Atlas Ray Family Finance

Tim & Honey · Muswellbrook NSW · Personal & Confidential

local

Income

Tim — Wages
Gross / week
$0
$0 net/wk after tax
Honey — Wages
Gross / week
$0
$0 net/wk after tax
Other Income
Combined wages net/wk
$0
Total income/wk (all sources)
$0

Budget Overview

of your income goes to expenses
Your reality
50-30-20 target
50% Needs
30% Wants
20% Save

Income Breakdown

SourceWeeklyMonthlyAnnual

Expenses

ExpenseAmountFreqWeekly

Allocation Chart

Weekly Transfer Plan

PROPERTY All fields update the forecast live
Property Details
Purchase price ($)
Deposit ($ / %)
or
%
Interest rate 5.50%
Loan term (yrs)
Rates + maintenance ($/yr)
Property growth (%/yr)
Invest return if renting
Current rent ($/wk)
Rent increase (%/yr)
Deposit Readiness
Bank savings (deposit pool)
Emergency reserve (keep after)
Weekly savings ($/wk)
Mortgage vs Budget
Net income/wk
Non-housing expenses/wk
Extra repayment — % of surplus 30%

Upfront Costs (FHBG + NSW stamp duty exempt)

Rate Sensitivity — Weekly Repayment

INVESTMENTS — Renting & Investing Scenario
Bank Savings — UBank
$15,674
UBank Save Shared · 5.50% p.a.
Interest rate (%/yr)
Crypto
$14,773
Total across all wallets
Crypto.com
Coinjar
Coinbase
Other
Expected growth (%/yr)
Weekly contribution ($/wk)
Stocks — eToro
$16,808
eToro portfolio
eToro balance ($)
Expected return (%/yr)
Weekly contribution ($/wk)

Investment Portfolio Forecast — Next 10 Years (Renting scenario)

30-YEAR NET WORTH — RENT vs BUY

Weekly Cashflow Comparison

30-Year Net Worth Projection

Net Worth at Key Milestones

YearRenting NWBuying NWLoan bal.EquityDiff

Buy Scenario — Property Detail (5yr steps)

YearProperty val.Loan bal.Net equityRent alt.

Projection Variables

Showing Year 1

Income vs Expenses Over 30 Years

Net Worth Trajectory

Stress Test — Weekly Surplus

ScenarioTimHoneyTotal/wkExpenses/wkSurplus/wkBuffer

Holdings

NameTypeValue (AUD)PlatformRecommendationUpdated
To update prices: open browser console and run window.updateInv(id, newValue, 'Hold', 'note') or ask Claude.

Asset Allocation

Portfolio Value Over Time

Recommendation Summary & Notes

Account Summary

Emergency Fund

$0Target

Net Worth History & Projection

Balance Log

DateAssetsLiabilitiesNet WorthCash NWNote

Accounts

AccountBankTypeLast BalanceCash NW?

Add Fill-Up

Monthly Spend vs Budget

Cost per km ($/km)

Recent Fill-Ups

DateAmountOdometerDistance$/km

Add Purchase

Spend by Category

Monthly Spend

Recent Purchases

DateStoreCategoryAmount

Log Asset Trade

Trade History

DateAssetActionPlatformTotal AUDNote

Ray Family — Financial Statement