You are on page 1of 23

Gross Income $130, 534 .

00
Federal Tax: Provincial Tax: BC
15% 0 – 53359 = $8003.85 5.06% 0 – 45654 = $2310.10
7.7% 45654 – 91310: 45656 × 0.077 = $3515.51
20.5% 53359 – 106717: 53358 ×0.205 = $10938.39
10.5% 91310 – 104853: 13543 × 0.105 = $1422.00
26% 106717 – 130534: 23817 ×0.26 = $6192.42 12.29% 104853 – 127299: 22446 × 0.1229 =
Total tax: $25134.66 $2758.61
14.7% 127199 – 130534: 3235 × 0.147 = $475.55
CPP: (66000 – 3500) × 0.0595 = $3718.75 Total tax: $9059.77
IE: 61500 × 0.0163 = $1002.45

Net Income = $91,619.14


Housing
Monthly rent: $2200, Annual rental cost: $26400

Annual Electricity
$85 x 12 = $1020

Total Annual Cost


For Housing:
$27420
Vehicle: (Auto Trader)
Vehicle Cost = $26619.80. Car Loan Payment: 443.66 x 12 = $5323.92
Insurance: 200 x 12 = $2400. Fuel: 200 x 12 = $2400
Total Annual Cost: $10,123.92
Sofa
Total Cost: 599.95 x 1.12 = $671.94
Coffee Table
Total Cost: 249.97 x 1.12 = $280.00
Dining table & chairs
Total Cost: 699.95 x 1.12 = $783.94
Bed
Total Cost: 399.95 x 1.12 = $447.94
Mattress
Total Cost: 249.95 x 1.12 = $279.94
Dresser
Total Cost: 399 x 1.12 = $446.88
Desk
Total Cost: 409.95 x 1.12 = $450.94
Bedding Set
Total Cost: 69.95 x 1.12 = $78.34
Television
Total Cost: 894.98 x 1.12 = $1002.38
Computer
Total Cost: 1499.97 x 1.12 = $1679.97
Microwave Oven
Total Cost: 349.99 x 1.12 = $391.99
Dishes
Total Cost: 49.97 x 1.12 = $55.97
Cutlery
Total Cost: 19.96 x 1.12 = $22.36
Cup
Total Cost: 3.97 x 1.12 = $4.45
Glass
Total Cost: 14.97 x 1.12 = $16.77
Blender
Total Cost: 42.98 x 1.12 = $48.14
Coffee Machine
Total Cost: 149.97 x 1.12 = $167.97
Pots and pans
Total Cost: 149.97 x 1.12 = $167.97
Total Cost

• Total Annual Expenses:


$54,323.81
• Net income - Total Annual
Expenses = Disposable
Income
• 91,619.00 – 54,323.81 =
$37,295.19

You might also like