Name: SHARDUL SINGH Date: 27/03/2018

Annual Income
Earned Income #1 $ 700,000.00
Earned Income #2 $ -
Real Estate (NET) $ -
Business (NET) $ -
Interest Income $ -
Dividend Income $ -
Royalty Income $ -
Total Income $ 700,000.00

Ideal Ratios and Corresponding Payments Actual Ratios and Corresponding Payments

Item Ratio Annual Monthly Item Ratio Annual

Tithing 10.00% $ 70,000.00 $ 5,833.33 Tithing 0.00% $ -

Taxes 28.50% $ 199,500.00 $ 16,625.00 Taxes 17.14% $ 120,000.00
Total $ 269,500.00 $ 22,458.33 Total $ 120,000.00

Net Spendable Income $ 430,500.00 $ 35,875.00 Net Spendable Income $ 580,000.00

Housing 30.00% $ 129,150.00 $ 10,762.50 Housing 4.14% $ 24,000.00

Parking
Rent
Insurance
Gas
Electricity
Cell Phone
Internet
Telephone
Long Distance
Other
Auto 4.00% $ 17,220.00 $ 1,435.00 Auto 3.10% $ 18,000.00
Car Loan #1
Car Loan #2
Insurance
Gas
Maintenance
Other
Food 4.00% $ 17,220.00 $ 1,435.00 Food 12.41% $ 72,000.00
Groceries
Dining Out
Other
Clothing 5.00% $ 21,525.00 $ 1,793.75 Clothing 1.66% $ 9,600.00
Clothing
Work Clothes
Insurance 3.00% $ 12,915.00 $ 1,076.25 Insurance 0.00% $ -
Health
Disability
Life
Other
Medical/Dental 3.00% $ 12,915.00 $ 1,076.25 Medical/Dental 0.41% $ 2,400.00
Medical
Dental
Ent/Recreation 2.00% $ 8,610.00 $ 717.50 Ent/Recreation 5.79% $ 33,600.00
Entertainment
Recreation
Travel
Education
OTher
Miscellaneous 0.50% $ 2,152.50 $ 179.38 Miscellaneous 0.00% $ -
Hair Stylist
Household Goods
Gifts
Other
School/Childcare 0.00% $ - $ - School/Childcare 0.00% $ -
Childcare
School
Debt 0.00% $ - $ - Debt 0.00% $ -
Credit Card #1
Credit Card #2
Credit Card #3
Credit Card #4
Other
Savings 5.00% $ 21,525.00 $ 1,793.75 Savings 0.00% $ -
Emergency
Investments
Investments 5.00% $ 21,525.00 $ 1,793.75 Investments 0.00% $ -
Accelerated Debt Payoff
Investment #2

Total Expenditures 27.52% $ 159,600.00

Total Surplus Income $ 420,400.00

orresponding Payments

Monthly Monthly Difference

$ - $5,833.33
$ 10,000.00 $6,625.00
$ 10,000.00 $12,458.33

$ 48,333.33 $12,458.33

$ 2,000.00 $8,762.50
$ -
$ 2,000.00

$ -
$ -
$ -
$ -
$ -

$ 1,500.00 ($65.00)
$ -
$ -

$ 500.00
$ 1,000.00

$ 6,000.00 ($4,565.00)
$ 2,000.00
$ 2,000.00
$ 2,000.00
$ 800.00 $993.75
$ 500.00
$ 300.00
$ - $1,076.25
$ -

$ -
$ -
$ 200.00 $876.25
$ 200.00
$ -
$ 2,800.00 ($2,082.50)
$ 500.00
$ -
$ 2,000.00
$ 300.00
$ -
$ - $179.38

$ -
$ -
$ - $0.00
$ -
$ -
$ - $0.00
$ -
$ -
$ -
$ -
$ -
$ - $1,793.75
$ -
$ -
$ - $1,793.75
$ -
$ -

$ 13,300.00

$ 35,033.33