Saturday, July 2, 2016

Income & Expenses For June 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 June 2016. You can see all my monthly budgets here.
Jun 2016
Income
Wages$9,784.77
Dividends$2,075.56
Other Income$1,315.87
Total Income$13,176.20
Expense
Federal Tax$604.17
Federal Tax Pmt/(Refund)
FICA-SS$408.97
FICA-Medicare$95.65
Rent$450.00
Student loan repayment$159.53
Grocery$73.12
Cell phone$12.88
Electric$32.45
Clothing/laundry$7.75
Other Expense$20.00
Total Expense$1,864.52
Ex-Tax Total Expense$755.73
Surplus/(Deficit)$11,311.68
Before Tax Saving Rate85.85%
After Tax Saving Rate93.74%

Income
Wages remain my primary source of income by far. 
Dividend income hit an all-time high of $2,075.56 in June. My dividend trend is high dividend income in Mar, Jun, Sep, and Dec, with lower dividend income for the months in between.

Here is a chart of my dividend income by month for the past 13 months:
Total dividends for the trailing twelve months: $13,093.90, up 24% from $10,555.73 in May last year. Dividends are a mixed blessing: only financially sound companies can pay consistently higher dividends every year, which is good, but dividends are a form of forced distribution subject to income tax at 15%, which is bad. On my 3% yield portfolio, 15% tax is equivalent to a 0.45% expense ratio. Not good. I will try to focus more on low or no yield stocks from now on.

Expense
I spent $20 on incidental donation. All other expenses are typical. 

Total expenses for the trailing twelve months: $9,499.88. 
Dividend to expense coverage ratio = 1.38. The upward trend continues.

Savings
My after tax saving rate was 93.74% for the month of June, which is comfortably above 90%. I expect to meet or exceed my 90% savings goal this year. 
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.

Portfolio Update June 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  July 1, 2016:

TickerCurrent
Price
Shares
Held
Cost
Basis
Market
Value

Weight

Dividend
Yield TTM
BDX$169.64162.33$14,487.95$27,537.664.97%1.52%
VWO$35.49615.82$24,965.34$21,855.453.94%2.53%
XOM$93.84215.82$18,584.26$20,252.553.65%3.13%
AFL$72.50274.74$14,558.47$19,918.653.59%2.23%
EXC$36.41523.89$16,078.18$19,074.833.44%3.43%
WMT$72.81254.68$16,431.95$18,543.253.34%2.72%
EMR$52.20309.40$16,308.47$16,150.682.91%3.63%
BRK.B$143.9679.24$9,262.36$11,407.392.06%0.00%
PG$84.78134.38$9,648.48$11,392.742.05%3.14%
LMT$249.3544.57$4,715.95$11,113.532.00%2.59%
AZN$30.42344.46$7,612.57$10,478.471.89%4.60%
SPGI$107.8687.52$4,482.77$9,439.911.70%1.28%
BMTC$28.97321.31$8,280.16$9,308.351.68%2.76%
NSC$85.20107.66$8,428.70$9,172.631.65%2.77%
CVX$104.1588.00$8,376.72$9,165.201.65%4.11%
MAT$31.55268.37$8,002.79$8,467.071.53%4.82%
SON$50.12156.17$5,890.73$7,827.241.41%2.83%
UL$48.03157.23$6,600.52$7,551.761.36%2.84%
MOCO$14.53501.05$7,430.57$7,280.261.31%3.03%
MCD$120.4059.77$5,632.72$7,196.311.30%2.92%
YORW$31.18229.85$4,895.81$7,166.721.29%1.98%
INTC$32.75218.53$5,732.04$7,156.861.29%3.05%
T$43.47162.93$5,319.66$7,082.571.28%4.37%
NUE$49.97139.00$5,778.23$6,945.831.25%3.00%
MSFT$51.16131.01$4,925.98$6,702.471.21%2.72%
PEG$46.50143.83$5,117.47$6,688.101.21%3.44%
PEP$105.6363.08$5,165.62$6,663.141.20%2.71%
ESLT$91.0870.55$2,577.19$6,425.691.16%1.69%
OGZPY$4.361,389.78$8,463.76$6,059.441.09%5.17%
HCP$35.32162.00$6,820.20$5,721.841.03%6.46%
ED$80.5167.00$4,684.64$5,394.170.97%3.28%
VIG$83.2960.71$3,646.24$5,056.540.91%2.13%
BCR$234.7520.58$2,062.53$4,831.160.87%0.41%
ABBV$62.7176.00$4,684.64$4,765.960.86%3.44%
VALE$5.16894.25$9,532.71$4,614.330.83%1.88%
VIAB$41.53110.67$4,799.76$4,596.130.83%3.85%
GIS$71.9463.85$2,825.36$4,593.370.83%2.47%
CHL$57.9278.05$3,717.52$4,520.660.82%3.03%
VEA$35.44126.04$3,940.01$4,466.860.81%2.88%
K$81.6051.71$2,950.57$4,219.540.76%2.45%
KO$45.1293.14$3,899.77$4,202.480.76%3.01%
BBL$25.27165.92$5,734.20$4,192.800.76%6.17%
VFC$62.3066.81$4,249.78$4,162.260.75%2.30%
HPE$18.49220.82$2,157.41$4,082.960.74%0.89%
BUD$131.4030.59$3,449.94$4,019.530.72%3.05%
JNJ$121.2932.90$2,058.55$3,990.440.72%2.51%
VMI$134.2529.24$3,323.42$3,925.470.71%1.12%
LUKOY$42.3289.42$4,412.88$3,784.250.68%5.57%
GPS$21.40176.64$3,700.61$3,780.100.68%4.30%
NKE$55.6167.12$3,250.62$3,732.540.67%1.11%
SAN$3.91915.31$6,260.72$3,578.860.65%5.64%
BVN$12.38282.50$2,607.48$3,497.350.63%0.00%
DGS$39.0683.87$3,691.12$3,275.960.59%3.10%
RBCAA$27.27118.94$2,508.44$3,243.490.58%2.94%
DV$18.86167.07$3,695.59$3,150.940.57%1.91%
HIMX$7.48421.22$1,069.90$3,150.730.57%4.01%
SBRCY$8.83346.00$2,138.28$3,055.180.55%1.34%
JOY$21.69136.00$1,705.44$2,949.840.53%1.06%
HPQ$12.73230.36$2,098.58$2,932.480.53%4.30%
IBM$152.3519.02$2,634.65$2,897.700.52%3.48%
CSX$26.21108.27$2,272.59$2,837.760.51%2.75%
FNDE$21.67129.85$3,199.50$2,813.850.51%1.74%
WBA$83.0633.43$1,243.26$2,776.700.50%1.73%
SBS$8.96307.00$1,510.44$2,750.720.50%0.00%
CEO$126.1221.29$3,080.88$2,685.090.48%5.11%
AGNC$19.73130.35$2,639.59$2,571.810.46%12.16%
PPL$37.6067.17$2,070.85$2,525.590.46%4.03%
PNY$60.0541.60$1,563.33$2,498.080.45%2.23%
PAYX$59.4439.64$1,498.79$2,356.200.42%2.83%
SKM$20.99110.66$1,455.18$2,322.750.42%4.59%
LLY$78.9528.91$1,065.91$2,282.440.41%2.56%
TLK$62.5036.15$1,162.95$2,259.380.41%1.86%
CIG.C$2.231,001.74$3,405.92$2,233.880.40%4.33%
PBR$7.47285.38$2,562.71$2,131.790.38%0.00%
BP$36.0057.32$2,236.63$2,063.520.37%6.67%
HCN$76.2026.79$1,619.46$2,041.400.37%4.42%
TOT$48.7440.73$2,124.88$1,985.180.36%5.61%
OGS$65.6329.03$1,061.63$1,905.240.34%1.98%
RDS.A$55.5634.17$2,178.68$1,898.490.34%6.77%
SGTZY$5.10371.00$2,392.95$1,892.100.34%1.98%
APOL$9.10194.00$3,686.00$1,765.400.32%0.00%
PKX$44.5435.13$1,930.74$1,564.690.28%3.85%
TLSYY$21.0072.99$1,087.55$1,532.790.28%5.39%
BEN$33.0746.00$1,704.30$1,521.220.27%2.09%
DO$25.4259.44$2,031.06$1,510.960.27%0.98%
RYAM$14.01106.83$2,890.82$1,496.690.27%2.00%
SJI$31.7445.66$1,160.22$1,449.250.26%3.29%
POT$16.5077.89$1,779.01$1,285.190.23%8.42%
TESS$14.1688.95$1,111.88$1,259.530.23%5.65%
MDLZ$45.1127.29$486.03$1,231.050.22%1.51%
OJSCY$5.06236.00$1,109.20$1,194.160.22%3.53%
MBT$8.38142.00$1,525.08$1,189.960.21%7.34%
NAT$14.2182.75$1,617.76$1,175.880.21%11.54%
OAOFY$30.4438.00$1,086.42$1,156.720.21%3.28%
SC$10.63105.00$1,840.65$1,116.150.20%0.00%
MPC$39.2726.06$290.57$1,023.380.18%3.26%
MRK$57.9417.24$597.71$998.890.18%3.16%
CICHY$13.2473.00$995.72$966.520.17%6.39%
FSBK$9.38100.29$453.31$940.720.17%1.13%
VSS$93.8310.00$878.20$938.300.17%2.72%
MYTAY$7.39124.00$1,634.32$916.360.17%3.61%
DTEGY$16.8750.94$637.26$859.360.15%3.59%
KHC$88.249.58$312.40$845.340.15%2.61%
EZPW$7.60109.00$997.35$828.400.15%0.00%
PDLI$3.22255.36$1,544.93$822.260.15%12.42%
BCMXY$15.5852.00$835.64$810.160.15%6.60%
CTL$29.3727.47$1,068.03$806.790.15%7.35%
STRA$49.9716.00$768.00$799.520.14%0.00%
IMBBY$108.557.16$448.36$777.220.14%3.85%
FTD$25.4130.00$967.50$762.300.14%0.00%
SCL$58.5513.00$499.98$761.150.14%1.28%
GSH$23.8431.59$597.37$753.110.14%2.56%
AEO$16.1345.30$549.94$730.690.13%3.10%
PTR$68.6210.39$1,095.00$712.960.13%1.98%
PNW$81.088.66$384.76$702.150.13%3.05%
BFR$20.8233.32$369.85$693.720.13%0.73%
KSS$37.9618.05$850.16$685.180.12%5.01%
IAG$4.47150.00$253.50$670.500.12%0.00%
TLKGY$18.2436.34$711.90$662.840.12%4.02%
ARLP$15.9741.00$1,093.88$654.770.12%15.42%
DRI$63.0010.34$532.10$651.420.12%3.33%
HSY$111.955.81$525.34$650.430.12%2.08%
DE$80.908.00$566.56$647.200.12%2.97%
SWRAY$11.4653.38$610.67$611.730.11%4.39%
NUS$47.1812.07$490.04$569.460.10%2.99%
PB$50.3511.00$499.73$553.850.10%2.33%
CAH$78.297.00$523.88$548.030.10%2.06%
CACQ$11.3548.00$504.00$544.800.10%0.00%
NTT$46.9711.12$248.42$522.310.09%2.12%
ICE$252.742.03$173.02$513.060.09%1.27%
EFSI$22.9922.00$502.70$505.780.09%3.48%
ABEV$5.9185.02$510.97$502.470.09%0.61%
IDCBY$11.0345.00$548.10$496.350.09%6.53%
AAN$22.3822.00$500.06$492.360.09%0.44%
TIF$61.308.00$472.40$490.400.09%2.69%
RAD$7.3166.00$528.00$482.460.09%0.00%
BACHY$10.0345.00$495.00$451.350.08%6.74%
ATW$13.6633.00$495.00$450.780.08%4.21%
TSCDY$7.0063.00$504.00$441.000.08%0.00%
E$33.2513.00$518.44$432.250.08%5.39%
MPLX$32.8913.00$221.52$427.570.08%5.82%
MRO$15.6827.26$514.40$427.440.08%2.30%
RAVN$19.0422.00$497.20$418.880.08%2.73%
DYN$17.1024.00$764.16$410.400.07%0.00%
CIG$2.21184.49$959.35$407.720.07%4.37%
APA$56.677.03$475.93$398.390.07%1.76%
CQP$29.8112.93$223.17$385.440.07%5.70%
HNNMY$5.9161.56$403.22$363.820.07%4.05%
TRNC$13.6126.00$494.00$353.860.06%3.86%
SB$1.10314.89$2,260.91$346.380.06%1.82%
OPTI$0.55600.00$1,392.00$330.000.06%0.00%
CRC$13.0525.00$1,230.25$326.250.06%1.53%
TRGP$42.667.00$191.45$298.620.05%8.45%
EVEP$2.40123.76$1,211.61$297.020.05%44.79%
ELNK$6.3845.36$369.68$289.400.05%3.13%
IEMG$42.156.25$316.44$263.440.05%2.23%
OIBRQ$0.37682.30$3,008.94$252.450.05%0.00%
CPLP$2.9975.76$646.23$226.520.04%26.37%
NNN$51.804.19$199.78$217.040.04%3.36%
BND$84.372.23$177.82$188.150.03%2.40%
CLD$2.2682.00$993.02$185.320.03%0.00%
TGT$70.052.57$149.75$180.030.03%3.20%
AMC$28.195.56$100.08$156.740.03%2.84%
CEL$6.7123.13$644.40$155.200.03%0.00%
LYG$2.9750.00$162.00$148.500.03%4.47%
SOUHY$5.8820.00$180.00$117.600.02%0.00%
QCCO$0.98113.87$412.21$111.590.02%0.00%
TLN$13.628.00$123.52$108.960.02%0.00%
MVC$8.0711.69$105.56$94.340.02%6.69%
BCS$7.5911.00$163.13$83.490.02%4.27%
WPG$11.307.00$123.13$79.100.01%8.85%
LGCY$1.7629.19$439.89$51.370.01%28.41%
BK$38.041.08$27.26$41.080.01%1.79%
GOOGL$710.250.05$27.24$35.510.01%0.00%
ALN$1.1315.00$31.65$16.950.00%0.00%
BKS$11.931.00$8.70$11.930.00%5.03%
ISHC$0.2837.06$796.42$10.380.00%17.86%
BPI$7.321.00$17.85$7.320.00%0.00%
ZAHLY$0.05118.00$200.60$5.900.00%0.00%
LPHIQ$0.01130.10$870.37$1.300.00%0.00%
BBEPQ$0.111.50$20.36$0.170.00%233.61%
NUOTQ$0.0110.00$5.00$0.100.00%0.00%
$493,204.13$554,604.00100.00%3.01%
As of  July 1, 2016, my portfolio contains 183 holdings, valued at $554,604.00. This is an increase of $25,515.39, or 4.82%, over portfolio value of $529,088.61 a month ago.

My transactions in June are listed as follows:

StockActionCostPrice per shareImpact
BENAdd$744.00$31.000.14%
GPSAdd$700.00$18.410.13%
CAHNew Buy$523.88$74.840.10%
EFSINew Buy$502.70$22.850.10%
AANNew Buy$500.06$22.730.09%
TIFNew Buy$472.40$59.050.09%
XOMAdd$315.35$90.330.06%
AFLAdd$310.80$69.230.06%
NSCAdd$262.43$81.860.05%
EMRAdd$240.36$53.130.05%
EXCAdd$231.99$34.750.04%
KOAdd$200.00$44.410.04%
NNNNew Buy$200.00$47.690.04%
WMTAdd$200.00$70.370.04%
BMTCAdd$162.47$29.970.03%
MOCOAdd$153.94$14.420.03%
BRK.BAdd$150.00$141.310.03%
MCDAdd$150.00$121.930.03%
SJIAdd$150.00$28.900.03%
VFCAdd$150.00$63.220.03%
VMIAdd$150.00$135.380.03%
BDXAdd$100.00$165.330.02%
BUDAdd$100.00$127.800.02%
INTCAdd$100.00$31.700.02%
MATAdd$100.00$31.640.02%
MSFTAdd$100.00$49.890.02%
NKEAdd$100.00$54.560.02%
PEPAdd$100.00$101.560.02%
ULAdd$100.00$45.780.02%
YORWAdd$100.00$29.540.02%
PEGAdd$58.45$45.840.01%
LCSold Out-$49.99$5.00-0.01%
SPGIAdd$31.87$109.000.01%
KAdd$23.24$76.200.00%
TESSAdd$17.54$13.470.00%
OGSAdd$10.10$58.720.00%
CRCReduce-$8.98$17.960.00%
PNWAdd$5.37$73.710.00%
ESLTAdd$0.17$94.440.00%
TLKAdd$0.15$57.690.00%
$7,458.301.41%
Net cash inflow was $7,458.30 during this period. Factoring out the cash inflow, my portfolio returned 3.41% in June.

Purchases
This month, I initiated new position in five stocks: CAH, EFSI, AAN, TIF, and NNN. The first four are held in brokerage account and are relatively low yielding dividend growth stocks selling near 52-week low. The last one is a DSP added to my monthly investment plan. See this post for more details.

I continued adding to BEN and GPS this month. The rest are dividend reinvestments or part of my DSPP/loyal 3 plan.

Turnover was 1.41% in June. This is higher than average, but will be dwarfed by next month's number as I need to deploy my bonus receivable in July into stocks.
Sales
I unloaded all my LC shares obtained at IPO, these last 10 shares at a small loss. I had sold 240 of my 250 allocated LC shares at IPO in loyal3 at a modest profit after the intial pop. I should have sold it all, but instead held on to the 10 to see what direction it would go. The result is not surprising at all. Vast majority of speculative IPOs offered at lofty prices with high growth expectations tend to head downward fast when such expectations are not met.

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%
Apr1.39%0.39%
May0.21%1.80%
Jun3.41%0.26%
YTD11.27%3.87%

I am ahead of the S&P 500 index by 7.4% during the first half of 2016. Hopefully this trend can continue for the rest of the year.