total, 15% interest
|
| furniture, value |
Loan |
$0/mo, 0 total, 0% interest
|
| communications, value |
Loan |
$29/mo, 1,000 total, 15% interest
|
|
A Sample Run
| Period | Savings |
| 1 |
1,643 |
| 0 | 0 | 720 |
paid due | 1,200 | 1,200 | 169,920 |
paid due | 100 | 100 | 1,740 |
paid off | 0 | 0 | 4,380 |
paid off | 0 | 0 | 28,080 |
paid off | 0 | 0 | 1,260 |
| 2 |
1,973 |
| 300 | 0 | 0 |
paid due | 1,200 | 1,200 | 169,200 |
paid due | 100 | 100 | 1,680 |
paid off | 0 | 0 | 4,320 |
paid off | 0 | 0 | 27,840 |
paid off | 0 | 0 | 1,200 |
| 3 |
2,004 |
| 300 | 0 | 0 |
paid due | 1,200 | 1,200 | 168,480 |
paid due | 100 | 100 | 1,620 |
paid off | 0 | 0 | 4,260 |
paid off | 0 | 0 | 27,600 |
paid off | 0 | 0 | 1,140 |
| 4 |
2,034 |
| 300 | 0 | 0 |
paid due | 1,200 | 1,200 | 167,760 |
paid due | 100 | 100 | 1,560 |
paid off | 0 | 0 | 4,200 |
paid off | 0 | 0 | 27,360 |
paid off | 0 | 0 | 1,080 |
| 5 |
2,064 |
| 300 | 0 | 0 |
paid due | 1,200 | 1,200 | 167,040 |
paid due | 100 | 100 | 1,500 |
paid off | 0 | 0 | 4,140 |
paid off | 0 | 0 | 27,120 |
paid off | 0 | 0 | 1,020 |
| 6 |
2,094 |
| 300 | 0 | 0 |
paid due | 1,200 | 1,200 | 166,320 |
paid due | 100 | 100 | 1,440 |
paid off | 0 | 0 | 4,080 |
paid off | 0 | 0 | 26,880 |
paid off | 0 | 0 | 960 |
| 7 |
2,124 |
| 300 | 0 | 0 |
paid due | 1,200 | 1,200 | 165,600 |
paid due | 100 | 100 | 1,380 |
paid off | 0 | 0 | 4,020 |
paid off | 0 | 0 | 26,640 |
paid off | 0 | 0 | 900 |
| 8 |
2,154 |
| 300 | 0 | 0 |
paid due | 1,200 | 1,200 | 164,880 |
paid due | 100 | 100 | 1,320 |
paid off | 0 | 0 | 3,960 |
paid off | 0 | 0 | 26,400 |
paid off | 0 | 0 | 840 |
| 9 |
2,184 |
| 300 | 0 | 0 |
paid due | 1,200 | 1,200 | 164,160 |
paid due | 100 | 100 | 1,260 |
paid off | 0 | 0 | 3,900 |
paid off | 0 | 0 | 26,160 |
paid off | 0 | 0 | 780 |
| 10 |
2,214 |
| 300 | 0 | 0 |
paid due | 1,200 | 1,200 | 163,440 |
paid due | 100 | 100 | 1,200 |
paid off | 0 | 0 | 3,840 |
paid off | 0 | 0 | 25,920 |
paid off | 0 | 0 | 720 |
| 11 |
2,244 |
| 300 | 0 | 0 |
paid due | 1,200 | 1,200 | 162,720 |
paid due | 100 | 100 | 1,140 |
paid off | 0 | 0 | 3,780 |
paid off | 0 | 0 | 25,680 |
paid off | 0 | 0 | 660 |
| 12 |
2,274 |
| 300 | 0 | 0 |
paid due | 1,200 | 1,200 | 162,000 |
paid due | 100 | 100 | 1,080 |
paid off | 0 | 0 | 3,720 |
paid off | 0 | 0 | 25,440 |
paid off | 0 | 0 | 600 |
| 13 |
2,304 |
| 300 | 0 | 0 |
paid due | 1,200 | 1,200 | 161,280 |
paid due | 100 | 100 | 1,020 |
paid off | 0 | 0 | 3,660 |
paid off | 0 | 0 | 25,200 |
paid off | 0 | 0 | 540 |
| 14 |
2,334 |
| 300 | 0 | 0 |
paid due | 1,200 | 1,200 | 160,560 |
paid due | 100 | 100 | 960 |
paid off | 0 | 0 | 3,600 |
paid off | 0 | 0 | 24,960 |
paid off | 0 | 0 | 480 |
| 15 |
2,364 |
| 300 | 0 | 0 |
paid due | 1,200 | 1,200 | 159,840 |
paid due | 100 | 100 | 900 |
paid off | 0 | 0 | 3,540 |
paid off | 0 | 0 | 24,720 |
paid off | 0 | 0 | 420 |
| 16 |
2,394 |
| 300 | 0 | 0 |
paid due | 1,200 | 1,200 | 159,120 |
paid due | 100 | 100 | 840 |
paid off | 0 | 0 | 3,480 |
paid off | 0 | 0 | 24,480 |
paid off | 0 | 0 | 360 |
| 17 |
2,425 |
| 300 | 0 | 0 |
paid due | 1,200 | 1,200 | 158,400 |
paid due | 100 | 100 | 780 |
paid off | 0 | 0 | 3,420 |
paid off | 0 | 0 | 24,240 |
paid off | 0 | 0 | 300 |
| 18 |
2,455 |
| 300 | 0 | 0 |
paid due | 1,200 | 1,200 | 157,680 |
paid due | 100 | 100 | 720 |
paid off | 0 | 0 | 3,360 |
paid off | 0 | 0 | 24,000 |
paid off | 0 | 0 | 240 |
| 19 |
2,485 |
| 300 | 0 | 0 |
paid due | 1,200 | 1,200 | 156,960 |
paid due | 100 | 100 | 660 |
paid off | 0 | 0 | 3,300 |
paid off | 0 | 0 | 23,760 |
paid off | 0 | 0 | 180 |
| 20 |
2,515 |
| 300 | 0 | 0 |
paid due | 1,200 | 1,200 | 156,240 |
paid due | 100 | 100 | 600 |
paid off | 0 | 0 | 3,240 |
paid off | 0 | 0 | 23,520 |
paid off | 0 | 0 | 120 |
| 21 |
2,545 |
| 300 | 0 | 0 |
paid due | 1,200 | 1,200 | 155,520 |
paid due | 100 | 100 | 540 |
paid off | 0 | 0 | 3,180 |
paid off | 0 | 0 | 23,280 |
paid off | 0 | 0 | 60 |
| 22 |
2,575 |
| 300 | 0 | 0 |
paid due | 1,200 | 1,200 | 154,800 |
paid due | 100 | 100 | 480 |
paid off | 0 | 0 | 3,120 |
paid off | 0 | 0 | 23,040 |
paid off | 0 | 0 | 0 |
| 23 |
2,612 |
| 300 | 0 | 0 |
paid due | 1,200 | 1,200 | 154,080 |
paid due | 100 | 100 | 420 |
paid off | 0 | 0 | 3,060 |
paid off | 0 | 0 | 22,800 |
paid off | 0 | 0 | 0 |
| 24 |
2,649 |
| 300 | 0 | 0 |
paid due | 1,200 | 1,200 | 153,360 |
paid due | 100 | 100 | 360 |
paid off | 0 | 0 | 3,000 |
paid off | 0 | 0 | 22,560 |
paid off | 0 | 0 | 0 |
| 25 |
2,686 |
| 300 | 0 | 0 |
paid due | 1,200 | 1,200 | 152,640 |
paid due | 100 | 100 | 300 |
paid off | 0 | 0 | 2,940 |
paid off | 0 | 0 | 22,320 |
paid off | 0 | 0 | 0 |
| 26 |
2,723 |
| 300 | 0 | 0 |
paid due | 1,200 | 1,200 | 151,920 |
paid due | 100 | 100 | 240 |
paid off | 0 | 0 | 2,880 |
paid off | 0 | 0 | 22,080 |
paid off | 0 | 0 | 0 |
| 27 |
2,760 |
| 300 | 0 | 0 |
paid due | 1,200 | 1,200 | 151,200 |
paid due | 100 | 100 | 180 |
paid off | 0 | 0 | 2,820 |
paid off | 0 | 0 | 21,840 |
paid off | 0 | 0 | 0 |
| 28 |
2,797 |
| 300 | 0 | 0 |
paid due | 1,200 | 1,200 | 150,480 |
paid due | 100 | 100 | 120 |
paid off | 0 | 0 | 2,760 |
paid off | 0 | 0 | 21,600 |
paid off | 0 | 0 | 0 |
| 29 |
2,834 |
| 300 | 0 | 0 |
paid due | 1,200 | 1,200 | 149,760 |
paid due | 100 | 100 | 60 |
paid off | 0 | 0 | 2,700 |
paid off | 0 | 0 | 21,360 |
paid off | 0 | 0 | 0 |
| 30 |
2,871 |
| 300 | 0 | 0 |
paid due | 1,200 | 1,200 | 149,040 |
paid due | 100 | 100 | 0 |
paid off | 0 | 0 | 2,640 |
paid off | 0 | 0 | 21,120 |
paid off | 0 | 0 | 0 |
| 31 |
2,908 |
| 300 | 0 | 0 |
paid due | 1,200 | 1,200 | 148,320 |
paid due | 100 | 100 | 5,700 |
paid off | 0 | 0 | 2,580 |
paid off | 0 | 0 | 20,880 |
paid off | 0 | 0 | 0 |
| 32 |
2,945 |
| 300 | 0 | 0 |
paid due | 1,200 | 1,200 | 147,600 |
paid due | 100 | 100 | 5,640 |
paid off | 0 | 0 | 2,520 |
paid off | 0 | 0 | 20,640 |
paid off | 0 | 0 | 0 |
| 33 |
2,982 |
| 300 | 0 | 0 |
paid due | 1,200 | 1,200 | 146,880 |
paid due | 100 | 100 | 5,580 |
paid off | 0 | 0 | 2,460 |
paid off | 0 | 0 | 20,400 |
paid off | 0 | 0 | 0 |
| 34 |
3,019 |
| 300 | 0 | 0 |
paid due | 1,200 | 1,200 | 146,160 |
paid due | 100 | 100 | 5,520 |
paid off | 0 | 0 | 2,400 |
paid off | 0 | 0 | 20,160 |
paid off | 0 | 0 | 0 |
| 35 |
3,056 |
| 300 | 0 | 0 |
paid due | 1,200 | 1,200 | 145,440 |
paid due | 100 | 100 | 5,460 |
paid off | 0 | 0 | 2,340 |
paid off | 0 | 0 | 19,920 |
paid off | 0 | 0 | 0 |
| 36 |
3,093 |
| 300 | 0 | 0 |
paid due | 1,200 | 1,200 | 144,720 |
paid due | 100 | 100 | 5,400 |
paid off | 0 | 0 | 2,280 |
paid off | 0 | 0 | 19,680 |
paid off | 0 | 0 | 0 |
| 37 |
3,130 |
| 300 | 0 | 0 |
paid due | 1,200 | 1,200 | 144,000 |
paid due | 100 | 100 | 5,340 |
paid off | 0 | 0 | 2,220 |
paid off | 0 | 0 | 19,440 |
paid off | 0 | 0 | 0 |
| 38 |
3,167 |
| 300 | 0 | 0 |
paid due | 1,200 | 1,200 | 143,280 |
paid due | 100 | 100 | 5,280 |
paid off | 0 | 0 | 2,160 |
paid off | 0 | 0 | 19,200 |
paid off | 0 | 0 | 0 |
| 39 |
3,204 |
| 300 | 0 | 0 |
paid due | 1,200 | 1,200 | 142,560 |
paid due | 100 | 100 | 5,220 |
paid off | 0 | 0 | 2,100 |
paid off | 0 | 0 | 18,960 |
paid off | 0 | 0 | 0 |
| 40 |
3,240 |
| 300 | 0 | 0 |
paid due | 1,200 | 1,200 | 141,840 |
paid due | 100 | 100 | 5,160 |
paid off | 0 | 0 | 2,040 |
paid off | 0 | 0 | 18,720 |
paid off | 0 | 0 | 0 |
| 41 |
3,277 |
| 300 | 0 | 0 |
paid due | 1,200 | 1,200 | 141,120 |
paid due | 100 | 100 | 5,100 |
paid off | 0 | 0 | 1,980 |
paid off | 0 | 0 | 18,480 |
paid off | 0 | 0 | 0 |
| 42 |
3,314 |
| 300 | 0 | 0 |
paid due | 1,200 | 1,200 | 140,400 |
paid due | 100 | 100 | 5,040 |
paid off | 0 | 0 | 1,920 |
paid off | 0 | 0 | 18,240 |
paid off | 0 | 0 | 0 |
| 43 |
3,351 |
| 300 | 0 | 0 |
paid due | 1,200 | 1,200 | 139,680 |
paid due | 100 | 100 | 4,980 |
paid off | 0 | 0 | 1,860 |
paid off | 0 | 0 | 18,000 |
paid off | 0 | 0 | 0 |
| 44 |
3,388 |
| 300 | 0 | 0 |
paid due | 1,200 | 1,200 | 138,960 |
paid due | 100 | 100 | 4,920 |
paid off | 0 | 0 | 1,800 |
paid off | 0 | 0 | 17,760 |
paid off | 0 | 0 | 0 |
| 45 |
3,425 |
| 300 | 0 | 0 |
paid due | 1,200 | 1,200 | 138,240 |
paid due | 100 | 100 | 4,860 |
paid off | 0 | 0 | 1,740 |
paid off | 0 | 0 | 17,520 |
paid off | 0 | 0 | 0 |
| 46 |
3,462 |
| 300 | 0 | 0 |
paid due | 1,200 | 1,200 | 137,520 |
paid due | 100 | 100 | 4,800 |
paid off | 0 | 0 | 1,680 |
paid off | 0 | 0 | 17,280 |
paid off | 0 | 0 | 0 |
| 47 |
3,499 |
| 300 | 0 | 0 |
paid due | 1,200 | 1,200 | 136,800 |
paid due | 100 | 100 | 4,740 |
paid off | 0 | 0 | 1,620 |
paid off | 0 | 0 | 17,040 |
paid off | 0 | 0 | 0 |
| 48 |
3,536 |
| 300 | 0 | 0 |
paid due | 1,200 | 1,200 | 136,080 |
paid due | 100 | 100 | 4,680 |
paid off | 0 | 0 | 1,560 |
paid off | 0 | 0 | 16,800 |
paid off | 0 | 0 | 0 |
| 49 |
3,573 |
| 300 | 0 | 0 |
paid due | 1,200 | 1,200 | 135,360 |
paid due | 100 | 100 | 4,620 |
paid off | 0 | 0 | 1,500 |
paid off | 0 | 0 | 16,560 |
paid off | 0 | 0 | 0 |
| 50 |
3,610 |
| 300 | 0 | 0 |
paid due | 1,200 | 1,200 | 134,640 |
paid due | 100 | 100 | 4,560 |
paid off | 0 | 0 | 1,440 |
paid off | 0 | 0 | 16,320 |
paid off | 0 | 0 | 0 |
| 51 |
3,647 |
| 300 | 0 | 0 |
paid due | 1,200 | 1,200 | 133,920 |
paid due | 100 | 100 | 4,500 |
paid off | 0 | 0 | 1,380 |
paid off | 0 | 0 | 16,080 |
paid off | 0 | 0 | 0 |
| 52 |
3,684 |
| 300 | 0 | 0 |
paid due | 1,200 | 1,200 | 133,200 |
paid due | 100 | 100 | 4,440 |
paid off | 0 | 0 | 1,320 |
paid off | 0 | 0 | 15,840 |
paid off | 0 | 0 | 0 |
| 53 |
3,721 |
| 300 | 0 | 0 |
paid due | 1,200 | 1,200 | 132,480 |
paid due | 100 | 100 | 4,380 |
paid off | 0 | 0 | 1,260 |
paid off | 0 | 0 | 15,600 |
paid off | 0 | 0 | 0 |
| 54 |
3,758 |
| 300 | 0 | 0 |
paid due | 1,200 | 1,200 | 131,760 |
paid due | 100 | 100 | 4,320 |
paid off | 0 | 0 | 1,200 |
paid off | 0 | 0 | 15,360 |
paid off | 0 | 0 | 0 |
| 55 |
3,795 |
| 300 | 0 | 0 |
paid due | 1,200 | 1,200 | 131,040 |
paid due | 100 | 100 | 4,260 |
paid off | 0 | 0 | 1,140 |
paid off | 0 | 0 | 15,120 |
paid off | 0 | 0 | 0 |
| 56 |
3,832 |
| 300 | 0 | 0 |
paid due | 1,200 | 1,200 | 130,320 |
paid due | 100 | 100 | 4,200 |
paid off | 0 | 0 | 1,080 |
paid off | 0 | 0 | 14,880 |
paid off | 0 | 0 | 0 |
| 57 |
3,869 |
| 300 | 0 | 0 |
paid due | 1,200 | 1,200 | 129,600 |
paid due | 100 | 100 | 4,140 |
paid off | 0 | 0 | 1,020 |
paid off | 0 | 0 | 14,640 |
paid off | 0 | 0 | 0 |
| 58 |
3,906 |
| 300 | 0 | 0 |
paid due | 1,200 | 1,200 | 128,880 |
paid due | 100 | 100 | 4,080 |
paid off | 0 | 0 | 960 |
paid off | 0 | 0 | 14,400 |
paid off | 0 | 0 | 0 |
| 59 |
3,943 |
| 300 | 0 | 0 |
paid due | 1,200 | 1,200 | 128,160 |
paid due | 100 | 100 | 4,020 |
paid off | 0 | 0 | 900 |
paid off | 0 | 0 | 14,160 |
paid off | 0 | 0 | 0 |
| 60 |
3,980 |
| 300 | 0 | 0 |
paid due | 1,200 | 1,200 | 127,440 |
paid due | 100 | 100 | 3,960 |
paid off | 0 | 0 | 840 |
paid off | 0 | 0 | 13,920 |
paid off | 0 | 0 | 0 |
Low income, urban, likes to party
Gangstas! These poor city folk don't have a lot of money, but, what they have they tend to spend on drinking on smoking and the occasional electronic goody.
Model Overview
| Monthly Income: | 1,268 |
| Income Tax Rate %: | 13.00 |
| Fuel Tax Rate %: | 15.00 |
| Population Est: | 7,757,425 |
|
| smokes n drinks, value |
Cash |
150 |
| food / water, value |
Cash |
300 |
| apartment, value |
Rent |
500 |
| mass transit, value |
Rent |
100 |
| communications, value |
Loan |
$29/mo, 1,000 total, 15% interest
|
| appliances / value |
Loan |
$29/mo, 1,000 total, 15% interest
|
|
A Sample Run
| Period | Savings |
| 1 |
1,103 |
| 0 | 0 | 720 |
| 0 | 0 | 720 |
paid due | 500 | 500 | 312,480 |
paid due | 100 | 100 | 4,740 |
paid due | 29 | 87 | 2,400 |
paid off | 0 | 0 | 2,100 |
| 2 |
1,563 |
| 165 | 0 | 0 |
| 300 | 0 | 0 |
paid due | 500 | 500 | 311,760 |
paid due | 100 | 100 | 4,680 |
paid due | 29 | 58 | 2,340 |
paid off | 0 | 0 | 2,040 |
| 3 |
1,558 |
| 165 | 0 | 0 |
| 300 | 0 | 0 |
paid due | 500 | 500 | 311,040 |
paid due | 100 | 100 | 4,620 |
paid due | 29 | 29 | 2,280 |
paid off | 0 | 0 | 1,980 |
| 4 |
1,553 |
| 165 | 0 | 0 |
| 300 | 0 | 0 |
paid due | 500 | 500 | 310,320 |
paid due | 100 | 100 | 4,560 |
paid due | 29 | (0) | 2,220 |
paid off | 0 | 0 | 1,920 |
| 5 |
1,548 |
| 165 | 0 | 0 |
| 300 | 0 | 0 |
paid due | 500 | 500 | 309,600 |
paid due | 100 | 100 | 4,500 |
paid off | 0 | 0 | 2,160 |
paid off | 0 | 0 | 1,860 |
| 6 |
1,573 |
| 165 | 0 | 0 |
| 300 | 0 | 0 |
paid due | 500 | 500 | 308,880 |
paid due | 100 | 100 | 4,440 |
paid off | 0 | 0 | 2,100 |
paid off | 0 | 0 | 1,800 |
| 7 |
1,597 |
| 165 | 0 | 0 |
| 300 | 0 | 0 |
paid due | 500 | 500 | 308,160 |
paid due | 100 | 100 | 4,380 |
paid off | 0 | 0 | 2,040 |
paid off | 0 | 0 | 1,740 |
| 8 |
1,622 |
| 165 | 0 | 0 |
| 300 | 0 | 0 |
paid due | 500 | 500 | 307,440 |
paid due | 100 | 100 | 4,320 |
paid off | 0 | 0 | 1,980 |
paid off | 0 | 0 | 1,680 |
| 9 |
1,646 |
| 165 | 0 | 0 |
| 300 | 0 | 0 |
paid due | 500 | 500 | 306,720 |
paid due | 100 | 100 | 4,260 |
paid off | 0 | 0 | 1,920 |
paid off | 0 | 0 | 1,620 |
| 10 |
1,670 |
| 165 | 0 | 0 |
| 300 | 0 | 0 |
paid due | 500 | 500 | 306,000 |
paid due | 100 | 100 | 4,200 |
paid off | 0 | 0 | 1,860 |
paid off | 0 | 0 | 1,560 |
| 11 |
1,695 |
| 165 | 0 | 0 |
| 300 | 0 | 0 |
paid due | 500 | 500 | 305,280 |
paid due | 100 | 100 | 4,140 |
paid off | 0 | 0 | 1,800 |
paid off | 0 | 0 | 1,500 |
| 12 |
1,719 |
| 165 | 0 | 0 |
| 300 | 0 | 0 |
paid due | 500 | 500 | 304,560 |
paid due | 100 | 100 | 4,080 |
paid off | 0 | 0 | 1,740 |
paid off | 0 | 0 | 1,440 |
| 13 |
1,743 |
| 165 | 0 | 0 |
| 300 | 0 | 0 |
paid due | 500 | 500 | 303,840 |
paid due | 100 | 100 | 4,020 |
paid off | 0 | 0 | 1,680 |
paid off | 0 | 0 | 1,380 |
| 14 |
1,768 |
| 165 | 0 | 0 |
| 300 | 0 | 0 |
paid due | 500 | 500 | 303,120 |
paid due | 100 | 100 | 3,960 |
paid off | 0 | 0 | 1,620 |
paid off | 0 | 0 | 1,320 |
| 15 |
1,792 |
| 165 | 0 | 0 |
| 300 | 0 | 0 |
paid due | 500 | 500 | 302,400 |
paid due | 100 | 100 | 3,900 |
paid off | 0 | 0 | 1,560 |
paid off | 0 | 0 | 1,260 |
| 16 |
1,817 |
| 165 | 0 | 0 |
| 300 | 0 | 0 |
paid due | 500 | 500 | 301,680 |
paid due | 100 | 100 | 3,840 |
paid off | 0 | 0 | 1,500 |
paid off | 0 | 0 | 1,200 |
| 17 |
1,841 |
| 165 | 0 | 0 |
| 300 | 0 | 0 |
paid due | 500 | 500 | 300,960 |
paid due | 100 | 100 | 3,780 |
paid off | 0 | 0 | 1,440 |
paid off | 0 | 0 | 1,140 |
| 18 |
1,865 |
| 165 | 0 | 0 |
| 300 | 0 | 0 |
paid due | 500 | 500 | 300,240 |
paid due | 100 | 100 | 3,720 |
paid off | 0 | 0 | 1,380 |
paid off | 0 | 0 | 1,080 |
| 19 |
1,890 |
| 165 | 0 | 0 |
| 300 | 0 | 0 |
paid due | 500 | 500 | 299,520 |
paid due | 100 | 100 | 3,660 |
paid off | 0 | 0 | 1,320 |
paid off | 0 | 0 | 1,020 |
| 20 |
1,914 |
| 165 | 0 | 0 |
| 300 | 0 | 0 |
paid due | 500 | 500 | 298,800 |
paid due | 100 | 100 | 3,600 |
paid off | 0 | 0 | 1,260 |
paid off | 0 | 0 | 960 |
| 21 |
1,938 |
| 165 | 0 | 0 |
| 300 | 0 | 0 |
paid due | 500 | 500 | 298,080 |
paid due | 100 | 100 | 3,540 |
paid off | 0 | 0 | 1,200 |
paid off | 0 | 0 | 900 |
| 22 |
1,963 |
| 165 | 0 | 0 |
| 300 | 0 | 0 |
paid due | 500 | 500 | 297,360 |
paid due | 100 | 100 | 3,480 |
paid off | 0 | 0 | 1,140 |
paid off | 0 | 0 | 840 |
| 23 |
1,987 |
| 165 | 0 | 0 |
| 300 | 0 | 0 |
paid due | 500 | 500 | 296,640 |
paid due | 100 | 100 | 3,420 |
paid off | 0 | 0 | 1,080 |
paid off | 0 | 0 | 780 |
| 24 |
2,012 |
| 165 | 0 | 0 |
| 300 | 0 | 0 |
paid due | 500 | 500 | 295,920 |
paid due | 100 | 100 | 3,360 |
paid off | 0 | 0 | 1,020 |
paid off | 0 | 0 | 720 |
| 25 |
2,036 |
| 165 | 0 | 0 |
| 300 | 0 | 0 |
paid due | 500 | 500 | 295,200 |
paid due | 100 | 100 | 3,300 |
paid off | 0 | 0 | 960 |
paid off | 0 | 0 | 660 |
| 26 |
2,060 |
| 165 | 0 | 0 |
| 300 | 0 | 0 |
paid due | 500 | 500 | 294,480 |
paid due | 100 | 100 | 3,240 |
paid off | 0 | 0 | 900 |
paid off | 0 | 0 | 600 |
| 27 |
2,085 |
| 165 | 0 | 0 |
| 300 | 0 | 0 |
paid due | 500 | 500 | 293,760 |
paid due | 100 | 100 | 3,180 |
paid off | 0 | 0 | 840 |
paid off | 0 | 0 | 540 |
| 28 |
2,109 |
| 165 | 0 | 0 |
| 300 | 0 | 0 |
paid due | 500 | 500 | 293,040 |
paid due | 100 | 100 | 3,120 |
paid off | 0 | 0 | 780 |
paid off | 0 | 0 | 480 |
| 29 |
2,133 |
| 165 | 0 | 0 |
| 300 | 0 | 0 |
paid due | 500 | 500 | 292,320 |
paid due | 100 | 100 | 3,060 |
paid off | 0 | 0 | 720 |
paid off | 0 | 0 | 420 |
| 30 |
2,158 |
| 165 | 0 | 0 |
| 300 | 0 | 0 |
paid due | 500 | 500 | 291,600 |
paid due | 100 | 100 | 3,000 |
paid off | 0 | 0 | 660 |
paid off | 0 | 0 | 360 |
| 31 |
2,182 |
| 165 | 0 | 0 |
| 300 | 0 | 0 |
paid due | 500 | 500 | 290,880 |
paid due | 100 | 100 | 2,940 |
paid off | 0 | 0 | 600 |
paid off | 0 | 0 | 300 |
| 32 |
2,206 |
| 165 | 0 | 0 |
| 300 | 0 | 0 |
paid due | 500 | 500 | 290,160 |
paid due | 100 | 100 | 2,880 |
paid off | 0 | 0 | 540 |
paid off | 0 | 0 | 240 |
| 33 |
2,231 |
| 165 | 0 | 0 |
| 300 | 0 | 0 |
paid due | 500 | 500 | 289,440 |
paid due | 100 | 100 | 2,820 |
paid off | 0 | 0 | 480 |
paid off | 0 | 0 | 180 |
| 34 |
2,255 |
| 165 | 0 | 0 |
| 300 | 0 | 0 |
paid due | 500 | 500 | 288,720 |
paid due | 100 | 100 | 2,760 |
paid off | 0 | 0 | 420 |
paid off | 0 | 0 | 120 |
| 35 |
2,280 |
| 165 | 0 | 0 |
| 300 | 0 | 0 |
paid due | 500 | 500 | 288,000 |
paid due | 100 | 100 | 2,700 |
paid off | 0 | 0 | 360 |
paid off | 0 | 0 | 60 |
| 36 |
2,304 |
| 165 | 0 | 0 |
| 300 | 0 | 0 |
paid due | 500 | 500 | 287,280 |
paid due | 100 | 100 | 2,640 |
paid off | 0 | 0 | 300 |
paid off | 0 | 0 | 0 |
| 37 |
2,335 |
| 165 | 0 | 0 |
| 300 | 0 | 0 |
paid due | 500 | 500 | 286,560 |
paid due | 100 | 100 | 2,580 |
paid off | 0 | 0 | 240 |
paid off | 0 | 0 | 0 |
| 38 |
2,366 |
| 165 | 0 | 0 |
| 300 | 0 | 0 |
paid due | 500 | 500 | 285,840 |
paid due | 100 | 100 | 2,520 |
paid off | 0 | 0 | 180 |
paid off | 0 | 0 | 0 |
| 39 |
2,398 |
| 165 | 0 | 0 |
| 300 | 0 | 0 |
paid due | 500 | 500 | 285,120 |
paid due | 100 | 100 | 2,460 |
paid off | 0 | 0 | 120 |
paid off | 0 | 0 | 0 |
| 40 |
2,429 |
| 165 | 0 | 0 |
| 300 | 0 | 0 |
paid due | 500 | 500 | 284,400 |
paid due | 100 | 100 | 2,400 |
paid off | 0 | 0 | 60 |
paid off | 0 | 0 | 0 |
| 41 |
2,460 |
| 165 | 0 | 0 |
| 300 | 0 | 0 |
paid due | 500 | 500 | 283,680 |
paid due | 100 | 100 | 2,340 |
paid off | 0 | 0 | 0 |
paid off | 0 | 0 | 0 |
| 42 |
2,498 |
| 165 | 0 | 0 |
| 300 | 0 | 0 |
paid due | 500 | 500 | 282,960 |
paid due | 100 | 100 | 2,280 |
paid off | 0 | 0 | 0 |
paid off | 0 | 0 | 0 |
| 43 |
2,537 |
| 165 | 0 | 0 |
| 300 | 0 | 0 |
paid due | 500 | 500 | 282,240 |
paid due | 100 | 100 | 2,220 |
paid off | 0 | 0 | 0 |
paid off | 0 | 0 | 0 |
| 44 |
2,575 |
| 165 | 0 | 0 |
| 300 | 0 | 0 |
paid due | 500 | 500 | 281,520 |
paid due | 100 | 100 | 2,160 |
paid off | 0 | 0 | 0 |
paid off | 0 | 0 | 0 |
| 45 |
2,613 |
| 165 | 0 | 0 |
| 300 | 0 | 0 |
paid due | 500 | 500 | 280,800 |
paid due | 100 | 100 | 2,100 |
paid off | 0 | 0 | 0 |
paid off | 0 | 0 | 0 |
| 46 |
2,651 |
| 165 | 0 | 0 |
| 300 | 0 | 0 |
paid due | 500 | 500 | 280,080 |
paid due | 100 | 100 | 2,040 |
paid off | 0 | 0 | 0 |
paid off | 0 | 0 | 0 |
| 47 |
2,689 |
| 165 | 0 | 0 |
| 300 | 0 | 0 |
paid due | 500 | 500 | 279,360 |
paid due | 100 | 100 | 1,980 |
paid off | 0 | 0 | 0 |
paid off | 0 | 0 | 0 |
| 48 |
2,727 |
| 165 | 0 | 0 |
| 300 | 0 | 0 |
paid due | 500 | 500 | 278,640 |
paid due | 100 | 100 | 1,920 |
paid off | 0 | 0 | 0 |
paid off | 0 | 0 | 0 |
| 49 |
2,766 |
| 165 | 0 | 0 |
| 300 | 0 | 0 |
paid due | 500 | 500 | 277,920 |
paid due | 100 | 100 | 1,860 |
paid off | 0 | 0 | 0 |
paid off | 0 | 0 | 0 |
| 50 |
2,804 |
| 165 | 0 | 0 |
| 300 | 0 | 0 |
paid due | 500 | 500 | 277,200 |
paid due | 100 | 100 | 1,800 |
paid off | 0 | 0 | 0 |
paid off | 0 | 0 | 0 |
| 51 |
2,842 |
| 165 | 0 | 0 |
| 300 | 0 | 0 |
paid due | 500 | 500 | 276,480 |
paid due | 100 | 100 | 1,740 |
paid off | 0 | 0 | 0 |
paid off | 0 | 0 | 0 |
| 52 |
2,880 |
| 165 | 0 | 0 |
| 300 | 0 | 0 |
paid due | 500 | 500 | 275,760 |
paid due | 100 | 100 | 1,680 |
paid off | 0 | 0 | 0 |
paid off | 0 | 0 | 0 |
| 53 |
2,918 |
| 165 | 0 | 0 |
| 300 | 0 | 0 |
paid due | 500 | 500 | 275,040 |
paid due | 100 | 100 | 1,620 |
paid off | 0 | 0 | 0 |
paid off | 0 | 0 | 0 |
| 54 |
2,956 |
| 165 | 0 | 0 |
| 300 | 0 | 0 |
paid due | 500 | 500 | 274,320 |
paid due | 100 | 100 | 1,560 |
paid off | 0 | 0 | 0 |
paid off | 0 | 0 | 0 |
| 55 |
2,995 |
| 165 | 0 | 0 |
| 300 | 0 | 0 |
paid due | 500 | 500 | 273,600 |
paid due | 100 | 100 | 1,500 |
paid off | 0 | 0 | 0 |
paid off | 0 | 0 | 0 |
| 56 |
3,033 |
| 165 | 0 | 0 |
| 300 | 0 | 0 |
paid due | 500 | 500 | 272,880 |
paid due | 100 | 100 | 1,440 |
paid off | 0 | 0 | 0 |
paid off | 0 | 0 | 0 |
| 57 |
3,071 |
| 165 | 0 | 0 |
| 300 | 0 | 0 |
paid due | 500 | 500 | 272,160 |
paid due | 100 | 100 | 1,380 |
paid off | 0 | 0 | 0 |
paid off | 0 | 0 | 0 |
| 58 |
3,109 |
| 165 | 0 | 0 |
| 300 | 0 | 0 |
paid due | 500 | 500 | 271,440 |
paid due | 100 | 100 | 1,320 |
paid off | 0 | 0 | 0 |
paid off | 0 | 0 | 0 |
| 59 |
3,147 |
| 165 | 0 | 0 |
| 300 | 0 | 0 |
paid due | 500 | 500 | 270,720 |
paid due | 100 | 100 | 1,260 |
paid off | 0 | 0 | 0 |
paid off | 0 | 0 | 0 |
| 60 |
3,185 |
| 165 | 0 | 0 |
| 300 | 0 | 0 |
paid due | 500 | 500 | 270,000 |
paid due | 100 | 100 | 1,200 |
paid off | 0 | 0 | 0 |
paid off | 0 | 0 | 0 |
Middle income, rural, family oriented
Goodnight John-Boy! The classic class rural family, these folks are focused on making a nice home for themselves and their children.
Model Overview
| Monthly Income: | 4,947 |
| Income Tax Rate %: | 17.00 |
| Fuel Tax Rate %: | 15.00 |
| Population Est: | 9,067,948 |
|
| food / water, mainstream |
Cash |
500 |
| house, mainstream |
Loan |
$2,550/mo, 270,000 total, 8% interest
|
| car, mainstream |
Loan |
$350/mo, 15,000 total, 8% interest
|
| appliances / mainstream |
Loan |
$350/mo, 15,000 total, 8% interest
|
| furniture, mainstream |
Loan |
$116/mo, 5,000 total, 8% interest
|
| communications, mainstream |
Cash |
400 |
|
A Sample Run
| Period | Savings |
| 1 |
4,106 |
| 0 | 0 | 720 |
paid due | 2,550 | 45,900 | 186,480 |
paid off | 0 | 0 | 180 |
paid off | 0 | 0 | 7,140 |
paid off | 0 | 0 | 1,920 |
| 0 | 0 | 540 |
| 2 |
5,510 |
| 500 | 0 | 0 |
paid due | 2,550 | 43,350 | 185,760 |
paid off | 0 | 0 | 120 |
paid off | 0 | 0 | 7,080 |
paid off | 0 | 0 | 1,680 |
| 0 | 0 | 480 |
| 3 |
6,415 |
| 500 | 0 | 0 |
paid due | 2,550 | 40,800 | 185,040 |
paid off | 0 | 0 | 60 |
paid off | 0 | 0 | 7,020 |
paid off | 0 | 0 | 1,440 |
| 0 | 0 | 420 |
| 4 |
7,319 |
| 500 | 0 | 0 |
paid due | 2,550 | 38,250 | 184,320 |
paid due | 350 | 20,650 | 0 |
paid off | 0 | 0 | 6,960 |
paid off | 0 | 0 | 1,200 |
| 0 | 0 | 360 |
| 5 |
7,874 |
| 500 | 0 | 0 |
paid due | 2,550 | 35,700 | 183,600 |
paid due | 350 | 20,300 | 5,700 |
paid off | 0 | 0 | 6,900 |
paid off | 0 | 0 | 960 |
| 0 | 0 | 300 |
| 6 |
8,428 |
| 500 | 0 | 0 |
paid due | 2,550 | 33,150 | 182,880 |
paid due | 350 | 19,950 | 5,640 |
paid off | 0 | 0 | 6,840 |
paid off | 0 | 0 | 720 |
| 0 | 0 | 240 |
| 7 |
8,983 |
| 500 | 0 | 0 |
paid due | 2,550 | 30,600 | 182,160 |
paid due | 350 | 19,600 | 5,580 |
paid off | 0 | 0 | 6,780 |
paid off | 0 | 0 | 480 |
| 0 | 0 | 180 |
| 8 |
9,537 |
| 500 | 0 | 0 |
paid due | 2,550 | 28,050 | 181,440 |
paid due | 350 | 19,250 | 5,520 |
paid off | 0 | 0 | 6,720 |
paid off | 0 | 0 | 240 |
| 0 | 0 | 120 |
| 9 |
10,091 |
| 500 | 0 | 0 |
paid due | 2,550 | 25,500 | 180,720 |
paid due | 350 | 18,900 | 5,460 |
paid off | 0 | 0 | 6,660 |
paid due | 116 | 6,883 | 0 |
| 0 | 0 | 60 |
| 10 |
10,529 |
| 500 | 0 | 0 |
paid due | 2,550 | 22,950 | 180,000 |
paid due | 350 | 18,550 | 5,400 |
paid off | 0 | 0 | 6,600 |
paid due | 116 | 6,766 | 47,760 |
| 400 | 0 | 0 |
| 11 |
10,567 |
| 500 | 0 | 0 |
paid due | 2,550 | 20,400 | 179,280 |
paid due | 350 | 18,200 | 5,340 |
paid off | 0 | 0 | 6,540 |
paid due | 116 | 6,650 | 47,520 |
| 0 | 0 | 2,340 |
| 12 |
11,005 |
| 500 | 0 | 0 |
paid due | 2,550 | 17,850 | 178,560 |
paid due | 350 | 17,850 | 5,280 |
paid off | 0 | 0 | 6,480 |
paid due | 116 | 6,533 | 47,280 |
| 0 | 0 | 2,280 |
| 13 |
11,443 |
| 500 | 0 | 0 |
paid due | 2,550 | 15,300 | 177,840 |
paid due | 350 | 17,500 | 5,220 |
paid off | 0 | 0 | 6,420 |
paid due | 116 | 6,416 | 47,040 |
| 0 | 0 | 2,220 |
| 14 |
11,880 |
| 500 | 0 | 0 |
paid due | 2,550 | 12,750 | 177,120 |
paid due | 350 | 17,150 | 5,160 |
paid off | 0 | 0 | 6,360 |
paid due | 116 | 6,300 | 46,800 |
| 0 | 0 | 2,160 |
| 15 |
12,318 |
| 500 | 0 | 0 |
paid due | 2,550 | 10,200 | 176,400 |
paid due | 350 | 16,800 | 5,100 |
paid off | 0 | 0 | 6,300 |
paid due | 116 | 6,183 | 46,560 |
| 0 | 0 | 2,100 |
| 16 |
12,756 |
| 500 | 0 | 0 |
paid due | 2,550 | 7,650 | 175,680 |
paid due | 350 | 16,450 | 5,040 |
paid off | 0 | 0 | 6,240 |
paid due | 116 | 6,066 | 46,320 |
| 0 | 0 | 2,040 |
| 17 |
13,194 |
| 500 | 0 | 0 |
paid due | 2,550 | 5,100 | 174,960 |
paid due | 350 | 16,100 | 4,980 |
paid off | 0 | 0 | 6,180 |
paid due | 116 | 5,950 | 46,080 |
| 0 | 0 | 1,980 |
| 18 |
13,632 |
| 500 | 0 | 0 |
paid due | 2,550 | 2,550 | 174,240 |
paid due | 350 | 15,750 | 4,920 |
paid off | 0 | 0 | 6,120 |
paid due | 116 | 5,833 | 45,840 |
| 0 | 0 | 1,920 |
| 19 |
14,069 |
| 500 | 0 | 0 |
paid due | 2,550 | 0 | 173,520 |
paid due | 350 | 15,400 | 4,860 |
paid off | 0 | 0 | 6,060 |
paid due | 116 | 5,716 | 45,600 |
| 0 | 0 | 1,860 |
| 20 |
14,507 |
| 500 | 0 | 0 |
paid off | 0 | 0 | 172,800 |
paid due | 350 | 15,050 | 4,800 |
paid off | 0 | 0 | 6,000 |
paid due | 116 | 5,600 | 45,360 |
| 0 | 0 | 1,800 |
| 21 |
17,495 |
| 500 | 0 | 0 |
paid off | 0 | 0 | 172,080 |
paid due | 350 | 14,700 | 4,740 |
paid off | 0 | 0 | 5,940 |
paid due | 116 | 5,483 | 45,120 |
| 0 | 0 | 1,740 |
| 22 |
20,483 |
| 500 | 0 | 0 |
paid off | 0 | 0 | 171,360 |
paid due | 350 | 14,350 | 4,680 |
paid off | 0 | 0 | 5,880 |
paid due | 116 | 5,366 | 44,880 |
| 0 | 0 | 1,680 |
| 23 |
23,471 |
| 500 | 0 | 0 |
paid off | 0 | 0 | 170,640 |
paid due | 350 | 14,000 | 4,620 |
paid off | 0 | 0 | 5,820 |
paid due | 116 | 5,250 | 44,640 |
| 0 | 0 | 1,620 |
| 24 |
26,458 |
| 500 | 0 | 0 |
paid off | 0 | 0 | 169,920 |
paid due | 350 | 13,650 | 4,560 |
paid off | 0 | 0 | 5,760 |
paid due | 116 | 5,133 | 44,400 |
| 0 | 0 | 1,560 |
| 25 |
29,446 |
| 500 | 0 | 0 |
paid off | 0 | 0 | 169,200 |
paid due | 350 | 13,300 | 4,500 |
paid off | 0 | 0 | 5,700 |
paid due | 116 | 5,016 | 44,160 |
| 0 | 0 | 1,500 |
| 26 |
32,434 |
| 500 | 0 | 0 |
paid off | 0 | 0 | 168,480 |
paid due | 350 | 12,950 | 4,440 |
paid off | 0 | 0 | 5,640 |
paid due | 116 | 4,900 | 43,920 |
| 0 | 0 | 1,440 |
| 27 |
35,422 |
| 500 | 0 | 0 |
paid off | 0 | 0 | 167,760 |
paid due | 350 | 12,600 | 4,380 |
paid off | 0 | 0 | 5,580 |
paid due | 116 | 4,783 | 43,680 |
| 0 | 0 | 1,380 |
| 28 |
38,410 |
| 500 | 0 | 0 |
paid off | 0 | 0 | 167,040 |
paid due | 350 | 12,250 | 4,320 |
paid off | 0 | 0 | 5,520 |
paid due | 116 | 4,666 | 43,440 |
| 0 | 0 | 1,320 |
| 29 |
41,397 |
| 500 | 0 | 0 |
paid off | 0 | 0 | 166,320 |
paid due | 350 | 11,900 | 4,260 |
paid off | 0 | 0 | 5,460 |
paid due | 116 | 4,550 | 43,200 |
| 0 | 0 | 1,260 |
| 30 |
44,385 |
| 500 | 0 | 0 |
paid off | 0 | 0 | 165,600 |
paid due | 350 | 11,550 | 4,200 |
paid off | 0 | 0 | 5,400 |
paid due | 116 | 4,433 | 42,960 |
| 0 | 0 | 1,200 |
| 31 |
47,373 |
| 500 | 0 | 0 |
paid off | 0 | 0 | 164,880 |
paid due | 350 | 11,200 | 4,140 |
paid off | 0 | 0 | 5,340 |
paid due | 116 | 4,316 | 42,720 |
| 0 | 0 | 1,140 |
| 32 |
50,361 |
| 500 | 0 | 0 |
paid off | 0 | 0 | 164,160 |
paid due | 350 | 10,850 | 4,080 |
paid off | 0 | 0 | 5,280 |
paid due | 116 | 4,200 | 42,480 |
| 0 | 0 | 1,080 |
| 33 |
53,349 |
| 500 | 0 | 0 |
paid off | 0 | 0 | 163,440 |
paid due | 350 | 10,500 | 4,020 |
paid off | 0 | 0 | 5,220 |
paid due | 116 | 4,083 | 42,240 |
| 0 | 0 | 1,020 |
| 34 |
56,336 |
| 500 | 0 | 0 |
paid off | 0 | 0 | 162,720 |
paid due | 350 | 10,150 | 3,960 |
paid off | 0 | 0 | 5,160 |
paid due | 116 | 3,966 | 42,000 |
| 0 | 0 | 960 |
| 35 |
59,324 |
| 500 | 0 | 0 |
paid off | 0 | 0 | 162,000 |
paid due | 350 | 9,800 | 3,900 |
paid off | 0 | 0 | 5,100 |
paid due | 116 | 3,850 | 41,760 |
| 0 | 0 | 900 |
| 36 |
62,312 |
| 500 | 0 | 0 |
paid off | 0 | 0 | 161,280 |
paid due | 350 | 9,450 | 3,840 |
paid off | 0 | 0 | 5,040 |
paid due | 116 | 3,733 | 41,520 |
| 0 | 0 | 840 |
| 37 |
65,300 |
| 500 | 0 | 0 |
paid off | 0 | 0 | 160,560 |
paid due | 350 | 9,100 | 3,780 |
paid off | 0 | 0 | 4,980 |
paid due | 116 | 3,616 | 41,280 |
| 0 | 0 | 780 |
| 38 |
68,288 |
| 500 | 0 | 0 |
paid off | 0 | 0 | 159,840 |
paid due | 350 | 8,750 | 3,720 |
paid off | 0 | 0 | 4,920 |
paid due | 116 | 3,500 | 41,040 |
| 0 | 0 | 720 |
| 39 |
71,275 |
| 500 | 0 | 0 |
paid off | 0 | 0 | 159,120 |
paid due | 350 | 8,400 | 3,660 |
paid off | 0 | 0 | 4,860 |
paid due | 116 | 3,383 | 40,800 |
| 0 | 0 | 660 |
| 40 |
74,263 |
| 500 | 0 | 0 |
paid off | 0 | 0 | 158,400 |
paid due | 350 | 8,050 | 3,600 |
paid off | 0 | 0 | 4,800 |
paid due | 116 | 3,266 | 40,560 |
| 0 | 0 | 600 |
| 41 |
77,251 |
| 500 | 0 | 0 |
paid off | 0 | 0 | 157,680 |
paid due | 350 | 7,700 | 3,540 |
paid off | 0 | 0 | 4,740 |
paid due | 116 | 3,150 | 40,320 |
| 0 | 0 | 540 |
| 42 |
80,239 |
| 500 | 0 | 0 |
paid off | 0 | 0 | 156,960 |
paid due | 350 | 7,350 | 3,480 |
paid off | 0 | 0 | 4,680 |
paid due | 116 | 3,033 | 40,080 |
| 0 | 0 | 480 |
| 43 |
83,227 |
| 500 | 0 | 0 |
paid off | 0 | 0 | 156,240 |
paid due | 350 | 7,000 | 3,420 |
paid off | 0 | 0 | 4,620 |
paid due | 116 | 2,916 | 39,840 |
| 0 | 0 | 420 |
| 44 |
86,214 |
| 500 | 0 | 0 |
paid off | 0 | 0 | 155,520 |
paid due | 350 | 6,650 | 3,360 |
paid off | 0 | 0 | 4,560 |
paid due | 116 | 2,800 | 39,600 |
| 0 | 0 | 360 |
| 45 |
89,202 |
| 500 | 0 | 0 |
paid off | 0 | 0 | 154,800 |
paid due | 350 | 6,300 | 3,300 |
paid off | 0 | 0 | 4,500 |
paid due | 116 | 2,683 | 39,360 |
| 0 | 0 | 300 |
| 46 |
92,190 |
| 500 | 0 | 0 |
paid off | 0 | 0 | 154,080 |
paid due | 350 | 5,950 | 3,240 |
paid off | 0 | 0 | 4,440 |
paid due | 116 | 2,566 | 39,120 |
| 0 | 0 | 240 |
| 47 |
95,178 |
| 500 | 0 | 0 |
paid off | 0 | 0 | 153,360 |
paid due | 350 | 5,600 | 3,180 |
paid off | 0 | 0 | 4,380 |
paid due | 116 | 2,450 | 38,880 |
| 0 | 0 | 180 |
| 48 |
98,166 |
| 500 | 0 | 0 |
paid off | 0 | 0 | 152,640 |
paid due | 350 | 5,250 | 3,120 |
paid off | 0 | 0 | 4,320 |
paid due | 116 | 2,333 | 38,640 |
| 0 | 0 | 120 |
| 49 |
101,153 |
| 500 | 0 | 0 |
paid off | 0 | 0 | 151,920 |
paid due | 350 | 4,900 | 3,060 |
paid off | 0 | 0 | 4,260 |
paid due | 116 | 2,216 | 38,400 |
| 0 | 0 | 60 |
| 50 |
104,141 |
| 500 | 0 | 0 |
paid off | 0 | 0 | 151,200 |
paid due | 350 | 4,550 | 3,000 |
paid off | 0 | 0 | 4,200 |
paid due | 116 | 2,100 | 38,160 |
| 400 | 0 | 0 |
| 51 |
106,729 |
| 500 | 0 | 0 |
paid off | 0 | 0 | 150,480 |
paid due | 350 | 4,200 | 2,940 |
paid off | 0 | 0 | 4,140 |
paid due | 116 | 1,983 | 37,920 |
| 0 | 0 | 2,340 |
| 52 |
109,717 |
| 500 | 0 | 0 |
paid off | 0 | 0 | 149,760 |
paid due | 350 | 3,850 | 2,880 |
paid off | 0 | 0 | 4,080 |
paid due | 116 | 1,866 | 37,680 |
| 0 | 0 | 2,280 |
| 53 |
112,705 |
| 500 | 0 | 0 |
paid off | 0 | 0 | 149,040 |
paid due | 350 | 3,500 | 2,820 |
paid off | 0 | 0 | 4,020 |
paid due | 116 | 1,750 | 37,440 |
| 0 | 0 | 2,220 |
| 54 |
115,692 |
| 500 | 0 | 0 |
paid off | 0 | 0 | 148,320 |
paid due | 350 | 3,150 | 2,760 |
paid off | 0 | 0 | 3,960 |
paid due | 116 | 1,633 | 37,200 |
| 0 | 0 | 2,160 |
| 55 |
118,680 |
| 500 | 0 | 0 |
paid off | 0 | 0 | 147,600 |
paid due | 350 | 2,800 | 2,700 |
paid off | 0 | 0 | 3,900 |
paid due | 116 | 1,516 | 36,960 |
| 0 | 0 | 2,100 |
| 56 |
121,668 |
| 500 | 0 | 0 |
paid off | 0 | 0 | 146,880 |
paid due | 350 | 2,450 | 2,640 |
paid off | 0 | 0 | 3,840 |
paid due | 116 | 1,400 | 36,720 |
| 0 | 0 | 2,040 |
| 57 |
124,656 |
| 500 | 0 | 0 |
paid off | 0 | 0 | 146,160 |
paid due | 350 | 2,100 | 2,580 |
paid off | 0 | 0 | 3,780 |
paid due | 116 | 1,283 | 36,480 |
| 0 | 0 | 1,980 |
| 58 |
127,644 |
| 500 | 0 | 0 |
paid off | 0 | 0 | 145,440 |
paid due | 350 | 1,750 | 2,520 |
paid off | 0 | 0 | 3,720 |
paid due | 116 | 1,166 | 36,240 |
| 0 | 0 | 1,920 |
| 59 |
130,631 |
| 500 | 0 | 0 |
paid off | 0 | 0 | 144,720 |
paid due | 350 | 1,400 | 2,460 |
paid off | 0 | 0 | 3,660 |
paid due | 116 | 1,050 | 36,000 |
| 0 | 0 | 1,860 |
| 60 |
133,619 |
| 500 | 0 | 0 |
paid off | 0 | 0 | 144,000 |
paid due | 350 | 1,050 | 2,400 |
paid off | 0 | 0 | 3,600 |
paid due | 116 | 933 | 35,760 |
| 0 | 0 | 1,800 |
Middle income, rural, likes to party
Whose your driver! These middle income folks don't like to be tied down, so they rent and enjoy a good drink and a smoke.
Model Overview
| Monthly Income: | 3,582 |
| Income Tax Rate %: | 17.00 |
| Fuel Tax Rate %: | 15.00 |
| Population Est: | 3,886,263 |
|
| smokes n drinks, medium |
Cash |
500 |
| food / water, mainstream |
Cash |
500 |
| apartment, mainstream |
Rent |
1,200 |
| car, mainstream |
Loan |
$350/mo, 15,000 total, 8% interest
|
| communications, mainstream |
Cash |
400 |
| appliances / mainstream |
Loan |
$350/mo, 15,000 total, 8% interest
|
|
A Sample Run
| Period | Savings |
| 1 |
2,973 |
| 0 | 0 | 720 |
| 0 | 0 | 720 |
paid due | 1,200 | 1,200 | 262,800 |
paid due | 350 | 15,750 | 4,920 |
| 0 | 0 | 120 |
paid due | 350 | 10,850 | 9,120 |
| 2 |
3,894 |
| 550 | 0 | 0 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 262,080 |
paid due | 350 | 15,400 | 4,860 |
| 0 | 0 | 60 |
paid due | 350 | 10,500 | 9,060 |
| 3 |
3,766 |
| 550 | 0 | 0 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 261,360 |
paid due | 350 | 15,050 | 4,800 |
| 400 | 0 | 0 |
paid due | 350 | 10,150 | 9,000 |
| 4 |
3,237 |
| 550 | 0 | 0 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 260,640 |
paid due | 350 | 14,700 | 4,740 |
| 0 | 0 | 2,340 |
paid due | 350 | 9,800 | 8,940 |
| 5 |
3,109 |
| 550 | 0 | 0 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 259,920 |
paid due | 350 | 14,350 | 4,680 |
| 0 | 0 | 2,280 |
paid due | 350 | 9,450 | 8,880 |
| 6 |
2,980 |
| 550 | 0 | 0 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 259,200 |
paid due | 350 | 14,000 | 4,620 |
| 0 | 0 | 2,220 |
missed pymt | 0 | 9,100 | 8,820 |
| 7 |
3,202 |
| 550 | 0 | 0 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 258,480 |
paid due | 350 | 13,650 | 4,560 |
| 0 | 0 | 2,160 |
paid payment | 350 | 8,750 | 8,760 |
| 8 |
3,073 |
| 550 | 0 | 0 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 257,760 |
paid due | 350 | 13,300 | 4,500 |
| 0 | 0 | 2,100 |
missed pymt | 0 | 8,400 | 8,700 |
| 9 |
3,295 |
| 550 | 0 | 0 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 257,040 |
paid due | 350 | 12,950 | 4,440 |
| 0 | 0 | 2,040 |
paid payment | 350 | 8,050 | 8,640 |
| 10 |
3,166 |
| 550 | 0 | 0 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 256,320 |
paid due | 350 | 12,600 | 4,380 |
| 0 | 0 | 1,980 |
paid payment | 350 | 7,700 | 8,580 |
| 11 |
3,038 |
| 550 | 0 | 0 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 255,600 |
paid due | 350 | 12,250 | 4,320 |
| 0 | 0 | 1,920 |
missed pymt | 0 | 7,350 | 8,520 |
| 12 |
3,259 |
| 550 | 0 | 0 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 254,880 |
paid due | 350 | 11,900 | 4,260 |
| 0 | 0 | 1,860 |
paid payment | 350 | 7,000 | 8,460 |
| 13 |
3,131 |
| 550 | 0 | 0 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 254,160 |
paid due | 350 | 11,550 | 4,200 |
| 0 | 0 | 1,800 |
paid payment | 350 | 6,650 | 8,400 |
| 14 |
3,003 |
| 550 | 0 | 0 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 253,440 |
paid due | 350 | 11,200 | 4,140 |
| 0 | 0 | 1,740 |
missed pymt | 0 | 6,300 | 8,340 |
| 15 |
3,224 |
| 550 | 0 | 0 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 252,720 |
paid due | 350 | 10,850 | 4,080 |
| 0 | 0 | 1,680 |
paid payment | 350 | 5,950 | 8,280 |
| 16 |
3,096 |
| 550 | 0 | 0 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 252,000 |
paid due | 350 | 10,500 | 4,020 |
| 0 | 0 | 1,620 |
missed pymt | 0 | 5,600 | 8,220 |
| 17 |
3,317 |
| 550 | 0 | 0 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 251,280 |
paid due | 350 | 10,150 | 3,960 |
| 0 | 0 | 1,560 |
paid payment | 350 | 5,250 | 8,160 |
| 18 |
3,189 |
| 550 | 0 | 0 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 250,560 |
paid due | 350 | 9,800 | 3,900 |
| 0 | 0 | 1,500 |
paid payment | 350 | 4,900 | 8,100 |
| 19 |
3,060 |
| 550 | 0 | 0 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 249,840 |
paid due | 350 | 9,450 | 3,840 |
| 0 | 0 | 1,440 |
missed pymt | 0 | 4,550 | 8,040 |
| 20 |
3,282 |
| 550 | 0 | 0 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 249,120 |
paid due | 350 | 9,100 | 3,780 |
| 0 | 0 | 1,380 |
paid payment | 350 | 4,200 | 7,980 |
| 21 |
3,153 |
| 550 | 0 | 0 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 248,400 |
paid due | 350 | 8,750 | 3,720 |
| 0 | 0 | 1,320 |
paid payment | 350 | 3,850 | 7,920 |
| 22 |
3,025 |
| 550 | 0 | 0 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 247,680 |
paid due | 350 | 8,400 | 3,660 |
| 0 | 0 | 1,260 |
missed pymt | 0 | 3,500 | 7,860 |
| 23 |
3,246 |
| 550 | 0 | 0 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 246,960 |
paid due | 350 | 8,050 | 3,600 |
| 0 | 0 | 1,200 |
paid payment | 350 | 3,150 | 7,800 |
| 24 |
3,118 |
| 550 | 0 | 0 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 246,240 |
paid due | 350 | 7,700 | 3,540 |
| 0 | 0 | 1,140 |
paid payment | 350 | 2,800 | 7,740 |
| 25 |
2,989 |
| 550 | 0 | 0 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 245,520 |
paid due | 350 | 7,350 | 3,480 |
| 0 | 0 | 1,080 |
missed pymt | 0 | 2,450 | 7,680 |
| 26 |
3,211 |
| 550 | 0 | 0 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 244,800 |
paid due | 350 | 7,000 | 3,420 |
| 0 | 0 | 1,020 |
paid payment | 350 | 2,100 | 7,620 |
| 27 |
3,082 |
| 550 | 0 | 0 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 244,080 |
paid due | 350 | 6,650 | 3,360 |
| 0 | 0 | 960 |
missed pymt | 0 | 1,750 | 7,560 |
| 28 |
3,304 |
| 550 | 0 | 0 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 243,360 |
paid due | 350 | 6,300 | 3,300 |
| 0 | 0 | 900 |
paid payment | 350 | 1,400 | 7,500 |
| 29 |
3,175 |
| 550 | 0 | 0 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 242,640 |
paid due | 350 | 5,950 | 3,240 |
| 0 | 0 | 840 |
paid payment | 350 | 1,050 | 7,440 |
| 30 |
3,047 |
| 550 | 0 | 0 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 241,920 |
paid due | 350 | 5,600 | 3,180 |
| 0 | 0 | 780 |
missed pymt | 0 | 700 | 7,380 |
| 31 |
3,268 |
| 550 | 0 | 0 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 241,200 |
paid due | 350 | 5,250 | 3,120 |
| 0 | 0 | 720 |
paid payment | 350 | 350 | 7,320 |
| 32 |
3,140 |
| 550 | 0 | 0 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 240,480 |
paid due | 350 | 4,900 | 3,060 |
| 0 | 0 | 660 |
paid payment | 350 | 0 | 7,260 |
| 33 |
3,011 |
| 550 | 0 | 0 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 239,760 |
paid due | 350 | 4,550 | 3,000 |
| 0 | 0 | 600 |
missed pymt | 0 | 0 | 7,200 |
| 34 |
3,233 |
| 550 | 0 | 0 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 239,040 |
paid due | 350 | 4,200 | 2,940 |
| 0 | 0 | 540 |
paid payment | 350 | 0 | 7,140 |
| 35 |
3,104 |
| 550 | 0 | 0 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 238,320 |
paid due | 350 | 3,850 | 2,880 |
| 0 | 0 | 480 |
paid payment | 350 | 0 | 7,080 |
| 36 |
2,976 |
| 550 | 0 | 0 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 237,600 |
paid due | 350 | 3,500 | 2,820 |
| 0 | 0 | 420 |
missed pymt | 0 | 0 | 7,020 |
| 37 |
3,197 |
| 550 | 0 | 0 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 236,880 |
paid due | 350 | 3,150 | 2,760 |
| 0 | 0 | 360 |
paid payment | 350 | 0 | 6,960 |
| 38 |
3,069 |
| 550 | 0 | 0 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 236,160 |
paid due | 350 | 2,800 | 2,700 |
| 0 | 0 | 300 |
missed pymt | 0 | 0 | 6,900 |
| 39 |
3,290 |
| 550 | 0 | 0 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 235,440 |
paid due | 350 | 2,450 | 2,640 |
| 0 | 0 | 240 |
paid payment | 350 | 0 | 6,840 |
| 40 |
3,162 |
| 550 | 0 | 0 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 234,720 |
paid due | 350 | 2,100 | 2,580 |
| 0 | 0 | 180 |
paid payment | 350 | 0 | 6,780 |
| 41 |
3,033 |
| 550 | 0 | 0 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 234,000 |
paid due | 350 | 1,750 | 2,520 |
| 0 | 0 | 120 |
missed pymt | 0 | 0 | 6,720 |
| 42 |
3,255 |
| 550 | 0 | 0 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 233,280 |
paid due | 350 | 1,400 | 2,460 |
| 0 | 0 | 60 |
paid payment | 350 | 0 | 6,660 |
| 43 |
3,126 |
| 550 | 0 | 0 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 232,560 |
missed pymt | 0 | 1,050 | 2,400 |
| 400 | 0 | 0 |
missed pymt | 0 | 0 | 6,600 |
| 44 |
3,298 |
| 550 | 0 | 0 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 231,840 |
paid due | 700 | 700 | 2,340 |
| 0 | 0 | 2,340 |
missed pymt | 0 | 0 | 6,540 |
| 45 |
3,169 |
| 550 | 0 | 0 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 231,120 |
paid due | 350 | 350 | 2,280 |
| 0 | 0 | 2,280 |
paid payment | 350 | 0 | 6,480 |
| 46 |
3,041 |
| 550 | 0 | 0 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 230,400 |
paid due | 350 | 0 | 2,220 |
| 0 | 0 | 2,220 |
missed pymt | 0 | 0 | 6,420 |
| 47 |
3,262 |
| 550 | 0 | 0 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 229,680 |
paid off | 0 | 0 | 2,160 |
| 0 | 0 | 2,160 |
paid payment | 350 | 0 | 6,360 |
| 48 |
3,484 |
| 550 | 0 | 0 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 228,960 |
paid off | 0 | 0 | 2,100 |
| 0 | 0 | 2,100 |
paid due | 700 | 0 | 6,300 |
| 49 |
3,355 |
| 550 | 0 | 0 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 228,240 |
paid off | 0 | 0 | 2,040 |
| 0 | 0 | 2,040 |
paid off | 0 | 0 | 6,240 |
| 50 |
3,927 |
| 550 | 0 | 0 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 227,520 |
paid off | 0 | 0 | 1,980 |
| 0 | 0 | 1,980 |
paid off | 0 | 0 | 6,180 |
| 51 |
4,499 |
| 550 | 0 | 0 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 226,800 |
paid off | 0 | 0 | 1,920 |
| 0 | 0 | 1,920 |
paid off | 0 | 0 | 6,120 |
| 52 |
5,070 |
| 550 | 0 | 0 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 226,080 |
paid off | 0 | 0 | 1,860 |
| 0 | 0 | 1,860 |
paid off | 0 | 0 | 6,060 |
| 53 |
5,642 |
| 550 | 0 | 0 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 225,360 |
paid off | 0 | 0 | 1,800 |
| 0 | 0 | 1,800 |
paid off | 0 | 0 | 6,000 |
| 54 |
6,213 |
| 550 | 0 | 0 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 224,640 |
paid off | 0 | 0 | 1,740 |
| 0 | 0 | 1,740 |
paid off | 0 | 0 | 5,940 |
| 55 |
6,785 |
| 550 | 0 | 0 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 223,920 |
paid off | 0 | 0 | 1,680 |
| 0 | 0 | 1,680 |
paid off | 0 | 0 | 5,880 |
| 56 |
7,356 |
| 550 | 0 | 0 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 223,200 |
paid off | 0 | 0 | 1,620 |
| 0 | 0 | 1,620 |
paid off | 0 | 0 | 5,820 |
| 57 |
7,928 |
| 550 | 0 | 0 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 222,480 |
paid off | 0 | 0 | 1,560 |
| 0 | 0 | 1,560 |
paid off | 0 | 0 | 5,760 |
| 58 |
8,499 |
| 550 | 0 | 0 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 221,760 |
paid off | 0 | 0 | 1,500 |
| 0 | 0 | 1,500 |
paid off | 0 | 0 | 5,700 |
| 59 |
9,071 |
| 550 | 0 | 0 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 221,040 |
paid off | 0 | 0 | 1,440 |
| 0 | 0 | 1,440 |
paid off | 0 | 0 | 5,640 |
| 60 |
9,642 |
| 550 | 0 | 0 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 220,320 |
paid off | 0 | 0 | 1,380 |
| 0 | 0 | 1,380 |
paid off | 0 | 0 | 5,580 |
Middle income, urban, family oriented
Dockers and notebooks! These self styled urban sophisticates work to bring a cultured city life to their families.
Model Overview
| Monthly Income: | 3,030 |
| Income Tax Rate %: | 17.00 |
| Fuel Tax Rate %: | 15.00 |
| Population Est: | 35,822,885 |
|
| food / water, mainstream |
Cash |
500 |
| apartment, mainstream |
Rent |
1,200 |
| mass transit, mainstream |
Rent |
200 |
| appliances / mainstream |
Loan |
$350/mo, 15,000 total, 8% interest
|
| furniture, mainstream |
Loan |
$116/mo, 5,000 total, 8% interest
|
| communications, mainstream |
Cash |
400 |
|
A Sample Run
| Period | Savings |
| 1 |
2,515 |
| 0 | 0 | 720 |
paid due | 1,200 | 1,200 | 220,320 |
paid due | 200 | 200 | 7,650 |
paid off | 0 | 0 | 240 |
paid off | 0 | 0 | 18,480 |
| 0 | 0 | 1,860 |
| 2 |
3,617 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 219,600 |
paid due | 200 | 200 | 7,560 |
paid off | 0 | 0 | 180 |
paid off | 0 | 0 | 18,240 |
| 0 | 0 | 1,800 |
| 3 |
4,219 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 218,880 |
paid due | 200 | 200 | 7,470 |
paid off | 0 | 0 | 120 |
paid off | 0 | 0 | 18,000 |
| 0 | 0 | 1,740 |
| 4 |
4,821 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 218,160 |
paid due | 200 | 200 | 7,380 |
paid off | 0 | 0 | 60 |
paid off | 0 | 0 | 17,760 |
| 0 | 0 | 1,680 |
| 5 |
5,422 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 217,440 |
paid due | 200 | 200 | 7,290 |
paid due | 350 | 20,650 | 0 |
paid off | 0 | 0 | 17,520 |
| 0 | 0 | 1,620 |
| 6 |
5,674 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 216,720 |
paid due | 200 | 200 | 7,200 |
paid due | 350 | 20,300 | 10,740 |
paid off | 0 | 0 | 17,280 |
| 0 | 0 | 1,560 |
| 7 |
5,926 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 216,000 |
paid due | 200 | 200 | 7,110 |
paid due | 350 | 19,950 | 10,680 |
paid off | 0 | 0 | 17,040 |
| 0 | 0 | 1,500 |
| 8 |
6,178 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 215,280 |
paid due | 200 | 200 | 7,020 |
paid due | 350 | 19,600 | 10,620 |
paid off | 0 | 0 | 16,800 |
| 0 | 0 | 1,440 |
| 9 |
6,430 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 214,560 |
paid due | 200 | 200 | 6,930 |
paid due | 350 | 19,250 | 10,560 |
paid off | 0 | 0 | 16,560 |
| 0 | 0 | 1,380 |
| 10 |
6,681 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 213,840 |
paid due | 200 | 200 | 6,840 |
paid due | 350 | 18,900 | 10,500 |
paid off | 0 | 0 | 16,320 |
| 0 | 0 | 1,320 |
| 11 |
6,933 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 213,120 |
paid due | 200 | 200 | 6,750 |
paid due | 350 | 18,550 | 10,440 |
paid off | 0 | 0 | 16,080 |
| 0 | 0 | 1,260 |
| 12 |
7,185 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 212,400 |
paid due | 200 | 200 | 6,660 |
paid due | 350 | 18,200 | 10,380 |
paid off | 0 | 0 | 15,840 |
| 0 | 0 | 1,200 |
| 13 |
7,437 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 211,680 |
paid due | 200 | 200 | 6,570 |
paid due | 350 | 17,850 | 10,320 |
paid off | 0 | 0 | 15,600 |
| 0 | 0 | 1,140 |
| 14 |
7,689 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 210,960 |
paid due | 200 | 200 | 6,480 |
paid due | 350 | 17,500 | 10,260 |
paid off | 0 | 0 | 15,360 |
| 0 | 0 | 1,080 |
| 15 |
7,940 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 210,240 |
paid due | 200 | 200 | 6,390 |
paid due | 350 | 17,150 | 10,200 |
paid off | 0 | 0 | 15,120 |
| 0 | 0 | 1,020 |
| 16 |
8,192 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 209,520 |
paid due | 200 | 200 | 6,300 |
paid due | 350 | 16,800 | 10,140 |
paid off | 0 | 0 | 14,880 |
| 0 | 0 | 960 |
| 17 |
8,444 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 208,800 |
paid due | 200 | 200 | 6,210 |
paid due | 350 | 16,450 | 10,080 |
paid off | 0 | 0 | 14,640 |
| 0 | 0 | 900 |
| 18 |
8,696 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 208,080 |
paid due | 200 | 200 | 6,120 |
paid due | 350 | 16,100 | 10,020 |
paid off | 0 | 0 | 14,400 |
| 0 | 0 | 840 |
| 19 |
8,948 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 207,360 |
paid due | 200 | 200 | 6,030 |
paid due | 350 | 15,750 | 9,960 |
paid off | 0 | 0 | 14,160 |
| 0 | 0 | 780 |
| 20 |
9,199 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 206,640 |
paid due | 200 | 200 | 5,940 |
paid due | 350 | 15,400 | 9,900 |
paid off | 0 | 0 | 13,920 |
| 0 | 0 | 720 |
| 21 |
9,451 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 205,920 |
paid due | 200 | 200 | 5,850 |
paid due | 350 | 15,050 | 9,840 |
paid off | 0 | 0 | 13,680 |
| 0 | 0 | 660 |
| 22 |
9,703 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 205,200 |
paid due | 200 | 200 | 5,760 |
paid due | 350 | 14,700 | 9,780 |
paid off | 0 | 0 | 13,440 |
| 0 | 0 | 600 |
| 23 |
9,955 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 204,480 |
paid due | 200 | 200 | 5,670 |
paid due | 350 | 14,350 | 9,720 |
paid off | 0 | 0 | 13,200 |
| 0 | 0 | 540 |
| 24 |
10,207 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 203,760 |
paid due | 200 | 200 | 5,580 |
paid due | 350 | 14,000 | 9,660 |
paid off | 0 | 0 | 12,960 |
| 0 | 0 | 480 |
| 25 |
10,458 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 203,040 |
paid due | 200 | 200 | 5,490 |
paid due | 350 | 13,650 | 9,600 |
paid off | 0 | 0 | 12,720 |
| 0 | 0 | 420 |
| 26 |
10,710 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 202,320 |
paid due | 200 | 200 | 5,400 |
paid due | 350 | 13,300 | 9,540 |
paid off | 0 | 0 | 12,480 |
| 0 | 0 | 360 |
| 27 |
10,962 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 201,600 |
paid due | 200 | 200 | 5,310 |
paid due | 350 | 12,950 | 9,480 |
paid off | 0 | 0 | 12,240 |
| 0 | 0 | 300 |
| 28 |
11,214 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 200,880 |
paid due | 200 | 200 | 5,220 |
paid due | 350 | 12,600 | 9,420 |
paid off | 0 | 0 | 12,000 |
| 0 | 0 | 240 |
| 29 |
11,466 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 200,160 |
paid due | 200 | 200 | 5,130 |
paid due | 350 | 12,250 | 9,360 |
paid off | 0 | 0 | 11,760 |
| 0 | 0 | 180 |
| 30 |
11,717 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 199,440 |
paid due | 200 | 200 | 5,040 |
paid due | 350 | 11,900 | 9,300 |
paid off | 0 | 0 | 11,520 |
| 0 | 0 | 120 |
| 31 |
11,969 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 198,720 |
paid due | 200 | 200 | 4,950 |
paid due | 350 | 11,550 | 9,240 |
paid off | 0 | 0 | 11,280 |
| 0 | 0 | 60 |
| 32 |
12,221 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 198,000 |
paid due | 200 | 200 | 4,860 |
paid due | 350 | 11,200 | 9,180 |
paid off | 0 | 0 | 11,040 |
| 400 | 0 | 0 |
| 33 |
12,073 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 197,280 |
paid due | 200 | 200 | 4,770 |
paid due | 350 | 10,850 | 9,120 |
paid off | 0 | 0 | 10,800 |
| 0 | 0 | 2,340 |
| 34 |
12,325 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 196,560 |
paid due | 200 | 200 | 4,680 |
paid due | 350 | 10,500 | 9,060 |
paid off | 0 | 0 | 10,560 |
| 0 | 0 | 2,280 |
| 35 |
12,576 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 195,840 |
paid due | 200 | 200 | 4,590 |
paid due | 350 | 10,150 | 9,000 |
paid off | 0 | 0 | 10,320 |
| 0 | 0 | 2,220 |
| 36 |
12,828 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 195,120 |
paid due | 200 | 200 | 4,500 |
paid due | 350 | 9,800 | 8,940 |
paid off | 0 | 0 | 10,080 |
| 0 | 0 | 2,160 |
| 37 |
13,080 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 194,400 |
paid due | 200 | 200 | 4,410 |
paid due | 350 | 9,450 | 8,880 |
paid off | 0 | 0 | 9,840 |
| 0 | 0 | 2,100 |
| 38 |
13,332 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 193,680 |
paid due | 200 | 200 | 4,320 |
paid due | 350 | 9,100 | 8,820 |
paid off | 0 | 0 | 9,600 |
| 0 | 0 | 2,040 |
| 39 |
13,584 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 192,960 |
paid due | 200 | 200 | 4,230 |
paid due | 350 | 8,750 | 8,760 |
paid off | 0 | 0 | 9,360 |
| 0 | 0 | 1,980 |
| 40 |
13,835 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 192,240 |
paid due | 200 | 200 | 4,140 |
paid due | 350 | 8,400 | 8,700 |
paid off | 0 | 0 | 9,120 |
| 0 | 0 | 1,920 |
| 41 |
14,087 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 191,520 |
paid due | 200 | 200 | 4,050 |
paid due | 350 | 8,050 | 8,640 |
paid off | 0 | 0 | 8,880 |
| 0 | 0 | 1,860 |
| 42 |
14,339 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 190,800 |
paid due | 200 | 200 | 3,960 |
paid due | 350 | 7,700 | 8,580 |
paid off | 0 | 0 | 8,640 |
| 0 | 0 | 1,800 |
| 43 |
14,591 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 190,080 |
paid due | 200 | 200 | 3,870 |
paid due | 350 | 7,350 | 8,520 |
paid off | 0 | 0 | 8,400 |
| 0 | 0 | 1,740 |
| 44 |
14,843 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 189,360 |
paid due | 200 | 200 | 3,780 |
paid due | 350 | 7,000 | 8,460 |
paid off | 0 | 0 | 8,160 |
| 0 | 0 | 1,680 |
| 45 |
15,094 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 188,640 |
paid due | 200 | 200 | 3,690 |
paid due | 350 | 6,650 | 8,400 |
paid off | 0 | 0 | 7,920 |
| 0 | 0 | 1,620 |
| 46 |
15,346 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 187,920 |
paid due | 200 | 200 | 3,600 |
paid due | 350 | 6,300 | 8,340 |
paid off | 0 | 0 | 7,680 |
| 0 | 0 | 1,560 |
| 47 |
15,598 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 187,200 |
paid due | 200 | 200 | 3,510 |
paid due | 350 | 5,950 | 8,280 |
paid off | 0 | 0 | 7,440 |
| 0 | 0 | 1,500 |
| 48 |
15,850 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 186,480 |
paid due | 200 | 200 | 3,420 |
paid due | 350 | 5,600 | 8,220 |
paid off | 0 | 0 | 7,200 |
| 0 | 0 | 1,440 |
| 49 |
16,102 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 185,760 |
paid due | 200 | 200 | 3,330 |
paid due | 350 | 5,250 | 8,160 |
paid off | 0 | 0 | 6,960 |
| 0 | 0 | 1,380 |
| 50 |
16,353 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 185,040 |
paid due | 200 | 200 | 3,240 |
paid due | 350 | 4,900 | 8,100 |
paid off | 0 | 0 | 6,720 |
| 0 | 0 | 1,320 |
| 51 |
16,605 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 184,320 |
paid due | 200 | 200 | 3,150 |
paid due | 350 | 4,550 | 8,040 |
paid off | 0 | 0 | 6,480 |
| 0 | 0 | 1,260 |
| 52 |
16,857 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 183,600 |
paid due | 200 | 200 | 3,060 |
paid due | 350 | 4,200 | 7,980 |
paid off | 0 | 0 | 6,240 |
| 0 | 0 | 1,200 |
| 53 |
17,109 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 182,880 |
paid due | 200 | 200 | 2,970 |
paid due | 350 | 3,850 | 7,920 |
paid off | 0 | 0 | 6,000 |
| 0 | 0 | 1,140 |
| 54 |
17,361 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 182,160 |
paid due | 200 | 200 | 2,880 |
paid due | 350 | 3,500 | 7,860 |
paid off | 0 | 0 | 5,760 |
| 0 | 0 | 1,080 |
| 55 |
17,612 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 181,440 |
paid due | 200 | 200 | 2,790 |
paid due | 350 | 3,150 | 7,800 |
paid off | 0 | 0 | 5,520 |
| 0 | 0 | 1,020 |
| 56 |
17,864 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 180,720 |
paid due | 200 | 200 | 2,700 |
paid due | 350 | 2,800 | 7,740 |
paid off | 0 | 0 | 5,280 |
| 0 | 0 | 960 |
| 57 |
18,116 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 180,000 |
paid due | 200 | 200 | 2,610 |
paid due | 350 | 2,450 | 7,680 |
paid off | 0 | 0 | 5,040 |
| 0 | 0 | 900 |
| 58 |
18,368 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 179,280 |
paid due | 200 | 200 | 2,520 |
paid due | 350 | 2,100 | 7,620 |
paid off | 0 | 0 | 4,800 |
| 0 | 0 | 840 |
| 59 |
18,620 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 178,560 |
paid due | 200 | 200 | 2,430 |
paid due | 350 | 1,750 | 7,560 |
paid off | 0 | 0 | 4,560 |
| 0 | 0 | 780 |
| 60 |
18,871 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 177,840 |
paid due | 200 | 200 | 2,340 |
paid due | 350 | 1,400 | 7,500 |
paid off | 0 | 0 | 4,320 |
| 0 | 0 | 720 |
Middle income, urban, likes to party
iPhones and Yuengling! This middle income demographic likes to enjoy the pleasures of the city.
Model Overview
| Monthly Income: | 3,245 |
| Income Tax Rate %: | 17.00 |
| Fuel Tax Rate %: | 15.00 |
| Population Est: | 15,352,665 |
|
| smokes n drinks, medium |
Cash |
500 |
| food / water, mainstream |
Cash |
500 |
| apartment, mainstream |
Rent |
1,200 |
| mass transit, mainstream |
Rent |
200 |
| communications, mainstream |
Cash |
400 |
| appliances / mainstream |
Loan |
$350/mo, 15,000 total, 8% interest
|
|
A Sample Run
| Period | Savings |
| 1 |
2,693 |
| 0 | 0 | 720 |
| 0 | 0 | 720 |
paid due | 1,200 | 1,200 | 2,880 |
paid due | 200 | 200 | 2,610 |
| 0 | 0 | 1,320 |
paid off | 0 | 0 | 3,180 |
| 2 |
3,973 |
| 550 | 0 | 0 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 2,160 |
paid due | 200 | 200 | 2,520 |
| 0 | 0 | 1,260 |
paid off | 0 | 0 | 3,120 |
| 3 |
4,203 |
| 550 | 0 | 0 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 1,440 |
paid due | 200 | 200 | 2,430 |
| 0 | 0 | 1,200 |
paid off | 0 | 0 | 3,060 |
| 4 |
4,433 |
| 550 | 0 | 0 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 720 |
paid due | 200 | 200 | 2,340 |
| 0 | 0 | 1,140 |
paid off | 0 | 0 | 3,000 |
| 5 |
4,662 |
| 550 | 0 | 0 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 0 |
paid due | 200 | 200 | 2,250 |
| 0 | 0 | 1,080 |
paid off | 0 | 0 | 2,940 |
| 6 |
4,892 |
| 550 | 0 | 0 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 431,280 |
paid due | 200 | 200 | 2,160 |
| 0 | 0 | 1,020 |
paid off | 0 | 0 | 2,880 |
| 7 |
5,122 |
| 550 | 0 | 0 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 430,560 |
paid due | 200 | 200 | 2,070 |
| 0 | 0 | 960 |
paid off | 0 | 0 | 2,820 |
| 8 |
5,352 |
| 550 | 0 | 0 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 429,840 |
paid due | 200 | 200 | 1,980 |
| 0 | 0 | 900 |
paid off | 0 | 0 | 2,760 |
| 9 |
5,582 |
| 550 | 0 | 0 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 429,120 |
paid due | 200 | 200 | 1,890 |
| 0 | 0 | 840 |
paid off | 0 | 0 | 2,700 |
| 10 |
5,812 |
| 550 | 0 | 0 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 428,400 |
paid due | 200 | 200 | 1,800 |
| 0 | 0 | 780 |
paid off | 0 | 0 | 2,640 |
| 11 |
6,042 |
| 550 | 0 | 0 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 427,680 |
paid due | 200 | 200 | 1,710 |
| 0 | 0 | 720 |
paid off | 0 | 0 | 2,580 |
| 12 |
6,271 |
| 550 | 0 | 0 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 426,960 |
paid due | 200 | 200 | 1,620 |
| 0 | 0 | 660 |
paid off | 0 | 0 | 2,520 |
| 13 |
6,501 |
| 550 | 0 | 0 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 426,240 |
paid due | 200 | 200 | 1,530 |
| 0 | 0 | 600 |
paid off | 0 | 0 | 2,460 |
| 14 |
6,731 |
| 550 | 0 | 0 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 425,520 |
paid due | 200 | 200 | 1,440 |
| 0 | 0 | 540 |
paid off | 0 | 0 | 2,400 |
| 15 |
6,961 |
| 550 | 0 | 0 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 424,800 |
paid due | 200 | 200 | 1,350 |
| 0 | 0 | 480 |
paid off | 0 | 0 | 2,340 |
| 16 |
7,191 |
| 550 | 0 | 0 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 424,080 |
paid due | 200 | 200 | 1,260 |
| 0 | 0 | 420 |
paid off | 0 | 0 | 2,280 |
| 17 |
7,421 |
| 550 | 0 | 0 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 423,360 |
paid due | 200 | 200 | 1,170 |
| 0 | 0 | 360 |
paid off | 0 | 0 | 2,220 |
| 18 |
7,650 |
| 550 | 0 | 0 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 422,640 |
paid due | 200 | 200 | 1,080 |
| 0 | 0 | 300 |
paid off | 0 | 0 | 2,160 |
| 19 |
7,880 |
| 550 | 0 | 0 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 421,920 |
paid due | 200 | 200 | 990 |
| 0 | 0 | 240 |
paid off | 0 | 0 | 2,100 |
| 20 |
8,110 |
| 550 | 0 | 0 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 421,200 |
paid due | 200 | 200 | 900 |
| 0 | 0 | 180 |
paid off | 0 | 0 | 2,040 |
| 21 |
8,340 |
| 550 | 0 | 0 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 420,480 |
paid due | 200 | 200 | 810 |
| 0 | 0 | 120 |
paid off | 0 | 0 | 1,980 |
| 22 |
8,570 |
| 550 | 0 | 0 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 419,760 |
paid due | 200 | 200 | 720 |
| 0 | 0 | 60 |
paid off | 0 | 0 | 1,920 |
| 23 |
8,800 |
| 550 | 0 | 0 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 419,040 |
paid due | 200 | 200 | 630 |
| 400 | 0 | 0 |
paid off | 0 | 0 | 1,860 |
| 24 |
8,629 |
| 550 | 0 | 0 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 418,320 |
paid due | 200 | 200 | 540 |
| 0 | 0 | 2,340 |
paid off | 0 | 0 | 1,800 |
| 25 |
8,859 |
| 550 | 0 | 0 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 417,600 |
paid due | 200 | 200 | 450 |
| 0 | 0 | 2,280 |
paid off | 0 | 0 | 1,740 |
| 26 |
9,089 |
| 550 | 0 | 0 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 416,880 |
paid due | 200 | 200 | 360 |
| 0 | 0 | 2,220 |
paid off | 0 | 0 | 1,680 |
| 27 |
9,319 |
| 550 | 0 | 0 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 416,160 |
paid due | 200 | 200 | 270 |
| 0 | 0 | 2,160 |
paid off | 0 | 0 | 1,620 |
| 28 |
9,549 |
| 550 | 0 | 0 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 415,440 |
paid due | 200 | 200 | 180 |
| 0 | 0 | 2,100 |
paid off | 0 | 0 | 1,560 |
| 29 |
9,779 |
| 550 | 0 | 0 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 414,720 |
paid due | 200 | 200 | 90 |
| 0 | 0 | 2,040 |
paid off | 0 | 0 | 1,500 |
| 30 |
10,008 |
| 550 | 0 | 0 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 414,000 |
paid due | 200 | 200 | 0 |
| 0 | 0 | 1,980 |
paid off | 0 | 0 | 1,440 |
| 31 |
10,238 |
| 550 | 0 | 0 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 413,280 |
paid due | 200 | 200 | 8,550 |
| 0 | 0 | 1,920 |
paid off | 0 | 0 | 1,380 |
| 32 |
10,468 |
| 550 | 0 | 0 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 412,560 |
paid due | 200 | 200 | 8,460 |
| 0 | 0 | 1,860 |
paid off | 0 | 0 | 1,320 |
| 33 |
10,698 |
| 550 | 0 | 0 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 411,840 |
paid due | 200 | 200 | 8,370 |
| 0 | 0 | 1,800 |
paid off | 0 | 0 | 1,260 |
| 34 |
10,928 |
| 550 | 0 | 0 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 411,120 |
paid due | 200 | 200 | 8,280 |
| 0 | 0 | 1,740 |
paid off | 0 | 0 | 1,200 |
| 35 |
11,158 |
| 550 | 0 | 0 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 410,400 |
paid due | 200 | 200 | 8,190 |
| 0 | 0 | 1,680 |
paid off | 0 | 0 | 1,140 |
| 36 |
11,387 |
| 550 | 0 | 0 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 409,680 |
paid due | 200 | 200 | 8,100 |
| 0 | 0 | 1,620 |
paid off | 0 | 0 | 1,080 |
| 37 |
11,617 |
| 550 | 0 | 0 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 408,960 |
paid due | 200 | 200 | 8,010 |
| 0 | 0 | 1,560 |
paid off | 0 | 0 | 1,020 |
| 38 |
11,847 |
| 550 | 0 | 0 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 408,240 |
paid due | 200 | 200 | 7,920 |
| 0 | 0 | 1,500 |
paid off | 0 | 0 | 960 |
| 39 |
12,077 |
| 550 | 0 | 0 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 407,520 |
paid due | 200 | 200 | 7,830 |
| 0 | 0 | 1,440 |
paid off | 0 | 0 | 900 |
| 40 |
12,307 |
| 550 | 0 | 0 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 406,800 |
paid due | 200 | 200 | 7,740 |
| 0 | 0 | 1,380 |
paid off | 0 | 0 | 840 |
| 41 |
12,537 |
| 550 | 0 | 0 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 406,080 |
paid due | 200 | 200 | 7,650 |
| 0 | 0 | 1,320 |
paid off | 0 | 0 | 780 |
| 42 |
12,766 |
| 550 | 0 | 0 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 405,360 |
paid due | 200 | 200 | 7,560 |
| 0 | 0 | 1,260 |
paid off | 0 | 0 | 720 |
| 43 |
12,996 |
| 550 | 0 | 0 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 404,640 |
paid due | 200 | 200 | 7,470 |
| 0 | 0 | 1,200 |
paid off | 0 | 0 | 660 |
| 44 |
13,226 |
| 550 | 0 | 0 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 403,920 |
paid due | 200 | 200 | 7,380 |
| 0 | 0 | 1,140 |
paid off | 0 | 0 | 600 |
| 45 |
13,456 |
| 550 | 0 | 0 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 403,200 |
paid due | 200 | 200 | 7,290 |
| 0 | 0 | 1,080 |
paid off | 0 | 0 | 540 |
| 46 |
13,686 |
| 550 | 0 | 0 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 402,480 |
paid due | 200 | 200 | 7,200 |
| 0 | 0 | 1,020 |
paid off | 0 | 0 | 480 |
| 47 |
13,916 |
| 550 | 0 | 0 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 401,760 |
paid due | 200 | 200 | 7,110 |
| 0 | 0 | 960 |
paid off | 0 | 0 | 420 |
| 48 |
14,145 |
| 550 | 0 | 0 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 401,040 |
paid due | 200 | 200 | 7,020 |
| 0 | 0 | 900 |
paid off | 0 | 0 | 360 |
| 49 |
14,375 |
| 550 | 0 | 0 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 400,320 |
paid due | 200 | 200 | 6,930 |
| 0 | 0 | 840 |
paid off | 0 | 0 | 300 |
| 50 |
14,605 |
| 550 | 0 | 0 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 399,600 |
paid due | 200 | 200 | 6,840 |
| 0 | 0 | 780 |
paid off | 0 | 0 | 240 |
| 51 |
14,835 |
| 550 | 0 | 0 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 398,880 |
paid due | 200 | 200 | 6,750 |
| 0 | 0 | 720 |
paid off | 0 | 0 | 180 |
| 52 |
15,065 |
| 550 | 0 | 0 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 398,160 |
paid due | 200 | 200 | 6,660 |
| 0 | 0 | 660 |
paid off | 0 | 0 | 120 |
| 53 |
15,295 |
| 550 | 0 | 0 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 397,440 |
paid due | 200 | 200 | 6,570 |
| 0 | 0 | 600 |
paid off | 0 | 0 | 60 |
| 54 |
15,525 |
| 550 | 0 | 0 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 396,720 |
paid due | 200 | 200 | 6,480 |
| 0 | 0 | 540 |
paid off | 0 | 0 | 0 |
| 55 |
15,761 |
| 550 | 0 | 0 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 396,000 |
paid due | 200 | 200 | 6,390 |
| 0 | 0 | 480 |
paid off | 0 | 0 | 0 |
| 56 |
15,998 |
| 550 | 0 | 0 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 395,280 |
paid due | 200 | 200 | 6,300 |
| 0 | 0 | 420 |
paid off | 0 | 0 | 0 |
| 57 |
16,235 |
| 550 | 0 | 0 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 394,560 |
paid due | 200 | 200 | 6,210 |
| 0 | 0 | 360 |
paid off | 0 | 0 | 0 |
| 58 |
16,471 |
| 550 | 0 | 0 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 393,840 |
paid due | 200 | 200 | 6,120 |
| 0 | 0 | 300 |
paid off | 0 | 0 | 0 |
| 59 |
16,708 |
| 550 | 0 | 0 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 393,120 |
paid due | 200 | 200 | 6,030 |
| 0 | 0 | 240 |
paid off | 0 | 0 | 0 |
| 60 |
16,945 |
| 550 | 0 | 0 |
| 500 | 0 | 0 |
paid due | 1,200 | 1,200 | 392,400 |
paid due | 200 | 200 | 5,940 |
| 0 | 0 | 180 |
paid off | 0 | 0 | 0 |
High income, rural, family oriented
Taking the kids sailing on the lake! These professional rural households work hard and save to make a better life for themselves.
Model Overview
| Monthly Income: | 9,801 |
| Income Tax Rate %: | 31.00 |
| Fuel Tax Rate %: | 15.00 |
| Population Est: | 2,586,435 |
|
| food / water, premium |
Cash |
1,000 |
| house, premium |
Loan |
$4,305/mo, 500,000 total, 7% interest
|
| car, premium |
Loan |
$787/mo, 35,000 total, 7% interest
|
| appliances / premium |
Loan |
$157/mo, 7,000 total, 7% interest
|
| furniture, premium |
Loan |
$562/mo, 25,000 total, 7% interest
|
| communications, premium |
Cash |
700 |
|
A Sample Run
| Period | Savings |
| 1 |
6,763 |
| 0 | 0 | 720 |
paid due | 4,305 | 155,000 | 199,440 |
paid off | 0 | 0 | 1,920 |
paid off | 0 | 0 | 3,000 |
paid off | 0 | 0 | 2,640 |
| 0 | 0 | 1,500 |
| 2 |
9,069 |
| 1,000 | 0 | 0 |
paid due | 4,305 | 150,694 | 198,720 |
paid off | 0 | 0 | 1,860 |
paid off | 0 | 0 | 2,940 |
paid off | 0 | 0 | 2,400 |
| 0 | 0 | 1,440 |
| 3 |
10,375 |
| 1,000 | 0 | 0 |
paid due | 4,305 | 146,388 | 198,000 |
paid off | 0 | 0 | 1,800 |
paid off | 0 | 0 | 2,880 |
paid off | 0 | 0 | 2,160 |
| 0 | 0 | 1,380 |
| 4 |
11,681 |
| 1,000 | 0 | 0 |
paid due | 4,305 | 142,083 | 197,280 |
paid off | 0 | 0 | 1,740 |
paid off | 0 | 0 | 2,820 |
paid off | 0 | 0 | 1,920 |
| 0 | 0 | 1,320 |
| 5 |
12,987 |
| 1,000 | 0 | 0 |
paid due | 4,305 | 137,777 | 196,560 |
paid off | 0 | 0 | 1,680 |
paid off | 0 | 0 | 2,760 |
paid off | 0 | 0 | 1,680 |
| 0 | 0 | 1,260 |
| 6 |
14,293 |
| 1,000 | 0 | 0 |
paid due | 4,305 | 133,472 | 195,840 |
paid off | 0 | 0 | 1,620 |
paid off | 0 | 0 | 2,700 |
paid off | 0 | 0 | 1,440 |
| 0 | 0 | 1,200 |
| 7 |
15,598 |
| 1,000 | 0 | 0 |
paid due | 4,305 | 129,166 | 195,120 |
paid off | 0 | 0 | 1,560 |
paid off | 0 | 0 | 2,640 |
paid off | 0 | 0 | 1,200 |
| 0 | 0 | 1,140 |
| 8 |
16,904 |
| 1,000 | 0 | 0 |
paid due | 4,305 | 124,861 | 194,400 |
paid off | 0 | 0 | 1,500 |
paid off | 0 | 0 | 2,580 |
paid off | 0 | 0 | 960 |
| 0 | 0 | 1,080 |
| 9 |
18,210 |
| 1,000 | 0 | 0 |
paid due | 4,305 | 120,555 | 193,680 |
paid off | 0 | 0 | 1,440 |
paid off | 0 | 0 | 2,520 |
paid off | 0 | 0 | 720 |
| 0 | 0 | 1,020 |
| 10 |
19,516 |
| 1,000 | 0 | 0 |
paid due | 4,305 | 116,250 | 192,960 |
paid off | 0 | 0 | 1,380 |
paid off | 0 | 0 | 2,460 |
paid off | 0 | 0 | 480 |
| 0 | 0 | 960 |
| 11 |
20,822 |
| 1,000 | 0 | 0 |
paid due | 4,305 | 111,944 | 192,240 |
paid off | 0 | 0 | 1,320 |
paid off | 0 | 0 | 2,400 |
paid off | 0 | 0 | 240 |
| 0 | 0 | 900 |
| 12 |
22,128 |
| 1,000 | 0 | 0 |
paid due | 4,305 | 107,638 | 191,520 |
paid off | 0 | 0 | 1,260 |
paid off | 0 | 0 | 2,340 |
paid off | 0 | 0 | 0 |
| 0 | 0 | 840 |
| 13 |
23,434 |
| 1,000 | 0 | 0 |
paid due | 4,305 | 103,333 | 190,800 |
paid off | 0 | 0 | 1,200 |
paid off | 0 | 0 | 2,280 |
paid off | 0 | 0 | 0 |
| 0 | 0 | 780 |
| 14 |
24,740 |
| 1,000 | 0 | 0 |
paid due | 4,305 | 99,027 | 190,080 |
paid off | 0 | 0 | 1,140 |
paid off | 0 | 0 | 2,220 |
paid off | 0 | 0 | 0 |
| 0 | 0 | 720 |
| 15 |
26,046 |
| 1,000 | 0 | 0 |
paid due | 4,305 | 94,722 | 189,360 |
paid off | 0 | 0 | 1,080 |
paid off | 0 | 0 | 2,160 |
paid off | 0 | 0 | 0 |
| 0 | 0 | 660 |
| 16 |
27,352 |
| 1,000 | 0 | 0 |
paid due | 4,305 | 90,416 | 188,640 |
paid off | 0 | 0 | 1,020 |
paid off | 0 | 0 | 2,100 |
paid off | 0 | 0 | 0 |
| 0 | 0 | 600 |
| 17 |
28,658 |
| 1,000 | 0 | 0 |
paid due | 4,305 | 86,111 | 187,920 |
paid off | 0 | 0 | 960 |
paid off | 0 | 0 | 2,040 |
paid off | 0 | 0 | 0 |
| 0 | 0 | 540 |
| 18 |
29,964 |
| 1,000 | 0 | 0 |
paid due | 4,305 | 81,805 | 187,200 |
paid off | 0 | 0 | 900 |
paid off | 0 | 0 | 1,980 |
paid off | 0 | 0 | 0 |
| 0 | 0 | 480 |
| 19 |
31,270 |
| 1,000 | 0 | 0 |
paid due | 4,305 | 77,500 | 186,480 |
paid off | 0 | 0 | 840 |
paid off | 0 | 0 | 1,920 |
paid off | 0 | 0 | 0 |
| 0 | 0 | 420 |
| 20 |
32,576 |
| 1,000 | 0 | 0 |
paid due | 4,305 | 73,194 | 185,760 |
paid off | 0 | 0 | 780 |
paid off | 0 | 0 | 1,860 |
paid off | 0 | 0 | 0 |
| 0 | 0 | 360 |
| 21 |
33,882 |
| 1,000 | 0 | 0 |
paid due | 4,305 | 68,888 | 185,040 |
paid off | 0 | 0 | 720 |
paid off | 0 | 0 | 1,800 |
paid off | 0 | 0 | 0 |
| 0 | 0 | 300 |
| 22 |
35,188 |
| 1,000 | 0 | 0 |
paid due | 4,305 | 64,583 | 184,320 |
paid off | 0 | 0 | 660 |
paid off | 0 | 0 | 1,740 |
paid off | 0 | 0 | 0 |
| 0 | 0 | 240 |
| 23 |
36,494 |
| 1,000 | 0 | 0 |
paid due | 4,305 | 60,277 | 183,600 |
paid off | 0 | 0 | 600 |
paid off | 0 | 0 | 1,680 |
paid off | 0 | 0 | 0 |
| 0 | 0 | 180 |
| 24 |
37,800 |
| 1,000 | 0 | 0 |
paid due | 4,305 | 55,972 | 182,880 |
paid off | 0 | 0 | 540 |
paid off | 0 | 0 | 1,620 |
paid off | 0 | 0 | 0 |
| 0 | 0 | 120 |
| 25 |
39,106 |
| 1,000 | 0 | 0 |
paid due | 4,305 | 51,666 | 182,160 |
paid off | 0 | 0 | 480 |
paid off | 0 | 0 | 1,560 |
paid off | 0 | 0 | 0 |
| 0 | 0 | 60 |
| 26 |
40,411 |
| 1,000 | 0 | 0 |
paid due | 4,305 | 47,361 | 181,440 |
paid off | 0 | 0 | 420 |
paid off | 0 | 0 | 1,500 |
paid off | 0 | 0 | 0 |
| 700 | 0 | 0 |
| 27 |
41,017 |
| 1,000 | 0 | 0 |
paid due | 4,305 | 43,055 | 180,720 |
paid off | 0 | 0 | 360 |
paid off | 0 | 0 | 1,440 |
paid off | 0 | 0 | 0 |
| 0 | 0 | 2,340 |
| 28 |
42,323 |
| 1,000 | 0 | 0 |
paid due | 4,305 | 38,750 | 180,000 |
paid off | 0 | 0 | 300 |
paid off | 0 | 0 | 1,380 |
paid off | 0 | 0 | 0 |
| 0 | 0 | 2,280 |
| 29 |
43,629 |
| 1,000 | 0 | 0 |
paid due | 4,305 | 34,444 | 179,280 |
paid off | 0 | 0 | 240 |
paid off | 0 | 0 | 1,320 |
paid off | 0 | 0 | 0 |
| 0 | 0 | 2,220 |
| 30 |
44,935 |
| 1,000 | 0 | 0 |
paid due | 4,305 | 30,138 | 178,560 |
paid off | 0 | 0 | 180 |
paid off | 0 | 0 | 1,260 |
paid off | 0 | 0 | 0 |
| 0 | 0 | 2,160 |
| 31 |
46,241 |
| 1,000 | 0 | 0 |
paid due | 4,305 | 25,833 | 177,840 |
paid off | 0 | 0 | 120 |
paid off | 0 | 0 | 1,200 |
paid off | 0 | 0 | 0 |
| 0 | 0 | 2,100 |
| 32 |
47,547 |
| 1,000 | 0 | 0 |
paid due | 4,305 | 21,527 | 177,120 |
paid off | 0 | 0 | 60 |
paid off | 0 | 0 | 1,140 |
paid off | 0 | 0 | 0 |
| 0 | 0 | 2,040 |
| 33 |
48,853 |
| 1,000 | 0 | 0 |
paid due | 4,305 | 17,222 | 176,400 |
paid off | 0 | 0 | 0 |
paid off | 0 | 0 | 1,080 |
paid off | 0 | 0 | 0 |
| 0 | 0 | 1,980 |
| 34 |
50,297 |
| 1,000 | 0 | 0 |
paid due | 4,305 | 12,916 | 175,680 |
paid off | 0 | 0 | 0 |
paid off | 0 | 0 | 1,020 |
paid off | 0 | 0 | 0 |
| 0 | 0 | 1,920 |
| 35 |
51,741 |
| 1,000 | 0 | 0 |
paid due | 4,305 | 8,611 | 174,960 |
paid off | 0 | 0 | 0 |
paid off | 0 | 0 | 960 |
paid off | 0 | 0 | 0 |
| 0 | 0 | 1,860 |
| 36 |
53,185 |
| 1,000 | 0 | 0 |
paid due | 4,305 | 4,305 | 174,240 |
paid off | 0 | 0 | 0 |
paid off | 0 | 0 | 900 |
paid off | 0 | 0 | 0 |
| 0 | 0 | 1,800 |
| 37 |
54,629 |
| 1,000 | 0 | 0 |
paid due | 4,305 | (0) | 173,520 |
paid off | 0 | 0 | 0 |
paid off | 0 | 0 | 840 |
paid off | 0 | 0 | 0 |
| 0 | 0 | 1,740 |
| 38 |
56,073 |
| 1,000 | 0 | 0 |
paid off | 0 | 0 | 172,800 |
paid off | 0 | 0 | 0 |
paid off | 0 | 0 | 780 |
paid off | 0 | 0 | 0 |
| 0 | 0 | 1,680 |
| 39 |
61,822 |
| 1,000 | 0 | 0 |
paid off | 0 | 0 | 172,080 |
paid off | 0 | 0 | 0 |
paid off | 0 | 0 | 720 |
paid off | 0 | 0 | 0 |
| 0 | 0 | 1,620 |
| 40 |
67,572 |
| 1,000 | 0 | 0 |
paid off | 0 | 0 | 171,360 |
paid off | 0 | 0 | 0 |
paid off | 0 | 0 | 660 |
paid off | 0 | 0 | 0 |
| 0 | 0 | 1,560 |
| 41 |
73,321 |
| 1,000 | 0 | 0 |
paid off | 0 | 0 | 170,640 |
paid off | 0 | 0 | 0 |
paid off | 0 | 0 | 600 |
paid off | 0 | 0 | 0 |
| 0 | 0 | 1,500 |
| 42 |
79,071 |
| 1,000 | 0 | 0 |
paid off | 0 | 0 | 169,920 |
paid off | 0 | 0 | 0 |
paid off | 0 | 0 | 540 |
paid off | 0 | 0 | 0 |
| 0 | 0 | 1,440 |
| 43 |
84,820 |
| 1,000 | 0 | 0 |
paid off | 0 | 0 | 169,200 |
paid off | 0 | 0 | 0 |
paid off | 0 | 0 | 480 |
paid off | 0 | 0 | 0 |
| 0 | 0 | 1,380 |
| 44 |
90,570 |
| 1,000 | 0 | 0 |
paid off | 0 | 0 | 168,480 |
paid off | 0 | 0 | 0 |
paid off | 0 | 0 | 420 |
paid off | 0 | 0 | 0 |
| 0 | 0 | 1,320 |
| 45 |
96,319 |
| 1,000 | 0 | 0 |
paid off | 0 | 0 | 167,760 |
paid off | 0 | 0 | 0 |
paid off | 0 | 0 | 360 |
paid off | 0 | 0 | 0 |
| 0 | 0 | 1,260 |
| 46 |
102,069 |
| 1,000 | 0 | 0 |
paid off | 0 | 0 | 167,040 |
paid off | 0 | 0 | 0 |
paid off | 0 | 0 | 300 |
paid off | 0 | 0 | 0 |
| 0 | 0 | 1,200 |
| 47 |
107,818 |
| 1,000 | 0 | 0 |
paid off | 0 | 0 | 166,320 |
paid off | 0 | 0 | 0 |
paid off | 0 | 0 | 240 |
paid off | 0 | 0 | 0 |
| 0 | 0 | 1,140 |
| 48 |
113,568 |
| 1,000 | 0 | 0 |
paid off | 0 | 0 | 165,600 |
paid off | 0 | 0 | 0 |
paid off | 0 | 0 | 180 |
paid off | 0 | 0 | 0 |
| 0 | 0 | 1,080 |
| 49 |
119,317 |
| 1,000 | 0 | 0 |
paid off | 0 | 0 | 164,880 |
paid off | 0 | 0 | 0 |
paid off | 0 | 0 | 120 |
paid off | 0 | 0 | 0 |
| 0 | 0 | 1,020 |
| 50 |
125,067 |
| 1,000 | 0 | 0 |
paid off | 0 | 0 | 164,160 |
paid off | 0 | 0 | 0 |
paid off | 0 | 0 | 60 |
paid off | 0 | 0 | 0 |
| 0 | 0 | 960 |
| 51 |
130,816 |
| 1,000 | 0 | 0 |
paid off | 0 | 0 | 163,440 |
paid off | 0 | 0 | 0 |
paid off | 0 | 0 | 0 |
paid off | 0 | 0 | 0 |
| 0 | 0 | 900 |
| 52 |
136,573 |
| 1,000 | 0 | 0 |
paid off | 0 | 0 | 162,720 |
paid off | 0 | 0 | 0 |
paid off | 0 | 0 | 0 |
paid off | 0 | 0 | 0 |
| 0 | 0 | 840 |
| 53 |
142,329 |
| 1,000 | 0 | 0 |
paid off | 0 | 0 | 162,000 |
paid off | 0 | 0 | 0 |
paid off | 0 | 0 | 0 |
paid off | 0 | 0 | 0 |
| 0 | 0 | 780 |
| 54 |
148,086 |
| 1,000 | 0 | 0 |
paid off | 0 | 0 | 161,280 |
paid off | 0 | 0 | 0 |
paid off | 0 | 0 | 0 |
paid off | 0 | 0 | 0 |
| 0 | 0 | 720 |
| 55 |
153,842 |
| 1,000 | 0 | 0 |
paid off | 0 | 0 | 160,560 |
paid off | 0 | 0 | 0 |
paid off | 0 | 0 | 0 |
paid off | 0 | 0 | 0 |
| 0 | 0 | 660 |
| 56 |
159,598 |
| 1,000 | 0 | 0 |
paid off | 0 | 0 | 159,840 |
paid off | 0 | 0 | 0 |
paid off | 0 | 0 | 0 |
paid off | 0 | 0 | 0 |
| 0 | 0 | 600 |
| 57 |
165,355 |
| 1,000 | 0 | 0 |
paid off | 0 | 0 | 159,120 |
paid off | 0 | 0 | 0 |
paid off | 0 | 0 | 0 |
paid off | 0 | 0 | 0 |
| 0 | 0 | 540 |
| 58 |
171,111 |
| 1,000 | 0 | 0 |
paid off | 0 | 0 | 158,400 |
paid off | 0 | 0 | 0 |
paid off | 0 | 0 | 0 |
paid off | 0 | 0 | 0 |
| 0 | 0 | 480 |
| 59 |
176,868 |
| 1,000 | 0 | 0 |
paid off | 0 | 0 | 157,680 |
paid off | 0 | 0 | 0 |
paid off | 0 | 0 | 0 |
paid off | 0 | 0 | 0 |
| 0 | 0 | 420 |
| 60 |
182,624 |
| 1,000 | 0 | 0 |
paid off | 0 | 0 | 156,960 |
paid off | 0 | 0 | 0 |
paid off | 0 | 0 | 0 |
paid off | 0 | 0 | 0 |
| 0 | 0 | 360 |
High income, rural, likes to party
These professional rural people live out in the country to enjoy the good life, and they do.
Model Overview
| Monthly Income: | 7,354 |
| Income Tax Rate %: | 31.00 |
| Fuel Tax Rate %: | 15.00 |
| Population Est: | 1,108,472 |
|
|
Loan |
$0/mo, 0 total, 0% interest
|
| food / water, premium |
Cash |
1,000 |
| apartment, premium |
Rent |
3,000 |
| car, premium |
Loan |
$787/mo, 35,000 total, 7% interest
|
| communications, premium |
Cash |
700 |
| appliances / premium |
Loan |
$157/mo, 7,000 total, 7% interest
|
|
A Sample Run
| Period | Savings |
| 1 |
5,074 |
paid off | 0 | 0 | 0 |
| 0 | 0 | 720 |
paid due | 3,000 | 3,000 | 269,280 |
paid due | 787 | 46,462 | 5,760 |
| 0 | 0 | 60 |
paid off | 0 | 0 | 360 |
| 2 |
6,210 |
paid off | 0 | 0 | 0 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 268,560 |
paid due | 787 | 45,675 | 5,700 |
| 700 | 0 | 0 |
paid off | 0 | 0 | 300 |
| 3 |
5,645 |
paid off | 0 | 0 | 0 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 267,840 |
paid due | 787 | 44,887 | 5,640 |
| 0 | 0 | 2,340 |
paid off | 0 | 0 | 240 |
| 4 |
5,781 |
paid off | 0 | 0 | 0 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 267,120 |
paid due | 787 | 44,100 | 5,580 |
| 0 | 0 | 2,280 |
paid off | 0 | 0 | 180 |
| 5 |
5,916 |
paid off | 0 | 0 | 0 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 266,400 |
paid due | 787 | 43,312 | 5,520 |
| 0 | 0 | 2,220 |
paid off | 0 | 0 | 120 |
| 6 |
6,052 |
paid off | 0 | 0 | 0 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 265,680 |
paid due | 787 | 42,525 | 5,460 |
| 0 | 0 | 2,160 |
paid off | 0 | 0 | 60 |
| 7 |
6,187 |
paid off | 0 | 0 | 0 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 264,960 |
paid due | 787 | 41,737 | 5,400 |
| 0 | 0 | 2,100 |
paid off | 0 | 0 | 0 |
| 8 |
6,329 |
paid off | 0 | 0 | 0 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 264,240 |
paid due | 787 | 40,950 | 5,340 |
| 0 | 0 | 2,040 |
paid off | 0 | 0 | 0 |
| 9 |
6,472 |
paid off | 0 | 0 | 0 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 263,520 |
paid due | 787 | 40,162 | 5,280 |
| 0 | 0 | 1,980 |
paid off | 0 | 0 | 0 |
| 10 |
6,614 |
paid off | 0 | 0 | 0 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 262,800 |
paid due | 787 | 39,375 | 5,220 |
| 0 | 0 | 1,920 |
paid off | 0 | 0 | 0 |
| 11 |
6,757 |
paid off | 0 | 0 | 0 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 262,080 |
paid due | 787 | 38,587 | 5,160 |
| 0 | 0 | 1,860 |
paid off | 0 | 0 | 0 |
| 12 |
6,899 |
paid off | 0 | 0 | 0 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 261,360 |
paid due | 787 | 37,800 | 5,100 |
| 0 | 0 | 1,800 |
paid off | 0 | 0 | 0 |
| 13 |
7,041 |
paid off | 0 | 0 | 0 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 260,640 |
paid due | 787 | 37,012 | 5,040 |
| 0 | 0 | 1,740 |
paid off | 0 | 0 | 0 |
| 14 |
7,184 |
paid off | 0 | 0 | 0 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 259,920 |
paid due | 787 | 36,225 | 4,980 |
| 0 | 0 | 1,680 |
paid off | 0 | 0 | 0 |
| 15 |
7,326 |
paid off | 0 | 0 | 0 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 259,200 |
paid due | 787 | 35,437 | 4,920 |
| 0 | 0 | 1,620 |
paid off | 0 | 0 | 0 |
| 16 |
7,468 |
paid off | 0 | 0 | 0 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 258,480 |
paid due | 787 | 34,650 | 4,860 |
| 0 | 0 | 1,560 |
paid off | 0 | 0 | 0 |
| 17 |
7,611 |
paid off | 0 | 0 | 0 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 257,760 |
paid due | 787 | 33,862 | 4,800 |
| 0 | 0 | 1,500 |
paid off | 0 | 0 | 0 |
| 18 |
7,753 |
paid off | 0 | 0 | 0 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 257,040 |
paid due | 787 | 33,075 | 4,740 |
| 0 | 0 | 1,440 |
paid off | 0 | 0 | 0 |
| 19 |
7,895 |
paid off | 0 | 0 | 0 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 256,320 |
paid due | 787 | 32,287 | 4,680 |
| 0 | 0 | 1,380 |
paid off | 0 | 0 | 0 |
| 20 |
8,038 |
paid off | 0 | 0 | 0 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 255,600 |
paid due | 787 | 31,500 | 4,620 |
| 0 | 0 | 1,320 |
paid off | 0 | 0 | 0 |
| 21 |
8,180 |
paid off | 0 | 0 | 0 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 254,880 |
paid due | 787 | 30,712 | 4,560 |
| 0 | 0 | 1,260 |
paid off | 0 | 0 | 0 |
| 22 |
8,323 |
paid off | 0 | 0 | 0 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 254,160 |
paid due | 787 | 29,925 | 4,500 |
| 0 | 0 | 1,200 |
paid off | 0 | 0 | 0 |
| 23 |
8,465 |
paid off | 0 | 0 | 0 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 253,440 |
paid due | 787 | 29,137 | 4,440 |
| 0 | 0 | 1,140 |
paid off | 0 | 0 | 0 |
| 24 |
8,607 |
paid off | 0 | 0 | 0 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 252,720 |
paid due | 787 | 28,350 | 4,380 |
| 0 | 0 | 1,080 |
paid off | 0 | 0 | 0 |
| 25 |
8,750 |
paid off | 0 | 0 | 0 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 252,000 |
paid due | 787 | 27,562 | 4,320 |
| 0 | 0 | 1,020 |
paid off | 0 | 0 | 0 |
| 26 |
8,892 |
paid off | 0 | 0 | 0 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 251,280 |
paid due | 787 | 26,775 | 4,260 |
| 0 | 0 | 960 |
paid off | 0 | 0 | 0 |
| 27 |
9,034 |
paid off | 0 | 0 | 0 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 250,560 |
paid due | 787 | 25,987 | 4,200 |
| 0 | 0 | 900 |
paid off | 0 | 0 | 0 |
| 28 |
9,177 |
paid off | 0 | 0 | 0 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 249,840 |
paid due | 787 | 25,200 | 4,140 |
| 0 | 0 | 840 |
paid off | 0 | 0 | 0 |
| 29 |
9,319 |
paid off | 0 | 0 | 0 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 249,120 |
paid due | 787 | 24,412 | 4,080 |
| 0 | 0 | 780 |
paid off | 0 | 0 | 0 |
| 30 |
9,461 |
paid off | 0 | 0 | 0 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 248,400 |
paid due | 787 | 23,625 | 4,020 |
| 0 | 0 | 720 |
paid off | 0 | 0 | 0 |
| 31 |
9,604 |
paid off | 0 | 0 | 0 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 247,680 |
paid due | 787 | 22,837 | 3,960 |
| 0 | 0 | 660 |
paid off | 0 | 0 | 0 |
| 32 |
9,746 |
paid off | 0 | 0 | 0 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 246,960 |
paid due | 787 | 22,050 | 3,900 |
| 0 | 0 | 600 |
paid off | 0 | 0 | 0 |
| 33 |
9,889 |
paid off | 0 | 0 | 0 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 246,240 |
paid due | 787 | 21,262 | 3,840 |
| 0 | 0 | 540 |
paid off | 0 | 0 | 0 |
| 34 |
10,031 |
paid off | 0 | 0 | 0 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 245,520 |
paid due | 787 | 20,475 | 3,780 |
| 0 | 0 | 480 |
paid off | 0 | 0 | 0 |
| 35 |
10,173 |
paid off | 0 | 0 | 0 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 244,800 |
paid due | 787 | 19,687 | 3,720 |
| 0 | 0 | 420 |
paid off | 0 | 0 | 0 |
| 36 |
10,316 |
paid off | 0 | 0 | 0 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 244,080 |
paid due | 787 | 18,900 | 3,660 |
| 0 | 0 | 360 |
paid off | 0 | 0 | 0 |
| 37 |
10,458 |
paid off | 0 | 0 | 0 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 243,360 |
paid due | 787 | 18,112 | 3,600 |
| 0 | 0 | 300 |
paid off | 0 | 0 | 0 |
| 38 |
10,600 |
paid off | 0 | 0 | 0 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 242,640 |
paid due | 787 | 17,325 | 3,540 |
| 0 | 0 | 240 |
paid off | 0 | 0 | 0 |
| 39 |
10,743 |
paid off | 0 | 0 | 0 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 241,920 |
paid due | 787 | 16,537 | 3,480 |
| 0 | 0 | 180 |
paid off | 0 | 0 | 0 |
| 40 |
10,885 |
paid off | 0 | 0 | 0 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 241,200 |
paid due | 787 | 15,750 | 3,420 |
| 0 | 0 | 120 |
paid off | 0 | 0 | 0 |
| 41 |
11,028 |
paid off | 0 | 0 | 0 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 240,480 |
paid due | 787 | 14,962 | 3,360 |
| 0 | 0 | 60 |
paid off | 0 | 0 | 0 |
| 42 |
11,170 |
paid off | 0 | 0 | 0 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 239,760 |
paid due | 787 | 14,175 | 3,300 |
| 700 | 0 | 0 |
paid off | 0 | 0 | 0 |
| 43 |
10,612 |
paid off | 0 | 0 | 0 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 239,040 |
paid due | 787 | 13,387 | 3,240 |
| 0 | 0 | 2,340 |
paid off | 0 | 0 | 0 |
| 44 |
10,755 |
paid off | 0 | 0 | 0 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 238,320 |
paid due | 787 | 12,600 | 3,180 |
| 0 | 0 | 2,280 |
paid off | 0 | 0 | 0 |
| 45 |
10,897 |
paid off | 0 | 0 | 0 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 237,600 |
paid due | 787 | 11,812 | 3,120 |
| 0 | 0 | 2,220 |
paid off | 0 | 0 | 0 |
| 46 |
11,039 |
paid off | 0 | 0 | 0 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 236,880 |
paid due | 787 | 11,025 | 3,060 |
| 0 | 0 | 2,160 |
paid off | 0 | 0 | 0 |
| 47 |
11,182 |
paid off | 0 | 0 | 0 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 236,160 |
paid due | 787 | 10,237 | 3,000 |
| 0 | 0 | 2,100 |
paid off | 0 | 0 | 0 |
| 48 |
11,324 |
paid off | 0 | 0 | 0 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 235,440 |
paid due | 787 | 9,450 | 2,940 |
| 0 | 0 | 2,040 |
paid off | 0 | 0 | 0 |
| 49 |
11,466 |
paid off | 0 | 0 | 0 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 234,720 |
paid due | 787 | 8,662 | 2,880 |
| 0 | 0 | 1,980 |
paid off | 0 | 0 | 0 |
| 50 |
11,609 |
paid off | 0 | 0 | 0 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 234,000 |
paid due | 787 | 7,875 | 2,820 |
| 0 | 0 | 1,920 |
paid off | 0 | 0 | 0 |
| 51 |
11,751 |
paid off | 0 | 0 | 0 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 233,280 |
paid due | 787 | 7,087 | 2,760 |
| 0 | 0 | 1,860 |
paid off | 0 | 0 | 0 |
| 52 |
11,894 |
paid off | 0 | 0 | 0 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 232,560 |
paid due | 787 | 6,300 | 2,700 |
| 0 | 0 | 1,800 |
paid off | 0 | 0 | 0 |
| 53 |
12,036 |
paid off | 0 | 0 | 0 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 231,840 |
paid due | 787 | 5,512 | 2,640 |
| 0 | 0 | 1,740 |
paid off | 0 | 0 | 0 |
| 54 |
12,178 |
paid off | 0 | 0 | 0 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 231,120 |
paid due | 787 | 4,725 | 2,580 |
| 0 | 0 | 1,680 |
paid off | 0 | 0 | 0 |
| 55 |
12,321 |
paid off | 0 | 0 | 0 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 230,400 |
paid due | 787 | 3,937 | 2,520 |
| 0 | 0 | 1,620 |
paid off | 0 | 0 | 0 |
| 56 |
12,463 |
paid off | 0 | 0 | 0 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 229,680 |
paid due | 787 | 3,150 | 2,460 |
| 0 | 0 | 1,560 |
paid off | 0 | 0 | 0 |
| 57 |
12,605 |
paid off | 0 | 0 | 0 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 228,960 |
paid due | 787 | 2,362 | 2,400 |
| 0 | 0 | 1,500 |
paid off | 0 | 0 | 0 |
| 58 |
12,748 |
paid off | 0 | 0 | 0 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 228,240 |
paid due | 787 | 1,575 | 2,340 |
| 0 | 0 | 1,440 |
paid off | 0 | 0 | 0 |
| 59 |
12,890 |
paid off | 0 | 0 | 0 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 227,520 |
paid due | 787 | 787 | 2,280 |
| 0 | 0 | 1,380 |
paid off | 0 | 0 | 0 |
| 60 |
13,032 |
paid off | 0 | 0 | 0 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 226,800 |
paid due | 787 | 0 | 2,220 |
| 0 | 0 | 1,320 |
paid off | 0 | 0 | 0 |
High income, urban, family oriented
These professional people feel a cosmopolitan experience is best for their family and are committed to the culture and community in which they live. TV shows are never made about these people, but they are the ones that run the world.
Model Overview
| Monthly Income: | 7,141 |
| Income Tax Rate %: | 31.00 |
| Fuel Tax Rate %: | 15.00 |
| Population Est: | 10,217,700 |
|
| food / water, premium |
Cash |
1,000 |
| apartment, premium |
Rent |
3,000 |
| mass transit, mainstream |
Rent |
200 |
| appliances / premium |
Loan |
$157/mo, 7,000 total, 7% interest
|
| furniture, premium |
Loan |
$562/mo, 25,000 total, 7% interest
|
| communications, premium |
Cash |
700 |
|
A Sample Run
| Period | Savings |
| 1 |
4,927 |
| 0 | 0 | 720 |
paid due | 3,000 | 3,000 | 225,360 |
paid due | 200 | 200 | 4,770 |
paid off | 0 | 0 | 5,340 |
paid off | 0 | 0 | 1,200 |
| 0 | 0 | 120 |
| 2 |
6,641 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 224,640 |
paid due | 200 | 200 | 4,680 |
paid off | 0 | 0 | 5,280 |
paid off | 0 | 0 | 960 |
| 0 | 0 | 60 |
| 3 |
7,354 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 223,920 |
paid due | 200 | 200 | 4,590 |
paid off | 0 | 0 | 5,220 |
paid off | 0 | 0 | 720 |
| 700 | 0 | 0 |
| 4 |
7,368 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 223,200 |
paid due | 200 | 200 | 4,500 |
paid off | 0 | 0 | 5,160 |
paid off | 0 | 0 | 480 |
| 0 | 0 | 2,340 |
| 5 |
8,081 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 222,480 |
paid due | 200 | 200 | 4,410 |
paid off | 0 | 0 | 5,100 |
paid off | 0 | 0 | 240 |
| 0 | 0 | 2,280 |
| 6 |
8,795 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 221,760 |
paid due | 200 | 200 | 4,320 |
paid off | 0 | 0 | 5,040 |
paid due | 562 | 33,187 | 0 |
| 0 | 0 | 2,220 |
| 7 |
8,946 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 221,040 |
paid due | 200 | 200 | 4,230 |
paid off | 0 | 0 | 4,980 |
paid due | 562 | 32,625 | 47,760 |
| 0 | 0 | 2,160 |
| 8 |
9,097 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 220,320 |
paid due | 200 | 200 | 4,140 |
paid off | 0 | 0 | 4,920 |
paid due | 562 | 32,062 | 47,520 |
| 0 | 0 | 2,100 |
| 9 |
9,248 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 219,600 |
paid due | 200 | 200 | 4,050 |
paid off | 0 | 0 | 4,860 |
paid due | 562 | 31,500 | 47,280 |
| 0 | 0 | 2,040 |
| 10 |
9,400 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 218,880 |
paid due | 200 | 200 | 3,960 |
paid off | 0 | 0 | 4,800 |
paid due | 562 | 30,937 | 47,040 |
| 0 | 0 | 1,980 |
| 11 |
9,551 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 218,160 |
paid due | 200 | 200 | 3,870 |
paid off | 0 | 0 | 4,740 |
paid due | 562 | 30,375 | 46,800 |
| 0 | 0 | 1,920 |
| 12 |
9,702 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 217,440 |
paid due | 200 | 200 | 3,780 |
paid off | 0 | 0 | 4,680 |
paid due | 562 | 29,812 | 46,560 |
| 0 | 0 | 1,860 |
| 13 |
9,853 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 216,720 |
paid due | 200 | 200 | 3,690 |
paid off | 0 | 0 | 4,620 |
paid due | 562 | 29,250 | 46,320 |
| 0 | 0 | 1,800 |
| 14 |
10,004 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 216,000 |
paid due | 200 | 200 | 3,600 |
paid off | 0 | 0 | 4,560 |
paid due | 562 | 28,687 | 46,080 |
| 0 | 0 | 1,740 |
| 15 |
10,155 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 215,280 |
paid due | 200 | 200 | 3,510 |
paid off | 0 | 0 | 4,500 |
paid due | 562 | 28,125 | 45,840 |
| 0 | 0 | 1,680 |
| 16 |
10,306 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 214,560 |
paid due | 200 | 200 | 3,420 |
paid off | 0 | 0 | 4,440 |
paid due | 562 | 27,562 | 45,600 |
| 0 | 0 | 1,620 |
| 17 |
10,458 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 213,840 |
paid due | 200 | 200 | 3,330 |
paid off | 0 | 0 | 4,380 |
paid due | 562 | 27,000 | 45,360 |
| 0 | 0 | 1,560 |
| 18 |
10,609 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 213,120 |
paid due | 200 | 200 | 3,240 |
paid off | 0 | 0 | 4,320 |
paid due | 562 | 26,437 | 45,120 |
| 0 | 0 | 1,500 |
| 19 |
10,760 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 212,400 |
paid due | 200 | 200 | 3,150 |
paid off | 0 | 0 | 4,260 |
paid due | 562 | 25,875 | 44,880 |
| 0 | 0 | 1,440 |
| 20 |
10,911 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 211,680 |
paid due | 200 | 200 | 3,060 |
paid off | 0 | 0 | 4,200 |
paid due | 562 | 25,312 | 44,640 |
| 0 | 0 | 1,380 |
| 21 |
11,062 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 210,960 |
paid due | 200 | 200 | 2,970 |
paid off | 0 | 0 | 4,140 |
paid due | 562 | 24,750 | 44,400 |
| 0 | 0 | 1,320 |
| 22 |
11,213 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 210,240 |
paid due | 200 | 200 | 2,880 |
paid off | 0 | 0 | 4,080 |
paid due | 562 | 24,187 | 44,160 |
| 0 | 0 | 1,260 |
| 23 |
11,364 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 209,520 |
paid due | 200 | 200 | 2,790 |
paid off | 0 | 0 | 4,020 |
paid due | 562 | 23,625 | 43,920 |
| 0 | 0 | 1,200 |
| 24 |
11,515 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 208,800 |
paid due | 200 | 200 | 2,700 |
paid off | 0 | 0 | 3,960 |
paid due | 562 | 23,062 | 43,680 |
| 0 | 0 | 1,140 |
| 25 |
11,667 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 208,080 |
paid due | 200 | 200 | 2,610 |
paid off | 0 | 0 | 3,900 |
paid due | 562 | 22,500 | 43,440 |
| 0 | 0 | 1,080 |
| 26 |
11,818 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 207,360 |
paid due | 200 | 200 | 2,520 |
paid off | 0 | 0 | 3,840 |
paid due | 562 | 21,937 | 43,200 |
| 0 | 0 | 1,020 |
| 27 |
11,969 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 206,640 |
paid due | 200 | 200 | 2,430 |
paid off | 0 | 0 | 3,780 |
paid due | 562 | 21,375 | 42,960 |
| 0 | 0 | 960 |
| 28 |
12,120 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 205,920 |
paid due | 200 | 200 | 2,340 |
paid off | 0 | 0 | 3,720 |
paid due | 562 | 20,812 | 42,720 |
| 0 | 0 | 900 |
| 29 |
12,271 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 205,200 |
paid due | 200 | 200 | 2,250 |
paid off | 0 | 0 | 3,660 |
paid due | 562 | 20,250 | 42,480 |
| 0 | 0 | 840 |
| 30 |
12,422 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 204,480 |
paid due | 200 | 200 | 2,160 |
paid off | 0 | 0 | 3,600 |
paid due | 562 | 19,687 | 42,240 |
| 0 | 0 | 780 |
| 31 |
12,573 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 203,760 |
paid due | 200 | 200 | 2,070 |
paid off | 0 | 0 | 3,540 |
paid due | 562 | 19,125 | 42,000 |
| 0 | 0 | 720 |
| 32 |
12,724 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 203,040 |
paid due | 200 | 200 | 1,980 |
paid off | 0 | 0 | 3,480 |
paid due | 562 | 18,562 | 41,760 |
| 0 | 0 | 660 |
| 33 |
12,876 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 202,320 |
paid due | 200 | 200 | 1,890 |
paid off | 0 | 0 | 3,420 |
paid due | 562 | 18,000 | 41,520 |
| 0 | 0 | 600 |
| 34 |
13,027 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 201,600 |
paid due | 200 | 200 | 1,800 |
paid off | 0 | 0 | 3,360 |
paid due | 562 | 17,437 | 41,280 |
| 0 | 0 | 540 |
| 35 |
13,178 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 200,880 |
paid due | 200 | 200 | 1,710 |
paid off | 0 | 0 | 3,300 |
paid due | 562 | 16,875 | 41,040 |
| 0 | 0 | 480 |
| 36 |
13,329 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 200,160 |
paid due | 200 | 200 | 1,620 |
paid off | 0 | 0 | 3,240 |
paid due | 562 | 16,312 | 40,800 |
| 0 | 0 | 420 |
| 37 |
13,480 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 199,440 |
paid due | 200 | 200 | 1,530 |
paid off | 0 | 0 | 3,180 |
paid due | 562 | 15,750 | 40,560 |
| 0 | 0 | 360 |
| 38 |
13,631 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 198,720 |
paid due | 200 | 200 | 1,440 |
paid off | 0 | 0 | 3,120 |
paid due | 562 | 15,187 | 40,320 |
| 0 | 0 | 300 |
| 39 |
13,782 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 198,000 |
paid due | 200 | 200 | 1,350 |
paid off | 0 | 0 | 3,060 |
paid due | 562 | 14,625 | 40,080 |
| 0 | 0 | 240 |
| 40 |
13,934 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 197,280 |
paid due | 200 | 200 | 1,260 |
paid off | 0 | 0 | 3,000 |
paid due | 562 | 14,062 | 39,840 |
| 0 | 0 | 180 |
| 41 |
14,085 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 196,560 |
paid due | 200 | 200 | 1,170 |
paid off | 0 | 0 | 2,940 |
paid due | 562 | 13,500 | 39,600 |
| 0 | 0 | 120 |
| 42 |
14,236 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 195,840 |
paid due | 200 | 200 | 1,080 |
paid off | 0 | 0 | 2,880 |
paid due | 562 | 12,937 | 39,360 |
| 0 | 0 | 60 |
| 43 |
14,387 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 195,120 |
paid due | 200 | 200 | 990 |
paid off | 0 | 0 | 2,820 |
paid due | 562 | 12,375 | 39,120 |
| 700 | 0 | 0 |
| 44 |
13,838 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 194,400 |
paid due | 200 | 200 | 900 |
paid off | 0 | 0 | 2,760 |
paid due | 562 | 11,812 | 38,880 |
| 0 | 0 | 2,340 |
| 45 |
13,989 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 193,680 |
paid due | 200 | 200 | 810 |
paid off | 0 | 0 | 2,700 |
paid due | 562 | 11,250 | 38,640 |
| 0 | 0 | 2,280 |
| 46 |
14,140 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 192,960 |
paid due | 200 | 200 | 720 |
paid off | 0 | 0 | 2,640 |
paid due | 562 | 10,687 | 38,400 |
| 0 | 0 | 2,220 |
| 47 |
14,291 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 192,240 |
paid due | 200 | 200 | 630 |
paid off | 0 | 0 | 2,580 |
paid due | 562 | 10,125 | 38,160 |
| 0 | 0 | 2,160 |
| 48 |
14,443 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 191,520 |
paid due | 200 | 200 | 540 |
paid off | 0 | 0 | 2,520 |
paid due | 562 | 9,562 | 37,920 |
| 0 | 0 | 2,100 |
| 49 |
14,594 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 190,800 |
paid due | 200 | 200 | 450 |
paid off | 0 | 0 | 2,460 |
paid due | 562 | 9,000 | 37,680 |
| 0 | 0 | 2,040 |
| 50 |
14,745 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 190,080 |
paid due | 200 | 200 | 360 |
paid off | 0 | 0 | 2,400 |
paid due | 562 | 8,437 | 37,440 |
| 0 | 0 | 1,980 |
| 51 |
14,896 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 189,360 |
paid due | 200 | 200 | 270 |
paid off | 0 | 0 | 2,340 |
paid due | 562 | 7,875 | 37,200 |
| 0 | 0 | 1,920 |
| 52 |
15,047 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 188,640 |
paid due | 200 | 200 | 180 |
paid off | 0 | 0 | 2,280 |
paid due | 562 | 7,312 | 36,960 |
| 0 | 0 | 1,860 |
| 53 |
15,198 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 187,920 |
paid due | 200 | 200 | 90 |
paid off | 0 | 0 | 2,220 |
paid due | 562 | 6,750 | 36,720 |
| 0 | 0 | 1,800 |
| 54 |
15,349 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 187,200 |
paid due | 200 | 200 | 0 |
paid off | 0 | 0 | 2,160 |
paid due | 562 | 6,187 | 36,480 |
| 0 | 0 | 1,740 |
| 55 |
15,500 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 186,480 |
paid due | 200 | 200 | 8,550 |
paid off | 0 | 0 | 2,100 |
paid due | 562 | 5,625 | 36,240 |
| 0 | 0 | 1,680 |
| 56 |
15,652 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 185,760 |
paid due | 200 | 200 | 8,460 |
paid off | 0 | 0 | 2,040 |
paid due | 562 | 5,062 | 36,000 |
| 0 | 0 | 1,620 |
| 57 |
15,803 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 185,040 |
paid due | 200 | 200 | 8,370 |
paid off | 0 | 0 | 1,980 |
paid due | 562 | 4,500 | 35,760 |
| 0 | 0 | 1,560 |
| 58 |
15,954 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 184,320 |
paid due | 200 | 200 | 8,280 |
paid off | 0 | 0 | 1,920 |
paid due | 562 | 3,937 | 35,520 |
| 0 | 0 | 1,500 |
| 59 |
16,105 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 183,600 |
paid due | 200 | 200 | 8,190 |
paid off | 0 | 0 | 1,860 |
paid due | 562 | 3,375 | 35,280 |
| 0 | 0 | 1,440 |
| 60 |
16,256 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 182,880 |
paid due | 200 | 200 | 8,100 |
paid off | 0 | 0 | 1,800 |
paid due | 562 | 2,812 | 35,040 |
| 0 | 0 | 1,380 |
High income, urban, likes to party
Well off, living in the city, these people make enough money to party and save. TV shows are made about them, because they live the life that many people want.
Model Overview
| Monthly Income: | 6,404 |
| Income Tax Rate %: | 31.00 |
| Fuel Tax Rate %: | 15.00 |
| Population Est: | 4,379,014 |
|
|
Loan |
$0/mo, 0 total, 0% interest
|
| food / water, premium |
Cash |
1,000 |
| apartment, premium |
Rent |
3,000 |
| mass transit, mainstream |
Rent |
200 |
| communications, premium |
Cash |
700 |
| appliances / premium |
Loan |
$157/mo, 7,000 total, 7% interest
|
|
A Sample Run
| Period | Savings |
| 1 |
4,418 |
paid off | 0 | 0 | 0 |
| 0 | 0 | 720 |
paid due | 3,000 | 3,000 | 281,520 |
paid due | 200 | 200 | 8,100 |
| 0 | 0 | 540 |
paid off | 0 | 0 | 6,300 |
| 2 |
5,624 |
paid off | 0 | 0 | 0 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 280,800 |
paid due | 200 | 200 | 8,010 |
| 0 | 0 | 480 |
paid off | 0 | 0 | 6,240 |
| 3 |
5,829 |
paid off | 0 | 0 | 0 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 280,080 |
paid due | 200 | 200 | 7,920 |
| 0 | 0 | 420 |
paid off | 0 | 0 | 6,180 |
| 4 |
6,034 |
paid off | 0 | 0 | 0 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 279,360 |
paid due | 200 | 200 | 7,830 |
| 0 | 0 | 360 |
paid off | 0 | 0 | 6,120 |
| 5 |
6,239 |
paid off | 0 | 0 | 0 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 278,640 |
paid due | 200 | 200 | 7,740 |
| 0 | 0 | 300 |
paid off | 0 | 0 | 6,060 |
| 6 |
6,444 |
paid off | 0 | 0 | 0 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 277,920 |
paid due | 200 | 200 | 7,650 |
| 0 | 0 | 240 |
paid off | 0 | 0 | 6,000 |
| 7 |
6,650 |
paid off | 0 | 0 | 0 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 277,200 |
paid due | 200 | 200 | 7,560 |
| 0 | 0 | 180 |
paid off | 0 | 0 | 5,940 |
| 8 |
6,855 |
paid off | 0 | 0 | 0 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 276,480 |
paid due | 200 | 200 | 7,470 |
| 0 | 0 | 120 |
paid off | 0 | 0 | 5,880 |
| 9 |
7,060 |
paid off | 0 | 0 | 0 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 275,760 |
paid due | 200 | 200 | 7,380 |
| 0 | 0 | 60 |
paid off | 0 | 0 | 5,820 |
| 10 |
7,265 |
paid off | 0 | 0 | 0 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 275,040 |
paid due | 200 | 200 | 7,290 |
| 700 | 0 | 0 |
paid off | 0 | 0 | 5,760 |
| 11 |
6,770 |
paid off | 0 | 0 | 0 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 274,320 |
paid due | 200 | 200 | 7,200 |
| 0 | 0 | 2,340 |
paid off | 0 | 0 | 5,700 |
| 12 |
6,976 |
paid off | 0 | 0 | 0 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 273,600 |
paid due | 200 | 200 | 7,110 |
| 0 | 0 | 2,280 |
paid off | 0 | 0 | 5,640 |
| 13 |
7,181 |
paid off | 0 | 0 | 0 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 272,880 |
paid due | 200 | 200 | 7,020 |
| 0 | 0 | 2,220 |
paid off | 0 | 0 | 5,580 |
| 14 |
7,386 |
paid off | 0 | 0 | 0 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 272,160 |
paid due | 200 | 200 | 6,930 |
| 0 | 0 | 2,160 |
paid off | 0 | 0 | 5,520 |
| 15 |
7,591 |
paid off | 0 | 0 | 0 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 271,440 |
paid due | 200 | 200 | 6,840 |
| 0 | 0 | 2,100 |
paid off | 0 | 0 | 5,460 |
| 16 |
7,796 |
paid off | 0 | 0 | 0 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 270,720 |
paid due | 200 | 200 | 6,750 |
| 0 | 0 | 2,040 |
paid off | 0 | 0 | 5,400 |
| 17 |
8,001 |
paid off | 0 | 0 | 0 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 270,000 |
paid due | 200 | 200 | 6,660 |
| 0 | 0 | 1,980 |
paid off | 0 | 0 | 5,340 |
| 18 |
8,207 |
paid off | 0 | 0 | 0 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 269,280 |
paid due | 200 | 200 | 6,570 |
| 0 | 0 | 1,920 |
paid off | 0 | 0 | 5,280 |
| 19 |
8,412 |
paid off | 0 | 0 | 0 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 268,560 |
paid due | 200 | 200 | 6,480 |
| 0 | 0 | 1,860 |
paid off | 0 | 0 | 5,220 |
| 20 |
8,617 |
paid off | 0 | 0 | 0 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 267,840 |
paid due | 200 | 200 | 6,390 |
| 0 | 0 | 1,800 |
paid off | 0 | 0 | 5,160 |
| 21 |
8,822 |
paid off | 0 | 0 | 0 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 267,120 |
paid due | 200 | 200 | 6,300 |
| 0 | 0 | 1,740 |
paid off | 0 | 0 | 5,100 |
| 22 |
9,027 |
paid off | 0 | 0 | 0 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 266,400 |
paid due | 200 | 200 | 6,210 |
| 0 | 0 | 1,680 |
paid off | 0 | 0 | 5,040 |
| 23 |
9,233 |
paid off | 0 | 0 | 0 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 265,680 |
paid due | 200 | 200 | 6,120 |
| 0 | 0 | 1,620 |
paid off | 0 | 0 | 4,980 |
| 24 |
9,438 |
paid off | 0 | 0 | 0 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 264,960 |
paid due | 200 | 200 | 6,030 |
| 0 | 0 | 1,560 |
paid off | 0 | 0 | 4,920 |
| 25 |
9,643 |
paid off | 0 | 0 | 0 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 264,240 |
paid due | 200 | 200 | 5,940 |
| 0 | 0 | 1,500 |
paid off | 0 | 0 | 4,860 |
| 26 |
9,848 |
paid off | 0 | 0 | 0 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 263,520 |
paid due | 200 | 200 | 5,850 |
| 0 | 0 | 1,440 |
paid off | 0 | 0 | 4,800 |
| 27 |
10,053 |
paid off | 0 | 0 | 0 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 262,800 |
paid due | 200 | 200 | 5,760 |
| 0 | 0 | 1,380 |
paid off | 0 | 0 | 4,740 |
| 28 |
10,259 |
paid off | 0 | 0 | 0 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 262,080 |
paid due | 200 | 200 | 5,670 |
| 0 | 0 | 1,320 |
paid off | 0 | 0 | 4,680 |
| 29 |
10,464 |
paid off | 0 | 0 | 0 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 261,360 |
paid due | 200 | 200 | 5,580 |
| 0 | 0 | 1,260 |
paid off | 0 | 0 | 4,620 |
| 30 |
10,669 |
paid off | 0 | 0 | 0 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 260,640 |
paid due | 200 | 200 | 5,490 |
| 0 | 0 | 1,200 |
paid off | 0 | 0 | 4,560 |
| 31 |
10,874 |
paid off | 0 | 0 | 0 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 259,920 |
paid due | 200 | 200 | 5,400 |
| 0 | 0 | 1,140 |
paid off | 0 | 0 | 4,500 |
| 32 |
11,079 |
paid off | 0 | 0 | 0 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 259,200 |
paid due | 200 | 200 | 5,310 |
| 0 | 0 | 1,080 |
paid off | 0 | 0 | 4,440 |
| 33 |
11,284 |
paid off | 0 | 0 | 0 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 258,480 |
paid due | 200 | 200 | 5,220 |
| 0 | 0 | 1,020 |
paid off | 0 | 0 | 4,380 |
| 34 |
11,490 |
paid off | 0 | 0 | 0 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 257,760 |
paid due | 200 | 200 | 5,130 |
| 0 | 0 | 960 |
paid off | 0 | 0 | 4,320 |
| 35 |
11,695 |
paid off | 0 | 0 | 0 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 257,040 |
paid due | 200 | 200 | 5,040 |
| 0 | 0 | 900 |
paid off | 0 | 0 | 4,260 |
| 36 |
11,900 |
paid off | 0 | 0 | 0 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 256,320 |
paid due | 200 | 200 | 4,950 |
| 0 | 0 | 840 |
paid off | 0 | 0 | 4,200 |
| 37 |
12,105 |
paid off | 0 | 0 | 0 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 255,600 |
paid due | 200 | 200 | 4,860 |
| 0 | 0 | 780 |
paid off | 0 | 0 | 4,140 |
| 38 |
12,310 |
paid off | 0 | 0 | 0 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 254,880 |
paid due | 200 | 200 | 4,770 |
| 0 | 0 | 720 |
paid off | 0 | 0 | 4,080 |
| 39 |
12,516 |
paid off | 0 | 0 | 0 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 254,160 |
paid due | 200 | 200 | 4,680 |
| 0 | 0 | 660 |
paid off | 0 | 0 | 4,020 |
| 40 |
12,721 |
paid off | 0 | 0 | 0 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 253,440 |
paid due | 200 | 200 | 4,590 |
| 0 | 0 | 600 |
paid off | 0 | 0 | 3,960 |
| 41 |
12,926 |
paid off | 0 | 0 | 0 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 252,720 |
paid due | 200 | 200 | 4,500 |
| 0 | 0 | 540 |
paid off | 0 | 0 | 3,900 |
| 42 |
13,131 |
paid off | 0 | 0 | 0 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 252,000 |
paid due | 200 | 200 | 4,410 |
| 0 | 0 | 480 |
paid off | 0 | 0 | 3,840 |
| 43 |
13,336 |
paid off | 0 | 0 | 0 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 251,280 |
paid due | 200 | 200 | 4,320 |
| 0 | 0 | 420 |
paid off | 0 | 0 | 3,780 |
| 44 |
13,542 |
paid off | 0 | 0 | 0 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 250,560 |
paid due | 200 | 200 | 4,230 |
| 0 | 0 | 360 |
paid off | 0 | 0 | 3,720 |
| 45 |
13,747 |
paid off | 0 | 0 | 0 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 249,840 |
paid due | 200 | 200 | 4,140 |
| 0 | 0 | 300 |
paid off | 0 | 0 | 3,660 |
| 46 |
13,952 |
paid off | 0 | 0 | 0 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 249,120 |
paid due | 200 | 200 | 4,050 |
| 0 | 0 | 240 |
paid off | 0 | 0 | 3,600 |
| 47 |
14,157 |
paid off | 0 | 0 | 0 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 248,400 |
paid due | 200 | 200 | 3,960 |
| 0 | 0 | 180 |
paid off | 0 | 0 | 3,540 |
| 48 |
14,362 |
paid off | 0 | 0 | 0 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 247,680 |
paid due | 200 | 200 | 3,870 |
| 0 | 0 | 120 |
paid off | 0 | 0 | 3,480 |
| 49 |
14,567 |
paid off | 0 | 0 | 0 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 246,960 |
paid due | 200 | 200 | 3,780 |
| 0 | 0 | 60 |
paid off | 0 | 0 | 3,420 |
| 50 |
14,773 |
paid off | 0 | 0 | 0 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 246,240 |
paid due | 200 | 200 | 3,690 |
| 700 | 0 | 0 |
paid off | 0 | 0 | 3,360 |
| 51 |
14,278 |
paid off | 0 | 0 | 0 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 245,520 |
paid due | 200 | 200 | 3,600 |
| 0 | 0 | 2,340 |
paid off | 0 | 0 | 3,300 |
| 52 |
14,483 |
paid off | 0 | 0 | 0 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 244,800 |
paid due | 200 | 200 | 3,510 |
| 0 | 0 | 2,280 |
paid off | 0 | 0 | 3,240 |
| 53 |
14,688 |
paid off | 0 | 0 | 0 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 244,080 |
paid due | 200 | 200 | 3,420 |
| 0 | 0 | 2,220 |
paid off | 0 | 0 | 3,180 |
| 54 |
14,893 |
paid off | 0 | 0 | 0 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 243,360 |
paid due | 200 | 200 | 3,330 |
| 0 | 0 | 2,160 |
paid off | 0 | 0 | 3,120 |
| 55 |
15,099 |
paid off | 0 | 0 | 0 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 242,640 |
paid due | 200 | 200 | 3,240 |
| 0 | 0 | 2,100 |
paid off | 0 | 0 | 3,060 |
| 56 |
15,304 |
paid off | 0 | 0 | 0 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 241,920 |
paid due | 200 | 200 | 3,150 |
| 0 | 0 | 2,040 |
paid off | 0 | 0 | 3,000 |
| 57 |
15,509 |
paid off | 0 | 0 | 0 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 241,200 |
paid due | 200 | 200 | 3,060 |
| 0 | 0 | 1,980 |
paid off | 0 | 0 | 2,940 |
| 58 |
15,714 |
paid off | 0 | 0 | 0 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 240,480 |
paid due | 200 | 200 | 2,970 |
| 0 | 0 | 1,920 |
paid off | 0 | 0 | 2,880 |
| 59 |
15,919 |
paid off | 0 | 0 | 0 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 239,760 |
paid due | 200 | 200 | 2,880 |
| 0 | 0 | 1,860 |
paid off | 0 | 0 | 2,820 |
| 60 |
16,124 |
paid off | 0 | 0 | 0 |
| 1,000 | 0 | 0 |
paid due | 3,000 | 3,000 | 239,040 |
paid due | 200 | 200 | 2,790 |
| 0 | 0 | 1,800 |
paid off | 0 | 0 | 2,760 |