Thursday, January 5, 2017

Budget update


TOTAL INCOME $52,353.60 $4,362.80 $2,013.60 $2,083.60 $2,279.20

 Yearly total   Monthly   Average biweekly   Actual   Difference 
INCOME TAX




taxes, work $3,117.92 $259.83 $119.92 $119.92 $139.91






NET INCOME $49,235.68 $4,102.97 $1,893.68 $1,963.68 $2,139.29






CHARITY 10-15%




fast offering $1,056.00 $88.00 $40.62 $88.00  $             -  
tithing $5,235.36 $436.28 $201.36 $208.36 $227.92
SAVINGS 5-10%




emergency fund  $              -    $           -    $                         -    $           -    $             -  
kids savings $112.32 $9.36 $4.32 $2.16 $7.20
retirement $4,711.82 $392.65 $181.22 $181.22 $211.43
HOUSING 25-35%




dream home $260.00 $21.67 $10.00 $5.00 $16.67
homeowner's insurance (Jan) $525.00 $43.75 $20.19  $           -   $43.75
Household improvement/ repair $249.08 $20.76 $9.58  $           -   $20.76
appliance replace $214.50 $17.88 $8.25  $           -   $17.88
real estate tax, county (Jun and Dec) $1,060.00 $88.33 $40.77  $           -   $88.33
real estate tax, town (Dec) $190.56 $15.88 $7.33  $           -   $15.88






UTILITIES 5-10%




internet $461.40 $38.45 $17.75  $           -   $38.45
phone- cell $211.12 $17.59 $8.12 $16.15 $1.44
phone- home $189.12 $15.76 $7.27  $           -   $15.76
power $1,771.38 $147.62 $68.13 $179.99 ($32.38)
water& trash $1,059.24 $88.27 $40.74  $           -   $88.27
FOOD 5-15%




groceries $4,576.00 $381.33 $176.00  $           -   $381.33
TRANSPORTATION 10-15%




car insurance (Jan and Jul) $421.30 $35.11 $16.20  $           -   $35.11
gasoline- buick $800.25 $66.69 $30.78  $           -   $66.69
gasoline- van $1,542.18 $128.52 $59.31 $38.29 $90.23
registration, buick $39.42 $3.28 $1.52  $           -   $3.28
registration, van $44.42 $3.70 $1.71  $           -   $3.70
repair & maintain $205.40 $17.12 $7.90  $           -   $17.12
replace $1,147.64 $95.64 $44.14  $           -   $95.64
taxes, property- county (Dec) $72.41 $6.03 $2.79  $           -   $6.03
taxes, property-town (Dec) $77.45 $6.45 $2.98  $           -   $6.45
CLOTHING 2-7%




me $11.44 $0.95 $0.44  $           -   $0.95
kids $43.16 $3.60 $1.66  $           -   $3.60
husband $51.48 $4.29 $1.98  $           -   $4.29
MEDICAL 5-10%




health care $6,750.00 $562.50 $259.62 $108.88 $453.62
health insurance- med, dent, vis $4,927.78 $410.65 $189.53  $           -   $410.65
PERSONAL 5-10%




Christmas $102.70 $8.56 $3.95  $           -   $8.56
gifts $43.42 $3.62 $1.67  $           -   $3.62
personal, me $14.04 $1.17 $0.54  $           -   $1.17
personal, kids $180.96 $15.08 $6.96  $           -   $15.08
personal, husband $13.78 $1.15 $0.53  $           -   $1.15
pets $676.00 $56.33 $26.00  $           -   $56.33
work  $              -    $           -    $                         -   $64.61 ($64.61)
RECREATION 5-10%




entertainment $59.02 $4.92 $2.27 $8.00 ($3.08)
vacation $129.22 $10.77 $4.97  $           -   $10.77
disney $1,300.00 $108.33 $50.00 $25.00 $83.33
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 $1,073.80 $89.48 $41.30  $           -   $89.48
NET SPENDING $49,235.57 $4,102.96 $1,893.68 $853.05 $3,249.91
 DIFFERENCE: NET INCOME/SPENDING  $0.11 $0.01 $0.00 $1,110.63

No comments:

Post a Comment