MMM Mr Money Mustache Budget
 Share
The version of the browser you are using is no longer supported. Please upgrade to a supported browser.Dismiss

 
$
%
123
 
 
 
 
 
 
 
 
 
ABCDEF
1
CategoryMiddle ClassKickassMeJayMatt
2
Mortgage Interest$1,333$1,000$0750
3
Property Taxes$200$150$0150
4
Car Payments$700$100$0
5
Gas, Insurance, Maintenance$600$50$0600
6
Home Maintenance, Renovations$2,400$600$1,300300
7
Groceries$1,000$400$500400
8
Beer and Wine$200$50$060
9
Restaurants and takeout/deliveries$600$50$200100
10
Work Lunches$200$40$0200
11
Gym Memberships$100$0$40060
12
Housekeeper$400$0$00
13
Lawn Service$100$0$00
14
Ivy League Child Activities$800$100$00
15
Toys and junk for kids (and other peoples' kids)$100$10$0100
16
Clothes and Shoes$200$50$5050
17
Outdoor and Sports Gear$100$20$050
18
Haircuts, nails and waxing$80$5$550
19
Golf Membership$50$0$00
20
Apple Products$100$10$00
21
Music and Movies$50$10$1060
22
Electricity$100$30$165100
23
Heating/Cooling$100$50$54100
24
Cell phones$150$50$0100
25
Cable TV$100$0$00
26
Landline Telephone$25$0$00
27
Internet$50$50$0130
28
Books and Magazines$60$0$1030
29
Vacations$500$200$0300
30
Prescription Medications and doctor visits for stress and overweight conditions$100$0$50300
31
Monthly Total$10,498$3,025$2,794$3,190
32
Annual Total$125,976$36,300$33,528$38,280
33
Annual Income (after tax)$200,000$140,000$73,320$48,000
34
Annual Savings$74,024$103,700$39,792$9,720
35
Savings Percentage37.0%74.1%54.3%20.3%
36
Investment Returns5.00%5.00%5.00%5.00%
37
Annual safe withdrawal rate4.00%4.00%4.00%4.00%
38
Existing savings$10,000$10,000$10,000$30,000
39
Years to Retirement23.47.414.736.5
40
41
Years to Retirement factoring in existing savings23.37.214.435.7
42
Based on suggestion by PaulM12345
43
44
Thanks much to Arebelspy for providing the correct formula for "Years to Retirement"!!! Master!!! I changed the formula so that it would work with a new row I added, Annual safe withdrawal rate, so that users can play with Investment Returns and Safe withdrawal rate also
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
Loading...