my somewhat dream life
DESCRIPTION
By : Leonardo Beneditt. My Somewhat Dream Life. Apartamento Guijarros. $175,000 Tegucigalpa, Honduras Las Lomas Bedrooms : 3 Bathrooms : 2. Picture is only similar, not exact . Mini Cooper Clubman S. $ 37,754 Gas Mileage : 34mi/g TopSpeed : 140mi/ hr. Volvo XC60. $32,395 - PowerPoint PPT PresentationTRANSCRIPT
MY SOMEWHAT DREAM LIFE
By : Leonardo Beneditt
Apartamento Guijarros $175,000 Tegucigalpa, Honduras
Las Lomas Bedrooms: 3 Bathrooms: 2
Picture is only similar, not exact.
Mini Cooper Clubman S $ 37,754 Gas Mileage:
34mi/g TopSpeed: 140mi/hr
Volvo XC60 $32,395
Gas Mileage: 21mi/g Seats 6 people
Monthly ExpensesInvestments
and Spending Interest TaxLoan Term Sale Value
Monthly Payment Total Interest Total Taxes Total Payment
Item
Apartament Guijarros 25% 1.5% 30
$ 175,000.00
$ 3,866.76
1138,284.54
78,750.00 $ 2609,068.14
Volvo XC60 27% 1.5% 30 $
32,395.00 $
769.62
230,091.66
14,577.75 $ 521,732.61
Mini Cooper Clubman S 10% 1.5% 10
$ 37,754.00
$ 546.11
22,116.63
5,663.10
$ 93,312.93
Amnet CuadruPlay
$ 72.80
$ 72.80
Food $
750.00 $
750.00
TOTA
L $
245,149.00 $ 6,005.29
$ 3224,936.48
1st Month ExpensesItem Quantity Sale Value Total
LCD TV 32" 2 $368.00 $736.00
Poster Bed 1 $2,090.00 $2,090.00
Vision Sofa Collection 2 $976.00 $1,952.00Huntington Dining Collection 1 $2,671.00 $2,671.00
Whirlpool Washer 1 $1,195.00 $1,195.00
LG Dryer 1 $869.00 $869.00
Dual-Band Wireless-N ADSL2+ Modem Gigabit Router 1 $107.99 $107.99
Mirus Intel Core 2 Quad 2.4GHz Desktop Package & 22" Monitor 1 $1,399.99 $1,399.99
GRAND TOTAL $11,020.98
Bank SavingsSAVINGS PLAN Columna1 Columna2 Columna3
Banco Ficohsa Interest Rate Amount Saved
Year 1 1.00% $
166,915.54 $
168,584.70
Year 2 1.00% $
326,363.67 $
329,627.31
1st Year 1 MonthTripMONTH 12-13 Locations2 Price Hotel Spending Total
EUROTRIP Madrid $6,230.77 $
1,556.39 $1,000.00 $8,787.16
London $2,462.43 $
3,206.00 $1,000.00 $6,668.43
Athens $1,602.10 $
2,099.86 $1,000.00 $4,701.96
GRAND TOTAL $20,157.54
Cash FlowTime Money ($)Initial Yearly Income $250,000.00After Taxes (0%) $250,000.00Monthly Income $20,833.33Monthly Expenses $6,005.29 Remaining Monthly Budget $14,828.04
1st Month Expenses $11,020.981st Month Savings $3,807.06Bank Savings (1yr) $168,584.70 1st year- 1Month trip $20,157.54Total Savings (2 yrs) $329,627.31