| TOTAL INCOME | $ 52,353.60 | $ 4,362.80 | $ 2,013.60 | $ 4,199.71 | $ 163.09 |
| Yearly total | Monthly | Average biweekly | Actual | Difference | |
| INCOME TAX | |||||
| taxes, work | $ 3,341.78 | $ 278.48 | $ 128.53 | $ 262.83 | $ 15.65 |
| NET INCOME | $ 49,011.82 | $ 4,084.32 | $ 1,885.07 | $ 3,936.88 | $ 147.44 |
| CHARITY 10-15% | |||||
| fast offering | $ 1,056.00 | $ 88.00 | $ 40.62 | $ 88.00 | $ - |
| tithing | $ 5,235.36 | $ 436.28 | $ 201.36 | $ 419.97 | $ 16.31 |
| SAVINGS 5-10% | |||||
| emergency fund | $ - | $ - | $ - | $ - | $ - |
| kids savings | $ 93.08 | $ 7.76 | $ 3.58 | $ 5.37 | $ 2.39 |
| retirement | $ 4,711.82 | $ 392.65 | $ 181.22 | $ 369.24 | $ 23.41 |
| HOUSING 25-35% | |||||
| dream home | $ 260.00 | $ 21.67 | $ 10.00 | $ 15.00 | $ 6.67 |
| homeowner's insurance (Jan) | $ 518.00 | $ 43.17 | $ 19.92 | $ - | $ 43.17 |
| Household improvement/ repair | $ 411.32 | $ 34.28 | $ 15.82 | $ 210.97 | $ (176.69) |
| 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 | $ 236.86 | $ 19.74 | $ 9.11 | $ 19.11 | $ 0.63 |
| phone- home | $ 189.12 | $ 15.76 | $ 7.27 | $ - | $ 15.76 |
| power | $ 1,840.28 | $ 153.36 | $ 70.78 | $ 97.25 | $ 56.11 |
| water& trash | $ 1,067.04 | $ 88.92 | $ 41.04 | $ 89.99 | $ (1.07) |
| FOOD 5-15% | |||||
| groceries | $ 4,576.00 | $ 381.33 | $ 176.00 | $ 255.04 | $ 126.29 |
| TRANSPORTATION 10-15% | |||||
| car insurance (Jan and Jul) | $ 410.30 | $ 34.19 | $ 15.78 | $ - | $ 34.19 |
| gasoline- buick | $ 765.55 | $ 63.80 | $ 29.44 | $ 26.86 | $ 36.94 |
| gasoline- van | $ 1,112.88 | $ 92.74 | $ 42.80 | $ 80.24 | $ 12.50 |
| registration, buick | $ 39.42 | $ 3.28 | $ 1.52 | $ - | $ 3.28 |
| registration, van | $ 44.42 | $ 3.70 | $ 1.71 | $ - | $ 3.70 |
| repair & maintain | $ 1,703.00 | $ 141.92 | $ 65.50 | $ - | $ 141.92 |
| replace | $ 1,040.00 | $ 86.67 | $ 40.00 | $ - | $ 86.67 |
| 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 | $ 130.00 | $ 10.83 | $ 5.00 | $ 6.30 | $ 4.53 |
| kids | $ 234.00 | $ 19.50 | $ 9.00 | $ - | $ 19.50 |
| husband | $ 130.00 | $ 10.83 | $ 5.00 | $ - | $ 10.83 |
| MEDICAL 5-10% | |||||
| health care | $ 4,160.00 | $ 346.67 | $ 160.00 | $ 243.99 | $ 102.68 |
| health insurance | $ 4,564.82 | $ 380.40 | $175.57 | $ 351.14 | $ 29.26 |
| PERSONAL 5-10% | |||||
| Christmas | $ 286.00 | $ 23.83 | $ 11.00 | $ - | $ 23.83 |
| gifts | $ 130.00 | $ 10.83 | $ 5.00 | $ - | $ 10.83 |
| personal, me | $ 78.00 | $ 6.50 | $ 3.00 | $ 5.00 | $ 1.50 |
| personal, kids | $ 1,040.00 | $ 86.67 | $ 40.00 | $ 161.62 | $ (74.95) |
| personal, husband | $ 78.00 | $ 6.50 | $ 3.00 | $ 5.75 | $ 0.75 |
| pets | $ 676.00 | $ 56.33 | $ 26.00 | $ - | $ 56.33 |
| work | $ - | $ - | $ - | $ 87.54 | $ (87.54) |
| RECREATION 5-10% | |||||
| entertainment | $ 260.00 | $ 21.67 | $ 10.00 | $ 48.30 | $ (26.63) |
| vacation | $ 500.50 | $ 41.71 | $ 19.25 | $ 71.38 | $ (29.67) |
| disney | $ 1,300.00 | $ 108.33 | $ 50.00 | $ 75.00 | $ 33.33 |
| 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 | $ 411.32 | $ 34.28 | $ 15.82 | $ 161.90 | $ (127.62) |
| NET SPENDING | $ 42,991.11 | $ 3,582.59 | $ 1,885.07 | $ 2,972.00 | $ 610.59 |
| DIFFERENCE: NET INCOME/SPENDING | $ 6,020.71 | $ 501.73 | $ (0.00) | $ 964.88 | $ (463.15) |
Saturday, August 20, 2016
Budget update
Subscribe to:
Post Comments (Atom)
No comments:
Post a Comment