| TOTAL INCOME | $ 55,494.40 | $ 4,624.53 | $ 2,134.40 | $ 5,082.38 | $ (457.85) |
| Yearly total | Monthly | Average biweekly | Actual | Difference | |
| INCOME TAX | |||||
| taxes, work | $ 3,117.92 | $ 259.83 | $ 119.92 | $ 315.25 | $ (55.42) |
| NET INCOME | $ 52,376.48 | $ 4,364.71 | $ 2,014.48 | $ 4,767.13 | $ (402.42) |
| CHARITY 10-15% | |||||
| fast offering | $ 1,056.00 | $ 88.00 | $ 40.62 | $ 88.00 | $ - |
| tithing | $ 5,549.44 | $ 462.45 | $ 213.44 | $ 512.24 | $ (49.79) |
| SAVINGS 5-10% | |||||
| emergency fund | $ - | $ - | $ - | $ - | $ - |
| kids savings | $ 120.12 | $ 10.01 | $ 4.62 | $ 6.93 | $ 3.08 |
| retirement | $ 6,104.38 | $ 508.70 | $ 234.78 | $ 447.97 | $ 60.73 |
| HOUSING 25-35% | |||||
| dream home | $ 260.00 | $ 21.67 | $ 10.00 | $ 10.00 | $ 11.67 |
| homeowner's insurance (Jan) | $ 525.00 | $ 43.75 | $ 20.19 | $ - | $ 43.75 |
| Household improvement/ repair | $ 815.62 | $ 67.97 | $ 31.37 | $ 10.00 | $ 57.97 |
| 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 | $ 214.24 | $ 17.85 | $ 8.24 | $ 19.10 | $ (1.25) |
| phone- home | $ 189.12 | $ 15.76 | $ 7.27 | $ 15.76 | $ - |
| power | $ 1,713.92 | $ 142.83 | $ 65.92 | $ 168.28 | $ (25.45) |
| water& trash | $ 1,056.38 | $ 88.03 | $ 40.63 | $ - | $ 88.03 |
| FOOD 5-15% | |||||
| groceries | $ 4,576.00 | $ 381.33 | $ 176.00 | $ 171.43 | $ 209.90 |
| TRANSPORTATION 10-15% | |||||
| car insurance (Jan and Jul) | $ 349.70 | $ 29.14 | $ 13.45 | $ - | $ 29.14 |
| gasoline- buick | $ 732.16 | $ 61.01 | $ 28.16 | $ 34.42 | $ 26.59 |
| gasoline- van | $ 1,489.56 | $ 124.13 | $ 57.29 | $ 73.56 | $ 50.57 |
| registration, buick | $ 39.42 | $ 3.28 | $ 1.52 | $ - | $ 3.28 |
| registration, van | $ 44.42 | $ 3.70 | $ 1.71 | $ - | $ 3.70 |
| repair & maintain | $ 151.32 | $ 12.61 | $ 5.82 | $ 85.99 | $ (73.38) |
| replace | $ 846.30 | $ 70.53 | $ 32.55 | $ - | $ 70.53 |
| 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 | $ 9.88 | $ 0.82 | $ 0.38 | $ - | $ 0.82 |
| kids | $ 34.06 | $ 2.84 | $ 1.31 | $ - | $ 2.84 |
| husband | $ 41.60 | $ 3.47 | $ 1.60 | $ - | $ 3.47 |
| MEDICAL 5-10% | |||||
| health care | $ 6,750.00 | $ 562.50 | $ 259.62 | $ 286.43 | $ 276.07 |
| health insurance- med, dent, vis | $ 4,927.78 | $ 410.65 | $189.53 | $ 379.06 | $ 31.59 |
| PERSONAL 5-10% | |||||
| Christmas | $ 72.02 | $ 6.00 | $ 2.77 | $ - | $ 6.00 |
| gifts | $ 31.98 | $ 2.67 | $ 1.23 | $ 9.95 | $ (7.29) |
| personal, me | $ 10.66 | $ 0.89 | $ 0.41 | $ - | $ 0.89 |
| personal, kids | $ 158.86 | $ 13.24 | $ 6.11 | $ 10.88 | $ 2.36 |
| personal, husband | $ 10.14 | $ 0.85 | $ 0.39 | $ - | $ 0.85 |
| pets | $ 676.00 | $ 56.33 | $ 26.00 | $ 7.98 | $ 48.35 |
| work | $ - | $ - | $ - | $ 411.84 | $ (411.84) |
| RECREATION 5-10% | |||||
| entertainment | $ 43.42 | $ 3.62 | $ 1.67 | $ 9.35 | $ (5.73) |
| vacation | $ 95.16 | $ 7.93 | $ 3.66 | $ - | $ 7.93 |
| disney | $ 1,300.00 | $ 108.33 | $ 50.00 | $ 50.00 | $ 58.33 |
| DEBT 5-10% | |||||
| husband's student loans | $ 7,052.16 | $ 587.68 | $ 271.24 | $ 587.68 | $ - |
| husband's student loans extra | $ 3,253.38 | $ 271.12 | $ 125.13 | $ 578.00 | $ (306.89) |
| NET SPENDING | $ 52,376.51 | $ 4,364.71 | $ 2,014.48 | $ 3,974.85 | $ 389.86 |
| DIFFERENCE: NET INCOME/SPENDING | $ (0.03) | $ (0.00) | $ (0.00) | $ 792.28 |
Thursday, March 23, 2017
Budget update
Subscribe to:
Post Comments (Atom)
No comments:
Post a Comment