Living on Your Own Jamiah PerkinsAlondra RangelHunter Mahlberhg

High Medium Low

Rent-Vacaville 2,145 2BD/2BA $1,650 2BD/2BA $1,499 2BD/1BD
Rent-Napa $2,460 3 BD/2BA $1,174 2 BD/1 BA$825 2BD/2BA
Rent-San Francisco $3,600 3BD/2.5BA$2,400 2BD/2B$1,600 2 BD/2.5

Fixed Costs Overall PP/High PP/Medium PP/Low

-Rent Napa $615 $293 $207
-Recology/Garbage $27-$41 $10.25 $8.25 $6.25
-Renter Insurance $12 $3 $3 $3
-Security System $9 $9 $9
Fixed/Flexible Costs-Needs
-PG&E $50-$300 $75.00 $45.00 $12.50
-Groceries $850 $650 $350
-Gas $120 $80 $40
-Car payment $300 $225 $130
-Water & Sewer $30-$160 $40 $25 $7.25
-Hygiene $75 $45 $20

Flexible Costs-Wants
Internet/Cable- $31/mo PP $18/mo PP $12.50/mo PP
-Entertainment $75 each $50 each $25 each
-Clothing $150 PP $75 PP $35 PP

-Total Costs Napa $2,353.25 $1,526.25 $857.50

-Net Income Needed $2,353.25 $1,526.25 $857.50

-Factor in 10% savings $235 $153 $85

-Total net income needed 2,588.25 $1,679.25 $942.50

-Gross per month $3,235.31 $2,099.10 $1,178.13

-Gross / 160 hours Napa $20.22/hr $13.11 $7.36

San Francisc $22.02/h $15.75/ $9.02/hr
 Per Person Range
$375-$536
$207-$615
$400-$900

$9.02/hr