Wednesday, April 6, 2016

Income & Expenses For March 2016

Since 2014, I have been tracking my monthly income and expenses. You can see a breakdown of every penny I earn and spend. For perspective, this budget is for a household of two in a small US city. By documenting my journey, I aim to demonstrate the feasibility of saving a significant portion of your income and provide some ideas and inspirations for your own budget.


Below is my income and expenses for March 2016. You can see all my monthly budgets here.
Mar 2016
Income
Wages$8,676.82
Dividends$1,798.17
Other Income$1,085.16
Total Income$11,560.15
Expense
Federal Tax$329.38
Federal Tax Pmt/(Refund)
FICA-SS$371.89
FICA-Medicare$86.97
Rent$450.00
Student loan repayment$159.53
Grocery$58.44
Car Reg/Tax$27.99
Cell phone$12.90
Electric$37.24
Clothing/laundry$8.00
Total Expense$1,542.34
Ex-Tax Total Expense$754.10
Surplus/(Deficit)$10,017.81
Before Tax Saving Rate86.66%
After Tax Saving Rate93.00%

Income
Dividend income hit an all time high at $1,798.17 this month. March tends to be the strongest month in terms of dividends for me. This month's dividends will most likely be more than dividends for the next 2 months combined. Wages remain my primary source of income by far. Here is a chart of my dividend income by month for the past 13 months:
Total dividends for the trailing twelve months: $12,182.74

Expense
Car expense went up this month due to oil change for $27.99. All other expenses are typical. 
Total expenses for the trailing twelve months: $9,409.87. 
Dividend to expense coverage ratio = 1.29. If this ratio gets above 3, I would be comfortable retiring. If it gets above 5, retirement relying on dividend income would pretty much be bullet proof. I still have a long way to go.

Savings
My after tax saving rate was 93% for the month of March, which is a great. I have now maintained 13 consecutive months of above 90% saving rate. I expect to meet or exceed my 90% savings goal this year. Maybe I need to start setting a higher target, but 90% is a nice round number and it is good enough for me. 
How's your budget? Did you save as much as you wanted to? On track to meet your savings goals for the year? 
Thanks for reading.

Sunday, April 3, 2016

Portfolio Update March 2016

The time has come for my monthly portfolio update. At the end of every month, I will update my portfolio and comment on any changes. I do that for accountability and also so you may glean some ideas on how I allocate my capital. You have the opportunity to learn from what I do well, so you can do the same, as well as what I do poorly, so you will not have to repeat my mistakes.


My Current Portfolio Holdings, as of Apr 1, 2016:


TickerCurrent
Price
Shares
Held
Cost
basis
Market
Value
WeightDividend
Yield TTM
BDX$153.49159.80$14,083.17$24,527.704.80%1.66%
VWO$34.68615.82$24,965.34$21,356.644.18%3.04%
EXC$35.64511.45$15,645.26$18,228.083.57%3.46%
XOM$83.02207.76$17,869.44$17,248.243.38%3.49%
WMT$69.08245.98$15,833.73$16,992.303.33%2.88%
AFL$64.12264.21$13,847.25$16,941.153.32%2.53%
EMR$54.75298.14$15,706.02$16,323.173.20%3.48%
PG$83.52133.82$9,602.92$11,176.652.19%3.22%
BRK.B$143.7876.10$8,813.90$10,941.662.14%0.00%
LMT$223.1144.57$4,715.95$9,944.011.95%2.84%
AZN$28.22344.46$7,612.57$9,720.661.90%4.97%
MAT$34.26259.01$7,702.96$8,873.681.74%4.52%
MHFI$99.3087.22$4,450.84$8,660.951.70%1.36%
NSC$82.97102.18$7,965.95$8,477.871.66%2.83%
CVX$94.3088.00$8,376.72$8,298.401.62%4.49%
BMTC$25.65292.73$7,505.60$7,508.521.47%3.07%
SON$48.44151.98$5,690.13$7,361.911.44%2.88%
MCD$127.0556.21$5,183.12$7,141.481.40%2.77%
MSFT$55.57125.27$4,626.22$6,961.251.36%2.43%
UL$45.10150.63$6,300.85$6,793.411.33%2.92%
INTC$32.45208.95$5,432.70$6,780.431.33%3.03%
PEG$47.32141.32$5,001.31$6,687.261.31%3.35%
YORW$30.48218.47$4,561.65$6,658.971.30%2.00%
NUE$47.52139.00$5,778.23$6,605.281.29%3.16%
ESLT$93.4370.54$2,576.83$6,590.551.29%1.59%
MOCO$14.04455.83$6,773.63$6,399.851.25%3.18%
T$39.06162.93$5,319.66$6,364.051.25%4.83%
PEP$103.7859.98$4,846.98$6,224.721.22%2.74%
OGZPY$4.351,389.78$8,463.76$6,045.541.18%5.23%
HCP$32.61162.00$6,820.20$5,282.821.03%6.97%
ED$76.9967.00$4,684.64$5,158.331.01%3.42%
VIG$81.8960.71$3,646.24$4,971.540.97%2.18%
HIMX$11.21421.22$1,069.90$4,721.880.92%2.67%
VEA$35.48126.04$3,940.01$4,471.900.88%2.92%
ABBV$57.4276.00$4,684.64$4,363.920.85%3.68%
CHL$55.7978.05$3,717.52$4,354.410.85%3.38%
BCR$204.6920.56$2,057.85$4,208.430.82%0.46%
GIS$64.9763.38$2,796.33$4,117.800.81%2.78%
HPE$18.40220.82$2,157.41$4,063.090.80%0.62%
K$77.8651.40$2,927.23$4,002.000.78%2.60%
VFC$65.2461.24$3,899.76$3,995.300.78%2.13%
SAN$4.33915.31$6,260.72$3,963.290.78%7.60%
KO$46.8584.26$3,500.16$3,947.580.77%2.89%
VALE$4.32894.25$9,532.71$3,863.160.76%6.91%
NKE$61.6161.94$2,950.20$3,816.120.75%0.98%
BBL$22.47165.90$5,733.50$3,727.770.73%6.86%
VIAB$41.1790.27$3,999.86$3,716.420.73%3.88%
JNJ$109.1932.90$2,058.55$3,592.350.70%2.77%
BUD$125.6528.21$3,149.65$3,544.590.69%3.17%
LUKOY$38.9089.42$4,412.88$3,478.440.68%6.10%
DGS$37.9383.87$3,691.12$3,181.190.62%3.03%
VMI$123.8225.67$2,864.26$3,178.460.62%1.21%
RBCAA$25.96118.94$2,508.44$3,087.680.60%3.07%
IBM$152.5219.02$2,634.65$2,900.930.57%3.43%
WBA$86.7033.43$1,243.26$2,898.380.57%1.68%
DV$17.30167.07$3,695.59$2,890.310.57%2.08%
HPQ$12.26230.36$2,098.58$2,824.210.55%4.87%
CSX$25.62108.27$2,272.59$2,773.880.54%2.80%
FNDE$20.74129.85$3,199.50$2,693.090.53%1.78%
PPL$38.1966.51$2,045.18$2,540.020.50%3.96%
PNY$59.9041.36$1,549.76$2,477.460.49%2.22%
AGNC$18.74130.35$2,639.59$2,442.760.48%12.99%
CEO$113.6721.29$3,080.88$2,420.030.47%6.28%
SBRCY$6.80346.00$2,138.28$2,352.800.46%0.47%
SKM$20.20110.63$1,454.78$2,234.730.44%0.46%
JOY$16.03136.00$1,705.44$2,180.080.43%2.61%
CIG.C$2.151,001.74$3,405.92$2,153.740.42%5.43%
BVN$7.58282.50$2,607.48$2,141.350.42%0.00%
SGTZY$5.77371.00$2,392.95$2,140.670.42%1.73%
PAYX$54.1739.32$1,482.36$2,129.960.42%3.04%
LLY$73.4228.91$1,065.91$2,122.570.42%2.79%
SBS$6.65307.00$1,510.44$2,041.550.40%0.00%
TLK$51.0436.14$1,162.62$1,844.590.36%2.22%
HCN$69.1626.46$1,596.33$1,829.970.36%4.81%
TOT$44.2040.73$2,124.88$1,800.270.35%5.95%
OGS$61.1628.86$1,051.66$1,765.080.35%2.05%
BP$29.5657.32$2,236.63$1,694.380.33%7.95%
PBR$5.87285.38$2,562.71$1,675.180.33%0.00%
PKX$46.9935.13$1,930.74$1,650.760.32%0.89%
RDS.A$47.6734.17$2,178.68$1,628.880.32%7.76%
APOL$8.15194.00$3,686.00$1,581.100.31%0.00%
TESS$16.8787.65$1,094.75$1,478.660.29%4.80%
TLSYY$20.2372.99$1,087.55$1,476.590.29%5.41%
POT$17.0377.88$1,778.78$1,326.300.26%8.93%
DO$20.9759.44$2,031.06$1,246.460.24%2.30%
OAOFY$31.7638.00$1,086.42$1,206.880.24%3.08%
MBT$8.19142.00$1,525.08$1,162.980.23%10.18%
NAT$14.0282.75$1,617.76$1,160.160.23%11.28%
SC$10.75105.00$1,840.65$1,128.750.22%0.00%
MDLZ$41.2427.29$486.03$1,125.440.22%1.65%
OJSCY$4.52236.00$1,109.20$1,066.720.21%3.46%
RYAM$9.98106.83$2,890.82$1,066.160.21%2.95%
MYTAY$8.08124.00$1,634.32$1,001.920.20%0.00%
OIBR.C$1.45682.30$3,008.94$989.340.19%0.00%
MPC$36.3926.06$290.57$948.320.19%3.25%
VSS$93.2410.00$878.20$932.400.18%2.59%
MRK$53.7217.24$597.71$926.130.18%3.44%
CICHY$12.6473.00$995.72$922.720.18%7.74%
DTEGY$17.5650.94$637.26$894.510.18%3.14%
CTL$32.1827.47$1,068.03$883.980.17%6.76%
BEN$39.4622.00$960.08$868.120.17%1.69%
PDLI$3.31255.36$1,544.93$845.240.17%15.02%
BCMXY$16.1952.00$835.64$841.880.16%6.82%
SJI$28.4429.28$702.72$832.720.16%3.62%
FSBK$8.28100.29$453.31$830.400.16%1.21%
KSS$45.7418.05$850.16$825.610.16%3.97%
FTD$26.2130.00$967.50$786.300.15%0.00%
STRA$49.1016.00$768.00$785.600.15%0.00%
IMBBY$108.727.16$448.36$778.440.15%3.78%
KHC$79.089.58$312.40$757.590.15%2.90%
AEO$16.6145.30$549.94$752.430.15%3.00%
SCL$55.5513.00$499.98$722.150.14%1.34%
DRI$67.0610.34$532.10$693.400.14%3.24%
GSH$21.5531.59$597.37$680.760.13%1.91%
PTR$65.5410.31$1,086.47$675.720.13%3.84%
BFR$19.8533.32$369.85$661.400.13%0.77%
GPS$29.4622.32$549.96$657.550.13%3.13%
PNW$75.498.59$379.59$648.460.13%3.25%
DE$76.528.00$566.56$612.160.12%3.12%
SWRAY$10.7053.35$610.32$570.850.11%4.68%
HSY$93.715.81$525.34$544.460.11%2.48%
RAD$8.1866.00$528.00$539.880.11%0.00%
TLKGY$14.8536.34$711.90$539.650.11%4.27%
TSCDY$8.1563.00$504.00$513.450.10%0.00%
PB$46.2511.00$499.73$508.750.10%2.47%
IDCBY$10.9145.00$548.10$490.950.10%7.49%
ICE$235.702.03$173.02$478.470.09%1.32%
NTT$42.6911.12$248.42$474.710.09%1.78%
NUS$38.8912.07$490.04$469.400.09%3.67%
BACHY$10.3045.00$495.00$463.500.09%7.50%
ARLP$11.1941.00$1,093.88$458.790.09%23.07%
ABEV$5.2485.02$510.97$445.500.09%0.69%
HNNMY$6.5561.56$403.22$403.220.08%3.59%
CIG$2.18184.49$959.35$402.190.08%5.16%
E$29.2013.00$518.44$379.600.07%7.03%
MPLX$28.3713.00$221.52$368.810.07%6.13%
OPTI$0.60600.00$1,392.00$360.000.07%0.00%
CQP$27.7812.93$223.17$359.200.07%5.89%
DYN$14.9224.00$764.16$358.080.07%0.00%
RAVN$15.8422.00$497.20$348.480.07%3.25%
IAG$2.26150.00$253.50$339.000.07%0.00%
APA$47.507.03$475.93$333.930.07%2.05%
EZPW$2.98109.00$997.35$324.820.06%0.00%
MRO$10.5627.26$514.40$287.870.06%4.67%
ATW$8.4733.00$495.00$279.510.05%9.00%
CACQ$5.8048.00$504.00$278.400.05%0.00%
CRC$1.04255.00$1,259.70$265.200.05%2.91%
IEMG$41.546.25$316.44$259.630.05%2.39%
ELNK$5.7245.36$369.68$259.460.05%3.53%
SB$0.80314.89$2,260.91$251.910.05%4.98%
CPLP$3.2375.76$646.23$244.700.05%30.00%
EVEP$1.86123.76$1,211.61$230.190.05%81.19%
TGT$82.762.57$149.75$212.690.04%2.67%
TPUB$7.9126.00$494.00$205.660.04%9.07%
LYG$3.9650.00$162.00$198.000.04%2.33%
TRGP$28.267.00$191.45$197.820.04%11.81%
BND$82.732.23$177.82$184.490.04%2.43%
CEL$7.0423.13$644.40$162.840.03%0.00%
AMC$28.645.56$100.08$159.240.03%2.86%
CLD$1.9182.00$993.02$156.620.03%0.00%
SOUHY$5.4820.00$180.00$109.600.02%0.00%
BCS$8.6311.00$163.13$94.930.02%4.47%
MVC$7.4211.69$105.56$86.740.02%7.24%
QCCO$0.71113.87$412.21$80.850.02%0.00%
LC$8.0410.00$150.00$80.400.02%0.00%
TLN$10.048.00$123.52$80.320.02%0.00%
ISHC$2.0037.06$796.42$74.120.01%17.07%
WPG$9.527.00$123.13$66.640.01%10.54%
BK$36.931.08$27.26$39.880.01%1.85%
GOOGL$769.670.05$27.24$38.480.01%0.00%
LGCY$0.8529.19$439.89$24.810.00%86.73%
ALN$1.1415.00$31.65$17.100.00%0.00%
BKS$12.201.00$8.70$12.200.00%3.64%
ZAHLY$0.10118.00$200.60$11.800.00%0.00%
BPI$10.361.00$17.85$10.360.00%0.00%
LPHIQ$0.01130.10$870.37$1.300.00%0.00%
BBEP$0.561.50$20.36$0.840.00%74.47%
NUOTQ$0.0110.00$5.00$0.100.00%0.00%
$475,541.62$510,812.29100.00%3.23%
As of Apr 1, 2016, my portfolio contains 179 holdings, valued at $510,812.29. This is an increase of $23,356.53, or 4.79%, over portfolio value of $487,455.76 a month ago.

My transactions in March are listed as follows:

StockActionCostPrice per shareImpact
BGSold Out-$972.30-$15.19-0.19%
VIABAdd$950.00$39.110.19%
NSCAdd$656.06$78.000.13%
AFLAdd$506.26$59.260.10%
POMSold Out-$330.79-$27.25-0.06%
XOMAdd$306.08$82.590.06%
EMRAdd$235.48$50.460.05%
EXCAdd$224.74$34.660.04%
WMTAdd$200.00$66.170.04%
SONAdd$151.99$44.600.03%
BRK.BAdd$150.00$136.800.03%
MCDAdd$150.00$123.410.03%
SJIAdd$150.00$26.010.03%
VMIAdd$150.00$118.480.03%
BDXAdd$100.00$146.920.02%
BMTCAdd$100.00$25.800.02%
BUDAdd$100.00$112.640.02%
INTCAdd$100.00$30.710.02%
KOAdd$100.00$45.460.02%
MATAdd$100.00$32.680.02%
MOCOAdd$100.00$13.700.02%
MSFTAdd$100.00$54.710.02%
NKEAdd$100.00$62.190.02%
PEPAdd$100.00$98.030.02%
ULAdd$100.00$43.180.02%
VFCAdd$100.00$65.690.02%
YORWAdd$100.00$29.590.02%
MHFIAdd$31.75$93.880.01%
KAdd$23.09$74.970.00%
OGSAdd$10.04$60.120.00%
AZNAdd$0.42$27.810.00%
$3,892.820.76%
Net cash inflow was $3,892.82 during this period. Factoring out the cash inflow, my portfolio returned 3.99% in March.

Purchases
This month, I added to my positions in VIAB, NSC, and AFL, which were relatively cheap. Most of the other purchases are part of my monthly DSPP/loyal3 investment plan, or dividend reinvestment.


Turnover was 0.51% in March. 

Sales
BG and POM were liquidated as they were acquired by cash. I suffered a modest loss on BG because I bought most of it after announcement of the acquisition by RDS.B, when RDS.B was worth more and GBP/USD was also worth more. It is probably not a good idea to buy an unhedged position in a stock right after a merger announcement; you get little upside and lots of downside.

My monthly performance against the S & P 500 is shown below:
2016My Portfolio ReturnS & P 500 TR
Jan-3.69%-4.96%
Feb5.74%-0.12%
Mar3.99%6.79%
YTD5.90%1.37%