Family finance

Yokohama household · March 2026 expense view + 14-year projection through CY2039. Updated 2026-05-06.

Monthly salary (net)
¥2,104,293
¥25.25M / yr · paid monthly
Annual bonus (net)
¥7.0M
Paid June · ¥32.25M total annual
Current monthly cost
¥2.55M
¥30.6M / yr
Savings if target hit
¥500k / mo
Target ¥2.05M / mo · ¥6M / yr freed up

Income

Monthly salary (net)¥2,104,293 · paid monthly · ¥25.25M / yr
Annual bonus (net)¥7,000,000 · paid June each year
Total annual net¥32.25M
Trajectory 2026–2033¥32.3M / yr — current level holds for 8 years
Trajectory 2034 onwards¥16.1M / yr — income halves due to anticipated career change/reduction
Bonus dependency is structural, not optional. Monthly salary alone (¥2.10M) does not cover monthly costs (¥2.55M). The household runs at a ¥447k/month deficit on salary alone, closed by the June bonus.

Printable monthly report

Pick a scope (Personal / JA / Vega) and a month, then Print · only the selected report prints
Scope:
Month:
Loading tabs…

Loading…

Personal monthly summary

Click a month — income vs outgoing, card totals, top 10 costs, drill down for the rest
Loading tabs…

Loading…

Month focus

Click a tab to view that month's spend at a glance
Loading tabs…

Loading focus view…

Monthly expense breakdown

Personal · JA · Vega · auto-loaded from expenses_monthly.csv

Edit expenses_monthly.csv in Excel. Columns: scope, group, category, type, target, then one column per month (e.g. 2026-04). scope must be one of: Personal, JA, Vega. group is optional — fill it in to cluster related rows together (e.g., "School (Emi)", "Activities & arts"). Rows with the same group sit together with a small banner above. To add a month, append a new column with the YYYY-MM header. Save, refresh.

Loading...


Card focus

Click a card to see its monthly snapshot and drill down to individual transactions
Loading tabs…

Loading…


All cards · side-by-side

Pick a month — see every card's full transaction list as parallel columns. MUFJ bank entries included; ATM cash withdrawals excluded.
Loading tabs…

Loading…


Card & direct-debit tracker

Started 2026-05-06 · auto-loaded from card_spending.csv

Edit card_spending.csv in Excel — add rows, save — refresh this page. Columns: date, card, description, amount, notes. card must be one of: AMEX, JAL, MILLENIUM, MUFJ, CASH, BANK. BANK is for bank withdrawals / auto-debits (mortgage, etc.).

AMEX

DateDescriptionAmountNotes
2026-05-06 Tracker started — no entries yet

JAL Card

DateDescriptionAmountNotes
2026-05-06 Tracker started — no entries yet

Millenium

DateDescriptionAmountNotes
2026-05-06 Tracker started — no entries yet

MUFJ — 引き落とし (direct debit)

DateDescriptionAmountNotes
2026-05-06 Tracker started — no entries yet

Cash — out-of-pocket spending

DateDescriptionAmountNotes
2026-05-06 Tracker started — no entries yet

Bank Withdrawals — auto-debits (mortgage, etc.)

DateDescriptionAmountNotes
2026-05-06 Tracker started — no entries yet

Missing from baseline — to add


14-year wealth projection · 2026 → 2039

Through Emi's 3rd university year · Mia goes to medical school · 2 sale events
Starting · today
¥50M
Sale events
¥80M
2027 + 2029 · ¥40M each
Mia med school
−¥60M
¥10M × 6 yr (CY2032–37)
End 2039
¥152M
After Emi's 3rd uni year

Scenario: 2 sale events only (¥40M in 2027, ¥40M in 2029), Mia goes to medical school, Emi goes to standard Japan private university. Income halves from 2034.

Education cost assumptions: Mia medical school ¥10M/yr × 6 years (Apr 2032 → Mar 2038). Emi university ¥3.3M/yr × 4 years (Apr 2037 → Mar 2041) — projection captures her first 3 years.

YearSalarySaleCostsNetSavings endTrend
CY2026
Mia 13 · Emi 8
¥32.3¥28.3+¥4.0¥56M
CY2027
★ ¥40M event 1 · Mia 14
¥32.3+¥40.0¥29.3+¥43.0¥101M▲▲
CY2028
Mia 15 · juku peak
¥32.3¥29.3+¥3.0¥109M
CY2029
★ ¥40M event 2 · Mia 16
¥32.3+¥40.0¥29.6+¥42.7¥159M▲▲
CY2030
Mia 17 · med school prep
¥32.3¥29.2+¥3.1¥168M
CY2031
Mia 18 · last HS year
¥32.3¥29.8+¥2.5¥178M
CY2032
[MED] Mia med Y1 + 学資保険 ¥3M
¥35.3¥36.6−¥1.3¥184M
CY2033
[MED] Mia med Y2 · last full earn
¥32.3¥36.6−¥4.3¥188M
CY2034
⚠ income halves · Mia med Y3
¥16.1¥36.6−¥20.5¥176M
CY2035
[MED] Mia med Y4 · Emi 17
¥16.1¥33.4−¥17.3¥167M
CY2036
[MED] Mia med Y5 · Emi last HS
¥16.1¥31.2−¥15.1¥160M
CY2037
[MED] Mia med Y6 + Emi uni Y1
¥16.1¥34.5−¥18.4¥149M▼▼
CY2038
Mia med done · Emi uni Y2
¥16.1¥21.0−¥4.9¥150M
CY2039
Emi uni Y3 (3 yrs complete)
¥16.1¥21.0−¥4.9¥152M
14-yr totals¥358¥80¥426+¥12¥152M end

What this projection shows

Starting from ¥50M today, savings build to a peak of ¥188M by end of 2033 (after both ¥40M sale events compound), then drop to a low of ¥149M by end of 2037 as medical school + halved income + Emi starting university collide. By end of 2039, when Emi has completed 3 years of university, savings recover to ~¥152M.

The danger zone is 2034–2037: four consecutive years of cash deficits totaling ¥71M. Investment returns on the existing ¥150M+ balance partially offset this, so the visible drop in wealth is "only" ¥39M.

The plan still works without the third sale event, and both kids' education is fully covered out of accumulated wealth. But margins are thinner than the 3-event scenario, and Emi's 4th university year (CY2040) is outside the projection.

Modeling assumptions worth knowing

Open finance to-do items

Monthly budget refinements

  1. Add cat costs to monthly budget — estimate ¥/mo for food, litter, vet, insurance
  2. Define "¥100k cash for living expenses" — what it covers, cadence, relationship to ¥300k general living line

Investments

  1. Investment property analysis — Japan vs Australia, cash purchase vs leverage, expected yields, tax implications

Money for the kids — tax-efficient wealth transfer

All to be sanity-checked with the accountant.

  1. Tax rules on adding cash to kids' bank accounts
    • Japan gift tax annual exemption is ¥1.1M per recipient
    • The 名義預金 (meigi yokin) issue: accounts in kids' names can be deemed parental assets at inheritance time if the parent retains effective control
    • Documentation (gift letters) and the child actually using/knowing about the account both matter
  2. Stock for kids — viable post-Junior NISA?
    • Junior NISA was discontinued in 2024
    • No dedicated tax-advantaged investment account for minors in Japan currently
    • May be cleaner to hold stock in parent's name in a taxable account and gift later — confirm with accountant

Expected wealth events

From sale events through Japan Advisor (the company). Payments arrive net-of-tax into JA (the company). To be extracted to personal balance sheet via dividend or salary later — real personal cash will be lower than the headline ¥40M figure depending on extraction method.

EventDateAmountProbability
Sale event 1 March 2027 ¥40M ~95%
Sale event 2 March 2029 ¥40M ~95%
Sale event 3 March 2030 ¥50M 70% — lower confidence
Sony 学資保険 maturity 2032 (Mia turns 18) ¥3M Committed
Sensitivity: the 70% event is the main scenario sensitivity. The projection below excludes it (2-event scenario) — anything from event 3 is upside.
Where the money lands: sale event proceeds (net-of-tax) go into JA, not directly to personal cash. To use them for personal expenses (e.g., funding Mia's medical school), funds need to be extracted via dividend or salary — which incurs further tax. Real personal cash from these events is therefore ~15–20% lower than the ¥40M headline.

Key savings opportunities

¥500k / month · ¥6M / year
Cut categoryNowTargetMonthly saveAnnual% of cuts
Eating out (lunch + dinner)¥135k¥67.5k−¥67.5k−¥810k14%
Healthcare / pharmacy¥88k¥44k−¥44k−¥528k9%
Shopping — general / online¥77k¥38.5k−¥38.5k−¥462k8%
Shopping — clothing¥60k¥30k−¥30k−¥360k6%
iTunes purchases¥41.5k¥20k−¥21.5k−¥258k4%
Coffee (eating-out shops)¥30k¥15k−¥15k−¥180k3%
Restaurants (special occasions)¥30k¥25k−¥5k−¥60k1%
Convenience stores¥15k¥10k−¥5k−¥60k1%
Total · 8 cuts−¥226.5k−¥2.72M46%
Reality check. The 8 itemised cuts above sum to ¥226.5k/mo (¥2.72M/yr). The full ¥500k/mo savings target also assumes other small adjustments. The most fragile assumption is healthcare halving — March's ¥88k included real hospital visits (慈恵医大, 心臓血管研究所, etc.). Reducing it isn't a behaviour change, it's hoping for fewer medical events. A realistic achievable savings is closer to ¥4–5M/yr, not ¥6M.

The eating-out cut is the biggest single lever and the most habit-dependent. ¥810k/yr in savings comes from going from "eat out daily" to "eat out every other day" — a real behaviour change that needs sustained discipline.

Household snapshot

LocationYokohama, Japan
FamilyRichard (sole earner) · Kayo · Mia (12) · Emi (7)
SchoolsBoth daughters in private education (Saint Maur for Emi; TOMAS juku for Mia)
Starting cash¥50M (today)

Reference files

Printable plan (PDF)../Family/family_finance_plan.pdf · 4-page printable: income headline, current vs target costs, key savings table, full breakdown, 14-year projection
Live spreadsheet../Family/family_dashboard.xlsx · two buckets (Education for Kids, Family Finances) with all to-do items. Lives in Google Drive, shared with Kayo.
Context document../Family/extracted/CLAUDE.md · full context for picking up planning conversations

Finance · Tell Claude what's changed and it will update.