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