Download - Budget Model V1 6
-
7/30/2019 Budget Model V1 6
1/118
Income Monthly Annual
Wages 34,000.00 408,000.00
Interest 21,000.00 252,000.00Dividends 0.00 0.00Bonus / Other 0.00 0.00Rental income property 1 etc. 0.00 0.00TOTAL INCOME 55,000.00 660,000.00
Expenses
Home
Mortgage/rent 2,900.00 34,800.00
Utilities 321.00 3,852.00
Home telephone 32.00 384.00Mobile telephone 0.00 0.00
Home repairs 3,333.00 39,996.00Home & contents insurance 0.00 0.00Home totals 6,586.00 79,032.00
Daily livingGroceries / alcohol 21.00 252.00
Child care 0.00 0.00
Dry cleaning 0.00 0.00Dining out 2,111.00 25,332.00Other 0.00 0.00Daily living totals 2,132.00 25,584.00
TransportationPetrol 0.00 0.00Insurance 0.00 0.00
Repairs 0.00 0.00Parking 0.00 0.00
-
7/30/2019 Budget Model V1 6
2/118
Public transportation 0.00 0.00Transportation totals 0.00 0.00
EntertainmentDining out 0.00 0.00Pay TV 0.00 0.00
Other entertainment 0.00 0.00Entertainment totals 0.00 0.00
HealthGym membership 0.00 0.00
Insurance 0.00 0.00Doctor 0.00 0.00
Life Insurance 0.00 0.00Hair & Beauty 0.00 0.00Health totals 0.00 0.00
Other spendingHolidays 0.00 0.00Christmas / birthday presents 0.00 0.00
Clothing allowance 0.00 0.00Hobbies 0.00 0.00
Other expenses 0.00 0.00Other Spending Totals 0.00 0.00
Financial obligationsInvestment property loans 0.00 0.00
Investment property expenses 0.00 0.00Credit card payments 0.00 0.00
Margin loan interest 0.00 0.00Car / personal loans 0.00 0.00Store card (minimum repayments) 0.00 0.00Financial Obligations Totals 0.00 0.00
Monthly Annual
TOTAL EXPENSES 8,718.00 8,718.00
Net Income 46,282.00 651,282.00
-
7/30/2019 Budget Model V1 6
3/118
WATCHLIST
TODAY 26 November, 2012
ASX200
Company Code Company Name CIGS Category Current Price
Small Cap
Company Code Company Name CIGS Category Current Price
AFT Allco Financce Materials 2.39
-
7/30/2019 Budget Model V1 6
4/118
Buy Price Stop loss Comments
Buy Price Stop loss Comments
2.56 2.21
-
7/30/2019 Budget Model V1 6
5/118
TRADING ANALYSIS
TODAY 26 November, 2012
Open
Date Opened ASX Code Buy Price Quantity Initial Stop Loss21-Jan ASX 2.32 1000 2.12
Date Opened ASX Code Buy Price Quantity Initial Stop Loss
21-Jan ABC 2.32 1000 2.1221-Jan ASX 2.32 1000 2.12
-
7/30/2019 Budget Model V1 6
6/118
-
7/30/2019 Budget Model V1 6
7/118
-
7/30/2019 Budget Model V1 6
8/118
-
7/30/2019 Budget Model V1 6
9/118
-
7/30/2019 Budget Model V1 6
10/118
-
7/30/2019 Budget Model V1 6
11/118
-
7/30/2019 Budget Model V1 6
12/118
-
7/30/2019 Budget Model V1 6
13/118
-
7/30/2019 Budget Model V1 6
14/118
-
7/30/2019 Budget Model V1 6
15/118
-
7/30/2019 Budget Model V1 6
16/118
-
7/30/2019 Budget Model V1 6
17/118
-
7/30/2019 Budget Model V1 6
18/118
-
7/30/2019 Budget Model V1 6
19/118
-
7/30/2019 Budget Model V1 6
20/118
-
7/30/2019 Budget Model V1 6
21/118
-
7/30/2019 Budget Model V1 6
22/118
-
7/30/2019 Budget Model V1 6
23/118
-
7/30/2019 Budget Model V1 6
24/118
-
7/30/2019 Budget Model V1 6
25/118
-
7/30/2019 Budget Model V1 6
26/118
-
7/30/2019 Budget Model V1 6
27/118
Trades
Initial Risk per shrare Total Risk Per Trade Trade Value Comments0.2 200 2320
0 0 00 0 00 0 00 0 0
0 0 00 0 00 0 0
0 0 00 0 0
Comp
Initial Risk per shrare Total Risk Per Trade Trade Value Comments
0.2 200 23200.2 200 2320
0 0 0
0 0 0
0 0 00 0 00 0 00 0 00 0 00 0 00 0 00 0 0
-
7/30/2019 Budget Model V1 6
28/118
-
7/30/2019 Budget Model V1 6
29/118
-
7/30/2019 Budget Model V1 6
30/118
-
7/30/2019 Budget Model V1 6
31/118
-
7/30/2019 Budget Model V1 6
32/118
-
7/30/2019 Budget Model V1 6
33/118
-
7/30/2019 Budget Model V1 6
34/118
-
7/30/2019 Budget Model V1 6
35/118
-
7/30/2019 Budget Model V1 6
36/118
-
7/30/2019 Budget Model V1 6
37/118
-
7/30/2019 Budget Model V1 6
38/118
-
7/30/2019 Budget Model V1 6
39/118
-
7/30/2019 Budget Model V1 6
40/118
-
7/30/2019 Budget Model V1 6
41/118
-
7/30/2019 Budget Model V1 6
42/118
-
7/30/2019 Budget Model V1 6
43/118
-
7/30/2019 Budget Model V1 6
44/118
-
7/30/2019 Budget Model V1 6
45/118
-
7/30/2019 Budget Model V1 6
46/118
-
7/30/2019 Budget Model V1 6
47/118
-
7/30/2019 Budget Model V1 6
48/118
-
7/30/2019 Budget Model V1 6
49/118
eted Trades
Closing Date Close Price $ Profit /Loss
2/2/2009 3.45 11302/28/2009 -2320
0
0
00000000
-
7/30/2019 Budget Model V1 6
50/118
-
7/30/2019 Budget Model V1 6
51/118
-
7/30/2019 Budget Model V1 6
52/118
-
7/30/2019 Budget Model V1 6
53/118
-
7/30/2019 Budget Model V1 6
54/118
-
7/30/2019 Budget Model V1 6
55/118
-
7/30/2019 Budget Model V1 6
56/118
-
7/30/2019 Budget Model V1 6
57/118
-
7/30/2019 Budget Model V1 6
58/118
-
7/30/2019 Budget Model V1 6
59/118
-
7/30/2019 Budget Model V1 6
60/118
-
7/30/2019 Budget Model V1 6
61/118
-
7/30/2019 Budget Model V1 6
62/118
-
7/30/2019 Budget Model V1 6
63/118
-
7/30/2019 Budget Model V1 6
64/118
-
7/30/2019 Budget Model V1 6
65/118
-
7/30/2019 Budget Model V1 6
66/118
-
7/30/2019 Budget Model V1 6
67/118
-
7/30/2019 Budget Model V1 6
68/118
-
7/30/2019 Budget Model V1 6
69/118
-
7/30/2019 Budget Model V1 6
70/118
-
7/30/2019 Budget Model V1 6
71/118
Cumulative
Profit/Loss% Return % Annualised
1130 49% 99%-1190 -100% -211%
0 0% 0%
0 0% 0%
0 0% 0%0 0% 0%0 0% 0%0 0% 0%0 0% 0%0 0% 0%0 0% 0%0 0% 0%
-
7/30/2019 Budget Model V1 6
72/118
-
7/30/2019 Budget Model V1 6
73/118
-
7/30/2019 Budget Model V1 6
74/118
-
7/30/2019 Budget Model V1 6
75/118
-
7/30/2019 Budget Model V1 6
76/118
-
7/30/2019 Budget Model V1 6
77/118
-
7/30/2019 Budget Model V1 6
78/118
-
7/30/2019 Budget Model V1 6
79/118
-
7/30/2019 Budget Model V1 6
80/118
-
7/30/2019 Budget Model V1 6
81/118
-
7/30/2019 Budget Model V1 6
82/118
-
7/30/2019 Budget Model V1 6
83/118
-
7/30/2019 Budget Model V1 6
84/118
-
7/30/2019 Budget Model V1 6
85/118
-
7/30/2019 Budget Model V1 6
86/118
-
7/30/2019 Budget Model V1 6
87/118
-
7/30/2019 Budget Model V1 6
88/118
-
7/30/2019 Budget Model V1 6
89/118
-
7/30/2019 Budget Model V1 6
90/118
-
7/30/2019 Budget Model V1 6
91/118
-
7/30/2019 Budget Model V1 6
92/118
-
7/30/2019 Budget Model V1 6
93/118
-
7/30/2019 Budget Model V1 6
94/118
-
7/30/2019 Budget Model V1 6
95/118
-
7/30/2019 Budget Model V1 6
96/118
-
7/30/2019 Budget Model V1 6
97/118
-
7/30/2019 Budget Model V1 6
98/118
-
7/30/2019 Budget Model V1 6
99/118
-
7/30/2019 Budget Model V1 6
100/118
-
7/30/2019 Budget Model V1 6
101/118
-
7/30/2019 Budget Model V1 6
102/118
-
7/30/2019 Budget Model V1 6
103/118
-
7/30/2019 Budget Model V1 6
104/118
-
7/30/2019 Budget Model V1 6
105/118
-
7/30/2019 Budget Model V1 6
106/118
-
7/30/2019 Budget Model V1 6
107/118
-
7/30/2019 Budget Model V1 6
108/118
-
7/30/2019 Budget Model V1 6
109/118
-
7/30/2019 Budget Model V1 6
110/118
-
7/30/2019 Budget Model V1 6
111/118
-
7/30/2019 Budget Model V1 6
112/118
-
7/30/2019 Budget Model V1 6
113/118
-
7/30/2019 Budget Model V1 6
114/118
-
7/30/2019 Budget Model V1 6
115/118
-
7/30/2019 Budget Model V1 6
116/118
SUMMARY FINANCIAL POSITION
TODAY 26 November, 2012
FINANCIAL POSITION
Category Annual Budget
Income 660,000.00Home Expenses 79,032.00Daily Living 25,584.00Transportation 0.00
Entertainment 0.00
Health 0.00Vacations 0.00
Financial Obligations 0.00
Cash Surplus/Shortfall 555,384.00
Assets 0.00Liabilities 0.00
Net Worth 0.00
Net Trading Capital 0.00
Funds Available for Investments 555,384.00
12%
4%
0% 0%
0%
0%
0%
84%
Financial Budget Breakdown
-
7/30/2019 Budget Model V1 6
117/118
TRADING ANALYSIS WATCHLIST
Open Trades Number of Stocks
Number of Open Trades 1 ASX200 0Total Value of Open Trades 2320 Small Cap 1
Open Trades
Number of Closed Trades 2
$ Profit Loss -1190% Profit -13%Average Profit Per Trade $ -595Average Profit Per Trade % -13%R Multiple Total -5950R Multiple Average -2975
Home Expenses
Daily Living
Transportation
Entertainment
Health
Vacations
Financial Obligations
Cash Surplus/Shortfall ($1,500)
($1,000)
($500)
$0
$500
$1,000
$1,500
2/2/2009 2/12/2009
Cumulative Profit of Trades
-
7/30/2019 Budget Model V1 6
118/118