| $14,050.00 |
$168,600.00 |
Monthly withdrawal during retirement years |
| ($4,900.00) |
($58,800.00) |
Housing
- Principle & interest: $2700
- Property taxes: $1250
- Homeowner's insurance: $600
- Others 350 |
| ($2,500.00) |
($30,000.00) |
Travel and Eating Out |
| ($1,800.00) |
($21,600.00) |
Health Insurance Gold PPO plan |
| ($1,400.00) |
($16,800.00) |
Shopping |
| ($1,000.00) |
($12,000.00) |
Utility and telecom |
| ($800.00) |
($9,600.00) |
Home and Garden |
| ($800.00) |
($9,600.00) |
Grocery |
| ($750.00) |
($9,000.00) |
Automobile Gas, Insurance, Tag, Maintenence |
| ($100.00) |
($1,200.00) |
Others |
| - |
- |
Remaining |