Yokohama household · March 2026 expense view + 14-year projection through CY2039. Updated 2026-05-06.
| 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 |
Loading…
Loading…
Loading focus view…
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...
Loading…
Loading…
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.).
| Date | Description | Amount | Notes |
|---|---|---|---|
| 2026-05-06 | Tracker started — no entries yet | ||
| Date | Description | Amount | Notes |
|---|---|---|---|
| 2026-05-06 | Tracker started — no entries yet | ||
| Date | Description | Amount | Notes |
|---|---|---|---|
| 2026-05-06 | Tracker started — no entries yet | ||
| Date | Description | Amount | Notes |
|---|---|---|---|
| 2026-05-06 | Tracker started — no entries yet | ||
| Date | Description | Amount | Notes |
|---|---|---|---|
| 2026-05-06 | Tracker started — no entries yet | ||
| Date | Description | Amount | Notes |
|---|---|---|---|
| 2026-05-06 | Tracker started — no entries yet | ||
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.
| Year | Salary | Sale | Costs | Net | Savings end | Trend |
|---|---|---|---|---|---|---|
| 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 |
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.
All to be sanity-checked with the accountant.
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.
| Event | Date | Amount | Probability |
|---|---|---|---|
| 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 |
| Cut category | Now | Target | Monthly save | Annual | % of cuts |
|---|---|---|---|---|---|
| Eating out (lunch + dinner) | ¥135k | ¥67.5k | −¥67.5k | −¥810k | 14% |
| Healthcare / pharmacy | ¥88k | ¥44k | −¥44k | −¥528k | 9% |
| Shopping — general / online | ¥77k | ¥38.5k | −¥38.5k | −¥462k | 8% |
| Shopping — clothing | ¥60k | ¥30k | −¥30k | −¥360k | 6% |
| iTunes purchases | ¥41.5k | ¥20k | −¥21.5k | −¥258k | 4% |
| Coffee (eating-out shops) | ¥30k | ¥15k | −¥15k | −¥180k | 3% |
| Restaurants (special occasions) | ¥30k | ¥25k | −¥5k | −¥60k | 1% |
| Convenience stores | ¥15k | ¥10k | −¥5k | −¥60k | 1% |
| Total · 8 cuts | −¥226.5k | −¥2.72M | 46% |
| Location | Yokohama, Japan |
| Family | Richard (sole earner) · Kayo · Mia (12) · Emi (7) |
| Schools | Both daughters in private education (Saint Maur for Emi; TOMAS juku for Mia) |
| Starting cash | ¥50M (today) |
| 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.