| TOTAL INCOME | $ 54,184.00 | $ 4,515.33 | $ 2,084.00 | $ 4,494.33 | $ 21.00 |
| Yearly total | Monthly | Average biweekly | Actual | Difference | |
| INCOME TAX | |||||
| taxes, work | $ 4,354.48 | $ 362.87 | $ 167.48 | $ 270.04 | $ 92.83 |
| NET INCOME | $ 49,829.52 | $ 4,152.46 | $ 1,916.52 | $ 4,224.29 | $ (71.83) |
| CHARITY 10-15% | |||||
| fast offering | $ 1,056.00 | $ 88.00 | $ 40.62 | $ 88.00 | $ - |
| tithing | $ 5,418.40 | $ 451.53 | $ 208.40 | $ 449.43 | $ 2.10 |
| SAVINGS 5-10% | |||||
| emergency fund | $ - | $ - | $ - | $ - | $ - |
| kids savings | $ 127.40 | $ 10.62 | $ 4.90 | $ 7.35 | $ 3.27 |
| retirement | $ 5,960.24 | $ 496.69 | $ 229.24 | $ 478.54 | $ 18.15 |
| HOUSING 25-35% | |||||
| dream home | $ 260.00 | $ 21.67 | $ 10.00 | $ 15.00 | $ 6.67 |
| homeowner's insurance (Jan) | $ 525.00 | $ 43.75 | $ 20.19 | $ - | $ 43.75 |
| Household improvement/ repair | $ 784.16 | $ 65.35 | $ 30.16 | $ 161.13 | $ (95.78) |
| 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 | $ 223.60 | $ 18.63 | $ 8.60 | $ 15.58 | $ 3.05 |
| phone- home | $ 189.12 | $ 15.76 | $ 7.27 | $ 15.76 | $ - |
| power | $ 1,562.08 | $ 130.17 | $ 60.08 | $ 94.39 | $ 35.78 |
| water& trash | $ 1,022.32 | $ 85.19 | $ 39.32 | $ 85.19 | |
| FOOD 5-15% | |||||
| groceries | $ 4,576.00 | $ 381.33 | $ 176.00 | $ 295.94 | $ 85.39 |
| TRANSPORTATION 10-15% | |||||
| car insurance (Jan and Jul) | $ 331.90 | $ 27.66 | $ 12.77 | $ - | $ 27.66 |
| gasoline- buick | $ 682.03 | $ 56.84 | $ 26.23 | $ 29.16 | $ 27.68 |
| gasoline- van | $ 1,410.06 | $ 117.50 | $ 54.23 | $ 71.76 | $ 45.74 |
| registration, buick | $ 39.42 | $ 3.28 | $ 1.52 | $ 118.25 | $ (114.97) |
| registration, van | $ 44.42 | $ 3.70 | $ 1.71 | $ - | $ 3.70 |
| repair & maintain | $ 285.22 | $ 23.77 | $ 10.97 | $ - | $ 23.77 |
| replace | $ 681.72 | $ 56.81 | $ 26.22 | $ - | $ 56.81 |
| 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 | $ 7.80 | $ 0.65 | $ 0.30 | $ - | $ 0.65 |
| kids | $ 23.66 | $ 1.97 | $ 0.91 | $ - | $ 1.97 |
| husband | $ 54.60 | $ 4.55 | $ 2.10 | $ - | $ 4.55 |
| MEDICAL 5-10% | |||||
| health care | $ 5,821.40 | $ 485.12 | $ 223.90 | $ 352.17 | $ 132.95 |
| health insurance- med, dent, vis | $ 4,927.78 | $ 410.65 | $189.53 | $ 379.06 | $ 31.59 |
| PERSONAL 5-10% | |||||
| Christmas | $ 56.42 | $ 4.70 | $ 2.17 | $ - | $ 4.70 |
| gifts | $ 23.66 | $ 1.97 | $ 0.91 | $ - | $ 1.97 |
| personal, me | $ 17.94 | $ 1.50 | $ 0.69 | $ - | $ 1.50 |
| personal, kids | $ 71.24 | $ 5.94 | $ 2.74 | $ 364.94 | $ (359.00) |
| personal, husband | $ 17.94 | $ 1.50 | $ 0.69 | $ - | $ 1.50 |
| pets | $ 676.00 | $ 56.33 | $ 26.00 | $ 240.23 | $ (183.90) |
| work | $ - | $ - | $ - | $ 119.18 | $ (119.18) |
| RECREATION 5-10% | $ - | $ - | |||
| entertainment | $ 35.62 | $ 2.97 | $ 1.37 | $ - | $ 2.97 |
| vacation | $ 74.88 | $ 6.24 | $ 2.88 | $ - | $ 6.24 |
| disney | $ 1,300.00 | $ 108.33 | $ 50.00 | $ 75.00 | $ 33.33 |
| DEBT 5-10% | |||||
| husband's student loans | $ 7,052.16 | $ 587.68 | $ 271.24 | $ 587.68 | $ - |
| husband's student loans extra | $ 2,413.06 | $ 201.09 | $ 92.81 | $ 578.00 | $ (376.91) |
| NET SPENDING | $ 49,829.56 | $ 4,152.46 | $ 1,916.52 | $ 4,575.00 | $ (422.54) |
| DIFFERENCE: NET INCOME/SPENDING | $ (0.04) | $ (0.00) | $ (0.00) | $ (350.71) |
Thursday, August 24, 2017
Budget update
Thursday, August 17, 2017
Budget update
| TOTAL INCOME | $ 54,184.00 | $ 4,515.33 | $ 2,084.00 | $ 4,399.33 | $ 116.00 |
| Yearly total | Monthly | Average biweekly | Actual | Difference | |
| INCOME TAX | |||||
| taxes, work | $ 4,354.48 | $ 362.87 | $ 167.48 | $ 270.04 | $ 92.83 |
| NET INCOME | $ 49,829.52 | $ 4,152.46 | $ 1,916.52 | $ 4,129.29 | $ 23.17 |
| CHARITY 10-15% | |||||
| fast offering | $ 1,056.00 | $ 88.00 | $ 40.62 | $ 88.00 | $ - |
| tithing | $ 5,418.40 | $ 451.53 | $ 208.40 | $ 439.93 | $ 11.60 |
| SAVINGS 5-10% | |||||
| emergency fund | $ - | $ - | $ - | $ - | $ - |
| kids savings | $ 127.40 | $ 10.62 | $ 4.90 | $ 4.90 | $ 5.72 |
| retirement | $ 5,960.24 | $ 496.69 | $ 229.24 | $ 478.54 | $ 18.15 |
| 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 | $ 784.16 | $ 65.35 | $ 30.16 | $ 161.13 | $ (95.78) |
| 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 | $ 223.60 | $ 18.63 | $ 8.60 | $ 15.58 | $ 3.05 |
| phone- home | $ 189.12 | $ 15.76 | $ 7.27 | $ 15.76 | $ - |
| power | $ 1,562.08 | $ 130.17 | $ 60.08 | $ 94.39 | $ 35.78 |
| water& trash | $ 1,022.32 | $ 85.19 | $ 39.32 | $ 85.19 | |
| FOOD 5-15% | |||||
| groceries | $ 4,576.00 | $ 381.33 | $ 176.00 | $ 255.63 | $ 125.70 |
| TRANSPORTATION 10-15% | |||||
| car insurance (Jan and Jul) | $ 331.90 | $ 27.66 | $ 12.77 | $ - | $ 27.66 |
| gasoline- buick | $ 682.03 | $ 56.84 | $ 26.23 | $ 29.16 | $ 27.68 |
| gasoline- van | $ 1,410.06 | $ 117.50 | $ 54.23 | $ 71.76 | $ 45.74 |
| registration, buick | $ 39.42 | $ 3.28 | $ 1.52 | $ - | $ 3.28 |
| registration, van | $ 44.42 | $ 3.70 | $ 1.71 | $ - | $ 3.70 |
| repair & maintain | $ 285.22 | $ 23.77 | $ 10.97 | $ - | $ 23.77 |
| replace | $ 681.72 | $ 56.81 | $ 26.22 | $ - | $ 56.81 |
| 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 | $ 7.80 | $ 0.65 | $ 0.30 | $ - | $ 0.65 |
| kids | $ 23.66 | $ 1.97 | $ 0.91 | $ - | $ 1.97 |
| husband | $ 54.60 | $ 4.55 | $ 2.10 | $ - | $ 4.55 |
| MEDICAL 5-10% | |||||
| health care | $ 5,821.40 | $ 485.12 | $ 223.90 | $ - | $ 485.12 |
| health insurance- med, dent, vis | $ 4,927.78 | $ 410.65 | $189.53 | $ 379.06 | $ 31.59 |
| PERSONAL 5-10% | |||||
| Christmas | $ 56.42 | $ 4.70 | $ 2.17 | $ - | $ 4.70 |
| gifts | $ 23.66 | $ 1.97 | $ 0.91 | $ - | $ 1.97 |
| personal, me | $ 17.94 | $ 1.50 | $ 0.69 | $ - | $ 1.50 |
| personal, kids | $ 71.24 | $ 5.94 | $ 2.74 | $ 354.22 | $ (348.28) |
| personal, husband | $ 17.94 | $ 1.50 | $ 0.69 | $ - | $ 1.50 |
| pets | $ 676.00 | $ 56.33 | $ 26.00 | $ 240.23 | $ (183.90) |
| work | $ - | $ - | $ - | $ 119.18 | $ (119.18) |
| RECREATION 5-10% | $ - | $ - | |||
| entertainment | $ 35.62 | $ 2.97 | $ 1.37 | $ - | $ 2.97 |
| vacation | $ 74.88 | $ 6.24 | $ 2.88 | $ - | $ 6.24 |
| 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 | $ 2,413.06 | $ 201.09 | $ 92.81 | $ 578.00 | $ (376.91) |
| NET SPENDING | $ 49,829.56 | $ 4,152.46 | $ 1,916.52 | $ 3,973.15 | $ 179.31 |
| DIFFERENCE: NET INCOME/SPENDING | $ (0.04) | $ (0.00) | $ (0.00) | $ 156.14 |
Subscribe to:
Posts (Atom)