Monthly Home
Finance Portfolio Sample Summary Totals Income Expenses Income less Expenses Income Income Source Salary 1 Salary 2 Investment Stocks and bonds Other Total income Outlays Withholdings Taxable income Federal income tax State income tax FICA Medical Dental Total withholdings Percent of expenses Finance Payments Credit card 1 Credit card 2 Credit card 3 Credit card 4 Student loan Auto loan Home mortgage Personal loan Total finance payments Percent of expenses Fixed Expenses Property taxes Other taxes Charitable donations Monthly 2,312.50 2,302.56 9.94 Monthly 2,312.50 Annual 27,750.00 27,630.73 119.27 Annual 27,750.00
2,312.50
27,750.00
Monthly 198.33 119.67 176.91 40.00 0.00 534.91 23.23% Monthly 50.00
Annual 2,380.00 1,436.00 2,122.88 480.00 0.00 6,418.88 23.23% Annual 600.00
118.62 0.00 524.59 693.21 30.11% Monthly 37.50 15.00
1,423.43 0.00 6,295.12 8,318.55 30.11% Annual 450.00 180.00
Auto insurance Home insurance Life insurance Medical insurance Cable TV Telephone Utilities Total fixed expenses Percent of expenses Variable Expenses Household Groceries Auto upkeep and gas Other travel expenses Furniture Clothing School Medical/prescriptions Entertainment Memberships Dining out Gifts Vacation Pet care Other Total variable expenses Percent of expenses
75.00 28.63 15.00 5.00 36.00 45.65 112.00 369.78 16.06% Monthly 40.00 197.00 50.00 24.00 25.00 50.00 0.00 1.67 75.00 24.00 30.00 50.00 100.00 38.00 704.67 30.60%
900.00 343.50 180.00 60.00 432.00 547.80 1,344.00 4,437.30 16.06% Annual 480.00 2,364.00 600.00 288.00 300.00 600.00 0.00 20.00 900.00 288.00 360.00 600.00 1,200.00 456.00 8,456.00 30.60%
Monthly Home Budget
Notes 27630.72573
Notes
Notes 27750-3050-6500(mort.interest) =18200 (taxable income, ap .10*7000+.15*(18200-7000) = 2380 due in federal taxes .05*(3800)+.07*(6300-3800)+.09*(18200-6300)=1436 due in .0765*27750 = 2122.83 due in FICA taxes job pays most of medical, my obligation is $40/month job pays all of dental, no copay.
Notes I will use credit card for gifts and pay it off over the year.
To pay off loans of $15,000 at 5% over 15 years: P=15000*( I will keep the car I already own, no payments need to be ma Loan of 95000 at 5.25% for 30 years: P=95000*(.0525/12)/(1
Notes Information from house ad (see narrative) No local taxes Based on what I contribute now
Based on internet estimate for Bend, OR and a 1999 Camry Found at homeinsurance.com, average of low and high estim Based on internet estimate (see narrative) Possible $5 co-pay per month for 1 prescription Based on internet info (see narrative) Based on internet info (see narrative) Based on internet info (see narrative)
Notes Based on my estimates (see narrative and appendix A) Based on my estimates (see narrative and appendix B) Based on my estimates (see narrative and appendix C) Based on my estimates (see narrative and appendix C) Based on my estimates (see narrative and appendix D) Based on my estimates (see narrative and appendix D) no school expenses anticipated Based on estimated 4 prescriptions/year with $5 copay each Based on my estimates (see narrative and appendix E) Based on my estimates (see narrative and appendix E) Based on my estimates (see narrative and appendix E) Based on my estimates (see narrative and appendix F) Based on my estimates (see narrative and appendix E) Based on my estimates (see narrative and appendix G) none anticiapted
hly Home Budget
Notes 27630.72573
Notes
Notes 27750-3050-6500(mort.interest) =18200 (taxable income, approximately) .10*7000+.15*(18200-7000) = 2380 due in federal taxes .05*(3800)+.07*(6300-3800)+.09*(18200-6300)=1436 due in state (OR) taxes .0765*27750 = 2122.83 due in FICA taxes job pays most of medical, my obligation is $40/month job pays all of dental, no copay.
Notes I will use credit card for gifts and pay it off over the year.
To pay off loans of $15,000 at 5% over 15 years: P=15000*(.05/12)/(1-(1+.05/12)^-180) I will keep the car I already own, no payments need to be made on a loan Loan of 95000 at 5.25% for 30 years: P=95000*(.0525/12)/(1-(1+.0525/12)^-360)
Notes Information from house ad (see narrative) No local taxes Based on what I contribute now
Based on internet estimate for Bend, OR and a 1999 Camry sedan (see narrative) Found at homeinsurance.com, average of low and high estimates: 283 low, 404 high per year Based on internet estimate (see narrative) Possible $5 co-pay per month for 1 prescription Based on internet info (see narrative) Based on internet info (see narrative) Based on internet info (see narrative)
Notes Based on my estimates (see narrative and appendix A) Based on my estimates (see narrative and appendix B) Based on my estimates (see narrative and appendix C) Based on my estimates (see narrative and appendix C) Based on my estimates (see narrative and appendix D) Based on my estimates (see narrative and appendix D) no school expenses anticipated Based on estimated 4 prescriptions/year with $5 copay each PER year Based on my estimates (see narrative and appendix E) Based on my estimates (see narrative and appendix E) Based on my estimates (see narrative and appendix E) Based on my estimates (see narrative and appendix F) Based on my estimates (see narrative and appendix E) Based on my estimates (see narrative and appendix G) none anticiapted