Docstoc

expenses

Document Sample
expenses Powered By Docstoc
					C:\Docstoc\Working\pdf\2d11154e-d56b-4ec2-910b-2afc8c545b63.xls




                  Budget at Retirement 2007
                      Estimated Expenses               Monthly          Yearly          Summer         Winter
                          House Taxes              $      116.65    $        1,399.84   $ 454.90   $    944.94
                       House Insurance             $      130.00    $        1,300.00
                               Gas                 $      142.00    $        1,704.00
                             Electric              $      131.00    $        1,572.00
                              Phone                $        34.00   $          408.00
                         Internet Cable            $        94.82   $        1,137.84
                           cell phones             $      200.00    $        2,400.00
                          car insurance            $      279.66    $        3,355.92
                         Haylees tuition                            $        3,000.00
                          Haylees rent             $       500.00   $        6,000.00
                        car registration           $        38.33   $          460.00   $ 194.00   $    138.00   $ 33.00   $     95.00
                           Fuel for car            $       500.00   $        6,000.00
                            groceries              $       200.00   $        2,400.00
                            eating out             $       200.00   $        2,400.00
                             bowling               $       160.00   $        1,920.00
                           beer alcohol            $        50.00   $          600.00
                         waste removal             $        38.50   $          462.00
                           newspaper               $        13.33   $          160.00   Moose      Knights
                      Dues Organizations           $         7.50   $           90.00   $ 60.00    $     30.00
                      Jan's Life Insurance         $        26.13   $          313.60   $ 300.00   $     13.60
                 Ryan and Haylee Life Insurance    $         9.33   $          112.00
                             Church                $       100.00   $        1,200.00
                  Taxes- Returns Bob Williams      $         4.17   $           50.00
                     Shoppers Advantage            $         8.00   $           96.00
                         Ask Research              $        25.00   $          300.00
                       Health Insurance            $       600.00   $        7,200.00
                       Spending Money              $     1,000.00   $      12,000.00

                                                                                                                           $ 400,000.00
                             Totals                $     4,608.43   $      58,041.20               30% Taxes                        15%
                                                                                                   $ 75,453.56                      19%
                            Required               $     3,055.61
                              Nice                 $       455.83




4/8/2012
C:\Docstoc\Working\pdf\2d11154e-d56b-4ec2-910b-2afc8c545b63.xls




                                                             Before Taxes
                                                             After Taxes




4/8/2012
 1   2%   $ 400,000.00
 2   2%   $ 408,000.00
 3   2%   $ 416,160.00
 4   2%   $ 424,483.20
 5   2%   $ 432,972.86
 6   2%   $ 441,632.32
 7   2%   $ 450,464.97
 8   2%   $ 459,474.27
 9   2%   $ 468,663.75
10   2%   $ 478,037.03
11   2%   $ 487,597.77
12   2%   $ 497,349.72
13   2%   $ 507,296.72
14   2%   $ 517,442.65
15   2%   $ 527,791.51

				
DOCUMENT INFO
Shared By:
Categories:
Tags:
Stats:
views:8
posted:4/9/2012
language:English
pages:3