| TOTAL INCOME | $ 47,008.00 | $ 3,917.33 | $ 1,808.00 | $ 5,320.38 | $(1,403.05) |
| TAX REFUND | $ 4,486.13 | $ 373.84 | $ 172.54 | $ 373.84 | |
| Yearly total | Monthly | Average biweekly | Actual | Difference | |
| INCOME TAX | |||||
| taxes, work | $ 2,931.50 | $ 244.29 | $ 112.75 | $ 359.20 | $ (114.91) |
| NET INCOME | $ 44,076.50 | $ 3,673.04 | $ 1,695.25 | $ 4,961.18 | $(1,288.14) |
| CHARITY 10-15% | |||||
| fast offering | $ 1,056.00 | $ 88.00 | $ 40.62 | $ - | $ 88.00 |
| tithing | $ 4,700.80 | $ 391.73 | $ 180.80 | $ 532.04 | $ (140.31) |
| SAVINGS 5-10% | |||||
| emergency fund | $ 1,500.72 | $ 125.06 | $ 57.72 | $ - | $ 125.06 |
| kids savings | $ 67.60 | $ 5.63 | $ 2.60 | $ 6.25 | $ (0.62) |
| retirement | $ 1,410.24 | $ 117.52 | $ 54.24 | $ 155.72 | $ (38.20) |
| HOUSING 25-35% | |||||
| dream home | $ 736.32 | $ 61.36 | $ 28.32 | $ 161.36 | $ (100.00) |
| homeowner's insurance (Jan) | $ 518.00 | $ 43.17 | $ 19.92 | $ - | $ 43.17 |
| Household improvement/ repair | $ - | $ - | $ - | $ 122.95 | $ (122.95) |
| appliance replace | $ 214.50 | $ 17.88 | $ 8.25 | $ - | $ 17.88 |
| real estate tax, county (Jun and Dec) | $ 1,210.40 | $ 100.87 | $ 46.55 | $ - | $ 100.87 |
| real estate tax, town (Dec) | $ 217.60 | $ 18.13 | $ 8.37 | $ - | $ 18.13 |
| UTILITIES 5-10% | |||||
| internet | $ 341.40 | $ 28.45 | $ 13.13 | $ 28.45 | $ - |
| phone- cell | $ 230.62 | $ 19.22 | $ 8.87 | $ 25.10 | $ (5.88) |
| phone- home | $ 189.12 | $ 15.76 | $ 7.27 | $ 15.76 | $ - |
| power | $ 1,920.36 | $ 160.03 | $ 73.86 | $ 225.15 | $ (65.12) |
| water& trash (odd months) | $ 1,192.36 | $ 99.36 | $ 45.86 | $ 193.73 | $ (94.37) |
| FOOD 5-15% | |||||
| groceries | $ 4,576.00 | $ 381.33 | $ 176.00 | $ 380.47 | $ 0.86 |
| TRANSPORTATION 10-15% | |||||
| car insurance (Jan and Jul) | $ 479.30 | $ 39.94 | $ 18.43 | $ - | $ 39.94 |
| gasoline- buick | $ 737.20 | $ 61.43 | $ 28.35 | $ 19.97 | $ 41.46 |
| gasoline- van | $ 1,071.66 | $ 89.30 | $ 41.22 | $ 69.76 | $ 19.54 |
| registration, buick | $ 39.42 | $ 3.28 | $ 1.52 | $ - | $ 3.28 |
| registration, van | $ 44.42 | $ 3.70 | $ 1.71 | $ - | $ 3.70 |
| repair & maintain | $ 2,211.30 | $ 184.28 | $ 85.05 | $ 165.48 | $ 18.80 |
| replace | $ - | $ - | $ - | $ - | $ - |
| taxes, property- county (Dec) | $ 89.55 | $ 7.46 | $ 3.44 | $ - | $ 7.46 |
| taxes, property-town (Dec) | $ 81.44 | $ 6.79 | $ 3.13 | $ - | $ 6.79 |
| CLOTHING 2-7% | |||||
| me | $ - | $ - | $ - | $ - | $ - |
| kids | $ - | $ - | $ - | $ - | $ - |
| husband | $ - | $ - | $ - | $ - | $ - |
| MEDICAL 5-10% | |||||
| health care | $ 4,160.00 | $ 346.67 | $ 160.00 | $ 786.11 | $ (439.44) |
| health insurance | $ 4,564.82 | $ 380.40 | $175.57 | $ 351.14 | $ 29.26 |
| PERSONAL 5-10% | |||||
| Christmas | $ - | $ - | $ - | $ - | $ - |
| gifts | $ 244.66 | $ 20.39 | $ 9.41 | $ 16.84 | $ 3.55 |
| personal, me | $ - | $ - | $ - | $ - | $ - |
| personal, kids | $ - | $ - | $ - | $ 269.28 | $ (269.28) |
| personal, husband | $ 59.80 | $ 4.98 | $ 2.30 | $ 2.62 | $ 2.36 |
| pets | $ 676.00 | $ 56.33 | $ 26.00 | $ 168.00 | $ (111.67) |
| work | $ - | $ - | $ - | $ (429.60) | $ 429.60 |
| RECREATION 5-10% | |||||
| entertainment | $ 1,334.32 | $ 111.19 | $ 51.32 | $ - | $ 111.19 |
| vacation | $ - | $ - | $ - | $ - | $ - |
| disney | $ 1,300.00 | $ 108.33 | $ 50.00 | $ 50.00 | $ 58.33 |
| DEBT 5-10% | |||||
| my student loans | $ 573.24 | $ 47.77 | $ 22.05 | $ 47.77 | $ - |
| husband's student loans | $ 7,052.16 | $ 587.68 | $ 271.24 | $ 587.68 | $ - |
| husband's student loans extra | $ 3,125.20 | $ 260.43 | $ 120.20 | $ 2,560.69 | $(2,300.26) |
| NET SPENDING | $ 44,076.44 | $ 3,673.04 | $ 1,695.25 | $ 6,365.15 | $(2,692.11) |
| NET TAX REFUND SPENDING | $ 3,850.08 | $ 320.84 | $ 148.08 | $ 147.57 | $ 173.27 |
| DIFFERENCE: NET INCOME/SPENDING | $ 0.06 | $ 0.01 | $ 0.00 | $(1,403.97) | $ 1,403.98 |
| DIFFERENCE: NET TAX REFUND/SPENDING | $ 636.05 | $ 53.00 | $ 24.46 | $ (147.57) | $ 200.57 |
Saturday, April 30, 2016
Budget update- final numbers for April
Subscribe to:
Post Comments (Atom)
No comments:
Post a Comment