Get documents about "Dave's_budget.xls - maestroklassy
W
Shared by: zhangyun
Categories
Tags
Tucson, AZ, Colorado Springs, CO, Fort Worth, Plant City, FL, Kansas City, MO, Orlando, FL, Dickson, TN, San Diego, CA, Houston, TX, Downers Grove
-
Stats
- views:
- 1
- posted:
- 6/26/2011
- language:
- English
- pages:
- 55
Document Sample
DAVID'S MONTHLY BUDGET actual November happenings
Gross Income (conservative)
Payroll
Walmart 80 hr/mo 907.48
Church 4/mo 337.5
Total Taxed Income 1244.98
Non-Regular/Non-Payroll
Ladies group 2/mo 50
Paper 4/mo 110
Shopping 3/mo 62.38
Sioux Falls IFC irregular 175
Funeral irregular 50
Total Untaxed Income 447.38
Total Income 1692.36
Loan irregular 500
All Income considered 2192.36
Taxes/Payroll Deductions 274.38
274.38
Net Spendable Income 1917.98
Expenses
Tithes/Offerings 96
Housing 729
Rent (pro-rated) 150
Rent (Dec.) 225
Deposit 225
Phone deposit 100
USPS Box 29
Groceries/Household 345.75
Auto 126.34
Gas 126.34
Insurance (to start in Dec.)
Maint (savings)
Obligations 370
-$180.00 Child Support 180
180
2nd Support for loans (extra)
MB&JS 10
Katie allowance (savings already deposit) 15
Enter & Recreation (includes out to eat) 16.13
Clothing (savings) 0
Savings for emergencies 0
Medical (savings) 0
Mystery shopping expenses (reimb) 40
Misc-laundry, stamps, gifts, etc 53.9
Parent Loan Pay-back 6.2
Total expenses 1798.32
Difference: Income vs expenses 119.66
DAVID'S MONTHLY BUDGET actual December happenings
Gross Income (conservative)
Payroll
Walmart 80 hr/mo 1876.21
Church 4/mo 337.5
Total Taxed Income 2213.71
Non-Regular/Non-Payroll
Ladies group 2/mo 25
Paper 4/mo 200
Shopping 3/mo 53.45
Total Untaxed Income 278.45
Total Income 2492.16
Bell Gift irregular 78
Church Gift irregular 100
Church Gas Helpirregular 15
All Income considered 2685.16
Taxes 388.7
Req. Added Taxes 80
Stock Purchase 46 92
Other Deductions 40
554.7
Net Spendable Income 2130.46
Expenses
Tithes/Offerings 335
Housing 353.75
Rent (Jan.) 225
a month)
Phone stuff (more than78.75
Cell & long distance 50
Groceries/Household 358.35
Auto 342.35
Gas 153
Insurance 34.68
AAA (annual) 48
Maint (tires & lube) 97.13
Other maint. 9.54
Obligations 180
-$180.00 Child Support 180
Katie allowance (12 to savings) (12 for last month) 39
Enter & Recreation (includes out to eat) 38.65
Clothing (savings) 6.78
Christmas spending (self included) 295.79
Mystery shopping expenses (reimb) 9
Perkins Loan 40
Misc-laundry, stamps, gifts, etc 106.94
Parent Loan Pay-back 24
Total expenses 2129.61
Difference: Income vs expenses 0.85
DAVID'S MONTHLY BUDGET anticipated January happenings
Gross Income (conservative)
Payroll
Walmart 80 hr @7.6/hr
80 hr/mo @ 7.4/hr &1906.13
Church 4/mo 387.5
Total Taxed Income 2293.63
Non-Regular/Non-Payroll
Ladies group 2/mo 75
Paper 8 wk/4 sat 400
Shopping 3/mo 27.95
Total Untaxed Income 502.95
Total Income 2796.58
Church Gas Help 15
Other Gifts 0
All Income considered 2811.58
Taxes 451.92
Soc Sec & Medicaid (CH) 29.65
Stock Purchase 69 161
Other Deductions 40.75
591.32
Net Spendable Income 2220.26
Expenses
Tithes/Offerings 281
Housing 369.44
Rent (Feb.) 225
Cell & long distance 33.22
Phone/Net/Cable 111.22
Groceries/Household 223.56
Auto 188.89
Gas 127.95
Insurance 35.67
Maint (tires & lube) 25.27
Obligations 548.5
-$45,462.02 Stafford Loan default 368.5
-$180.00 Child Support 180
Katie allowance (12 in savings) 27
Owe WM bad check 95.48
Bank Overdraft Fee 20
Paper renewal (3-month) 35.85
Enter & Recreation (includes out to eat) 24.71
Mystery shopping expenses (reimb) 10
-$468.50 Parent Loan Pay-back 143.5
Orchard Bank Card 59.5
-$511.57 Avera QOP 10
-$108.46 Mitchell Surgical 10
-$56.90 Dailey Dental 10
-$446.31 Mitchel Bone & Joint 10
-$49.00 Mitchell Anesthesia 10
-$246.18 James Valley Imaging 10
Laundry 44
Gifts, etc. 31.8
Total expenses 2163.23
Difference: Income vs expenses 57.03 roll over as gas money
s gas money
DAVID'S MONTHLY BUDGET anticipated February happenings
Gross Income (conservative)
Payroll
Walmart 1592.41 3498.54
Church 4/mo 337.5 725
Total Taxed Income 1929.91
Non-Regular/Non-Payroll
Ladies group 3/mo 75 150
Shopping 3/mo 18.89 46.84
Paper 16 wk/4 sat 640 1040
Accomp for Mitchell Christian 50 50
Total Untaxed Income 783.89
Total Income 2713.8
Roll-over for gas from Jan. 57.03
Church Gas Help 0 15
Income Tax Refund 1609.92 1609.92
P. Zech Gift 15 15
Half.com sale & ship reimb. 3.04 3.04
All Income considered 4398.79 7210.37
Taxes etc. (about 20%) 410.98
Soc Sec & Medicaid (CH) 25.82
Stock Purchase 69 230
Other Deductions 41.64
547.44
Net Spendable Income 3851.35
Expenses
Tithes/Offerings 271
Housing 370.66
Rent (Mar.) 225
Cell & LD card 34.44
111.22
Phone stuff (more than a month)
Groceries/Household 330.58
Auto 274.71
Gas 240.04
Insurance 34.67
Obligations 548.5
-$45,093.52 Stafford Loan default 368.5
-$180.00 Child Support 180
Katie allowance (12 in savings) 27
Enter & Recreation (includes out to eat) 54.66
Handbells paid off 1000
Mystery shopping expenses (reimb) 15.7
-$1,041.57 Perkins Loan 40
-$102.44 Orchard Bank Card 102.44
-$428.04 Northwestern 214.02
-$229.26 Qwest 114.63
-$501.57 Avera QOP 45
-$98.46 Mitchell Surgical 98.46
-$46.90 Dailey Dental 46.9
-$436.31 Mitchell Bone & Joint 45
-$39.00 Mitchell Anesthesia 39
-$11.50 Bible Study Book (to church) 11.5
-$236.18 James Valley Imaging 45
Laundry 30
Stamps 18.48
Gifts, etc. 35
Total expenses 3778.24
Difference: Income vs expenses 73.11
rollover to March as gas money
DAVID'S MONTHLY BUDGET anticipated March happenings
Gross Income (conservative)
Payroll
Walmart 1630.39 5128.93
Paper 16 wk/4 sat 640 1680
Church 4/mo 362.5 1087.5
Total Taxed Income 2632.89
Ladies group 2/mo 50 200
Accomp. For Mitchell Christian 0 50
Church Gas Help 0 15
Income Tax Refund 0 1609.92
Gifts 0 15
Half.com sale & ship reimb. 0 3.04
Shopping 3/mo 53.02 99.86
Rollover for gas from Feb. 73.11
Total Untaxed Income 176.13
All Income considered 2809.02 10019.39
Taxes etc. (about 20%) 458.88
Soc. Sec. & Medicaid (CH) 27.84
Stock Purchase 69 299
Other Deductions 41.64
597.36
Net Spendable Income 2211.66
Expenses
Tithes/Offerings 249
Housing 382.41
Rent (Apr.) 225
Cell minutes 46.19
111.22
Phone stuff (more than a month)
Groceries/Household 236.52
Auto 206.91
Gas 172.24
Insurance 34.67
Obligations 548.5
-$44,725.02 Stafford Loan default 368.5
-$180.00 Child Support 180
Katie allowance (12 in savings) 27
Enter & Recreation (includes out to eat) 32.93
Mystery shopping expenses (reimb) 25
Website annual renewal 126.4
Car down-payment w/ trade-in 100
-$325.00 Parent Loan pay-back 25
-$1,001.57 Perkins Loan 40
Orchard Bank Card 104.8
-$214.02 Northwestern 10
-$114.63 Qwest 10
-$456.57 Avera QOP 10
-$391.31 Mitchell Bone & Joint 10
-$191.18 James Valley Imaging 10
Stamps/Gifts/Other 30.99
Laundry 20
Total expenses 2205.46
Difference: Income vs expenses 6.2
roll to April as gas money
DAVID'S BUDGET anticipated April happenings
Gross Inc. 3119.51 13138.9
Walmart 1632.4 6761.33
Paper 700 2380
Church 500 1587.5
Ladies group 100 300
ACT 100 100
Shopping 44.96 144.82
rollover for gas from Mar 15.2
Half/Pay Pal 1.95 4.99
Church Gas 0 15
Income Tax Refund 0 1609.92
Christian school accomp. 25 75
Gifts? 0 15
Deductions 574.15
Taxes etc. (about 20%) 425.26
Soc. Sec. & Medicare (CH) 38.25
Stock Purchase 69 368
Other Deductions 41.64
Expenses Working Income 2545.36
Housing 352.44
Rent (Apr.) 225
Phone stuff 127.44
Auto 941.45
-$4,934.63 Car Payment 260
Insurance 83.17
Gas 146.99
Auto Reg/Tax 206.97
Auto Repair 244.32
Obligations 613.5
-$44,356.52 Stafford Loan default 368.5
-$961.57 Perkins Loan 40
-$180.00 Child Support 180
-$300.00 Parent Loan pay-back 25
Other Debts 192.15
Orchard Bank Card 142.15
-$204.02 Northwestern 10
-$446.57 Avera QOP (AMI) 10
-$381.31 Mitchell Bone & Joint 10
-$181.18 James Valley Imaging 10
-$104.63 Qwest 10
Spending 445.32
Groceries/Household 204.59
Katie allow (save 12) 15
Eat-out/Entertain 69.83
Myst shop exp (reimb) 42
Newspaper mess-up 60
Newspaper subscription 23.9
Laundry 30
Total exp 2544.86 0
Difference 0.5
DAVID'S BUDGET anticipated May happenings
Gross Inc. 4176.6 17315.5
Walmart 2406.86 9168.19
Paper 1116 3496
Church 400 1987.5
Shopping 253.24 398.06
Rollover from April 0.5
Other/Gifts? 0 15
Income Tax Refund 0 1609.92
Christian School 0 75
Church Gas 0 15
Half/PayPal 0 4.99
Women's Chorus 0 300
Deductions 884.06
Taxes etc. (about 20%) 722 1768.09
Soc. Sec. & Medicare (CH) 30.6
Stock Purchase 69 437
Other Deductions 62.46
Expenses Working Income 3292.54
Tithes 329
Housing 352.45
Rent (Apr.) 225
Phone/cable/net 127.45
Auto 1089.8
-$4,674.63 Car Payment 390
Insurance 82.14
Gas 249.28
Auto Maint. 368.38
Obligations 693.5
-$43,988.02 Stafford Loan default 368.5
-$921.57 Perkins Loan 120
-$180.00 Child Support 180
-$275.00 Parent Loan pay-back 25
Other Debts 350.65
Credit Cards 32
-$194.02 Northwestern 194.02
-$436.57 Avera QOP (AMI) 10
-$371.31 Mitchell Bone & Joint 10
-$171.18 James Valley Imaging 10
-$94.63 Qwest 94.63
Spending 473.14
Groceries/Household 167.35
MENC dues 90
Katie allow (save 12) 27
Eat-out/Entertain 48.79
Myst shop exp (reimb) 85
Storage 45
Laundry 10
Total exp 3288.54
Difference 4
DAVID'S BUDGET anticipated June happenings
Gross Inc. 3939.37 21254.9
Walmart 1724.95 10893.14
Paper 766 4262
Church 400 2387.5
Ladies group 200 500
Shopping 345.99 744.05
Income Tax Refund 0 1609.92
Christian School 0 75
Church Gas 0 15
PayPal/Half 0 4.99
Gifts? 0 15
Wedding 50 50
Stock 452.43
Deductions 605.66
Taxes etc. (about 20%) 364.36 2132.45
Soc Sec & Medicaid 161.02
Stock Purchase 38.64
Other Deductions 41.64
Expenses Working Income 3333.71
Ch. Gift 80
Housing 250.87
Rent 225
Phone stuff 25.87
Auto 552.1
-$4,284.63 Car Payment 260
Insurance 63.35
Gas 228.75
Obligations 693.5
-$43,619.52 Stafford Loan default 368.5
-$801.57 Perkins Loan 120
-$180.00 Child Support 180
-$750.00 Parent Loan pay-back 25
Other Debts 536.8
Credit Cards 506.8 506.8
-$426.57 Avera QOP (AMI) 10
-$361.31 Mitchell Bone & Joint 10
-$161.18 James Valley Imaging 10
Spending 1217.32
Groceries/Household 240.73
Bank West (in account) 25.45
USPS Box 28
Checks--2 orders 29.8
Rent Deposit 562
Electric Deposit 100
Phone Deposit 60
Newspaper subscribe 23.9
Katie allow (save 16) 36
Eat-out/Entertain 43.44
USPS Shipping 3
Myst shop exp (reimb) 50
Storage 15
Total exp 3330.59
Difference 3.12
DAVID'S BUDGET anticipated July happenings
Gross Inc. 3165.67 24420.5
Walmart 1724.43 12617.57
Paper 700 4962
Church 400 2787.5
Ladies group 0 500
Shopping 54.88 798.93
Income Tax Refund 0 1609.92
Church Gas 0 15
Christian School 0 75
Weddings 0 50
Gifts? 0 15
Parent Loan (part) 173.52
Half/Ebay 112.84 117.83
Deductions 554.63
Taxes etc. (about 20%) 353.62 2486.07
Soc Sec & Medicaid (CH) 159.6
Other Deductions 41.41
Expenses Working Income 2611.04
Housing 202.87
Rent 145
Phone stuff 57.87
Auto 554.91
-$4,024.63 Car Payment 260
Insurance 62.33
Gas 232.58
Obligations 848.5
-$43,251.02 Stafford Loan default 368.5
-$681.57 Perkins Loan 300
-$180.00 Child Support 180
Other Debts 620.74
Credit Cards/Move Save 424.56 931.36
-$725.00 Parent Loan 25
-$416.57 Avera QOP (AMI) 10
-$351.31 Mitchell Bone & Joint 10
-$151.18 James Valley Imaging 151.18
Spending 381.47
Groceries/Household 183.74
Jefferson Lines 33.28
E-Bay Selling 20.26
Katie allow (save 16) 36
Eat-out/Entertain 28.19
Myst shop exp (reimb) 30
Laundry 20
Storage 30
Total exp 2608.49
Difference 2.55
DAVID'S BUDGET anticipated August happenings 23-Aug 9-Aug
Gross Inc. 4429.69 28850.2
Walmart 1733.44 14351.01 921.97 811.47
Paper 799 5761 383 416
Church 800 3587.5 800
Ladies group 150 650 150
Tax refund 0 1609.92
Church Gas 0 15
Christian School 0 75
Weddings 0 50
E-Bay/Half 0 117.83
Shopping 245.26 1044.19 91.64 153.62
Funeral 100 100 100
Start from other account 40 40
U-Haul $ from last month 326.48 326.48
Bus Fare Refund 31.51 31.51
Gifts? 204 219 15 189
Deductions 601.41
Taxes etc. (about 20%) 352.23 2838.3 -183.51 -168.72
Soc Sec & Medicaid (CH) 189.49 -67.91 -121.58
Other Deductions 59.69 -35.81 -23.88
Expenses Working Income 3828.28
Housing 636.98
Rent 325 -325
Electricity 75.53 -75.53
Phone stuff 236.45 35 -236.45
Auto 937.68
-$3,764.63 Car Payment 520 -260 -260
Insurance 69.33 -69.33
Gas 348.35 20 -141.35 -207
Obligations 878.5
-$42,882.52 Stafford Loan default 368.5 -368.5
-$381.57 Perkins Loan 330 -330
-$180.00 Child Support 180 -180
Other Debts 115
-$700.00 Parent Loan 25 -25
Credit Cards 70 -5 -65
-$406.57 Avera QOP (AMI) 10 -10
-$341.31 Mitchell Bone & Joint 10 -10
Spending 1257.12
Groceries/Household 506.64 20 -98.64 -408
U-Haul rental 303.66 -303.66
Katie bus fare 95.01 -95.01
Substitute pay 33 -33
E-Bay fee 6.33 -6.33
Newspaper Subscribe 29.68 -29.68
Myst shop exp (reimb) 30 -30
Cell phone 106 -106
Katie allow (save 16) 36 -36
Eat-out/Entertain 100.8 -10 -90.8
Laundry 10 -3 -7
Total exp 3825.28 0.92 2.08
Difference 3
,
DAVID'S BUDGET anticipated September happenings
Gross Inc. 2735.88 31586.1
School 2639.17 2639.17
Walmart 0 14351.01
Paper 0 5761
Church 0 3587.5
Tax Refund 0 1609.92
Church Gas 0 15
Christian School 0 75
Half/E-Bay 0 117.83
Weddings 0 50
Funerals 0 100
Ladies group 0 650
Roll over from last month 75
Shopping 21.71 1065.9
Gifts? 0 219
Deductions 587.82
FIT (10%) 221.96 3060.26
Retirement (6%) 158.35
Health 6.08
SS & Medi (7.65%) 201.43
Expenses Working Income 2148.06
Housing 514.17
Rent 325
Electricity 69.7
Phone stuff 119.47
Auto 480.33
-$3,244.63 Car Payment 260
Insurance 70.33
Gas 150
Obligations 648.5
-$42,514.02 Stafford Loan default 368.5
Perkins Loan 100
-$180.00 Child Support 180
Other Debts 125
Credit Cards 80
-$675.00 Parent Loan Pay-Back 25
-$396.57 Avera QOP (AMI) 10
-$331.31 Mitchell Bone & Joint 10
Spending 379.75
Groceries/Household 146.35 14
Courses 87.98
Cell phone 53 53
Katie allow (save 16) 36
Eat-out/Entertain 24.22
Stamps/Gifts/Other 17.2 9
Laundry 15
Total exp 2147.75
Difference 0.31
DAVID'S BUDGET anticipated October happenings
Gross Inc. 2717.67 34303.8
School 2541.67 5180.84
Walmart 0 14351.01
Paper 0 5761
Church 0 3587.5
Ladies group 0 650
Shopping 26 1091.9
Tax Refund 0 1609.92
Church Gas 0 15
Christian School 0 75
Half/E-Bay 0 117.83
Weddings 0 50
Funerals 0 100
Gifts? 150 369
Deductions 603.27
FIT (10%) 250.71 3310.97
Retirement (6%) 152.50
Health 6.08
SS & Medi (7.65%) 193.98
Expenses Working Income 2114.4
Housing 471.53
Rent 325
Electricity 58.13
Phone stuff 88.4
Auto 737
-$2,984.63 Car Payment 390
Insurance 70.33
Auto Repair 126.67
Gas 150
Obligations 548.5
-$42,145.52 Stafford Loan default 368.5
-$180.00 Child Support 180
Other Debts 155
Credit Cards 60
-$150.00 Couch 50
-$650.00 Parent Loan Pay-Back 25
-$386.57 Avera QOP (AMI) 10
-$321.31 Mitchell Bone & Joint 10
Spending 187
Groceries/Household 45 15.6
Cell minutes 51
Katie allow (save 16) 36
Eat-out/Entertain 25 9
Stamps/Gifts/Other 15 15
Laundry 15
Total exp 2099.03
Difference 15.37
DAVID'S BUDGET anticipated December happenings
Gross Inc. 2632.79 36936.6
School 2541.67 7722.51
Walmart 0 14351.01
Paper 0 5761
Church 0 3587.5
Ladies group 0 650
Shopping 91.12 1183.02
Tax Refund 0 1609.92
Church Gas 0 15
Christian School 0 75
Half/E-Bay 0 117.83
Weddings 0 50
Funerals 0 100
Gifts? 0 369
Deductions 603.27
FIT (10%) 250.71 3561.68
Retirement (6%) 152.50
Health 6.08
SS & Medi (7.65%) 193.98
Expenses Working Income 2029.52
Housing 418.32
Rent 325
Electricity 64.92
Phone stuff 28.4
Auto 590.33
-$2,594.63 Car Payment 260
Insurance 70.33
AAA 50
Gas 210
Obligations 588.5
-$41,777.02 Stafford Loan default 368.5
Perkins Loan 40
-$585.00 Child Support 180
Other Debts 105
Credit Cards 60 60
-$625.00 Parent Loan Pay-Back 25
-$376.57 Avera QOP (AMI) 10
-$311.31 Mitchell Bone & Joint 10
Spending 323.22
Groceries/Household 135.22 20
Christmas/Birthdays 100 10
Katie allow (save 16) 36
Cell Phone 52 52
Total exp 2025.37
Difference 4.15
DAVID'S BUDGET anticipated December happenings
Gross Inc. 2541.67 39,478.24
School 2541.67 10264.18 33,963.69
Walmart 0 14351.01
Paper 0 5761
Church 0 3587.5
Ladies group 0 650
Shopping 0 1183.02
Tax Refund 0 1609.92
Church Gas 0 15
Christian School 0 75
Half/E-Bay 0 117.83
Weddings 0 50
Funerals 0 100
Gifts? 0 369
Deductions 603.27
FIT (10%) 256.33 3818.01
Retirement (6%) 152.50
SS & Medi (7.65%) 194.45
Expenses Working Income 1,938.40
Housing 475.67
Rent 325
Electricity 62.27
Phone stuff 88.4
Auto 479.35
-$2,334.63 Car Payment 260
Insurance 69.35
Gas 150
Obligations 613.5
-$41,408.52 Stafford Loan default 368.5
Couch 25
Perkins loan 40
-$1,028.00 Child Support 180
Other Debts 80
Credit Cards 60 120
-$366.57 Avera QOP (AMI) 10
-$301.31 Mitchell Bone & Joint 10
Spending 283.03
Groceries/Household 136.58
Grad class 40
Cell phone 52
Katie allow (save 16) 36
Eat-out/Entertain 3.45
Laundry 15
Total exp 1,931.55
Difference 6.85
32604.37 3795.92
23854.37 3190
605.92
2334.63
2204.63
130
Gross Inc. 2616.66 2616.66
School 2541.66 2541.66
Mystery Shopping 0 0
Reimbursals 75 75
Returned Support 0 0
Gifts? 0 0
Rollover (for Perkins) 14.82
Deductions 602.51
FIT 249.96 249.96
Medicare 36.77
Soc Sec 157.21
Retirement 152.50
Health Insurance 6.08
Expenses Working Income 2028.97
Housing 505.8
Rent 325
Electricity 92.4
Phone stuff 88.4
Auto 454.33
-$2,074.63 Car Payment 260 260
Insurance 69.33 69.33
Gas 125 125
Obligations 663.81
-$41,040.02 Stafford Loan default 368.5
Perkins Loan-PAYOFF 90.31
Couch 25
-$1,471.00 Child Support 180
Other Debts 105
Credit Cards 60 180
-$600.00 Parent Loan Pay-Back 25
-$356.57 Avera QOP (AMI) 10
-$291.31 Mitchell Bone & Joint 10
Spending 295.73
Groceries/Household 97.73 5
Cell minutes 52 52
Katie allow (save 16) 36 16 20
Laundry 15 15
Eat-out/Entertain 95 20
Total exp 2024.67
Difference 4.30
Income Gross Inc. 2541.66 5158.32
School 2541.66 5083.32
Mystery Shopping 0 0
Reimbursals 0 75
Returned Support 0 0
Gifts? 0 0
Deductions 602.51
FIT 249.96 499.92
Medicare 36.77
Soc Sec 157.21
Retirement 152.50
Health Insurance 6.08
Expenses Working Income 1939.15
Housing 506.75
Rent 325
Electricity 93.35
Phone stuff 88.4
Auto 505.72
-$1,814.63 Car Payment 260
Insurance 69.33
Tires/work 86.39
Gas 90
Obligations 598.5
-$40,671.52 Stafford Loan default 368.5
Couch (pay-off) 50
-$1,914.00 Child Support 180
Other Debts 105
Credit Cards 60
-$575.00 Parent Loan Pay-Back 25
-$346.57 Avera QOP (AMI) 10
-$281.31 Mitchell Bone & Joint 10
Spending 219
Groceries/Household 100
Cell minutes 52
Katie allow (save 32) 52
Laundry 15
Total exp 1934.97
Difference 4.18
afd4a013-aa4b-46d9-ad3a-09029ccb3f50.xls
Income Gross Inc. 2,578.93 7,737.25
School 2,541.66 7,624.98
Mystery Shopping 37.27 37.27
Reimbursals 0.00 75.00
Returned Support 0.00 0.00
Gifts? 0.00 0.00
Deductions 602.51
FIT 249.96 749.87
Medicare 36.77
Soc Sec 157.21
Retirement 152.50
Health Insurance 6.08
Expenses Working Income 1,976.42
Housing 499.93
Rent 325.00
Electricity 86.53
Phone stuff 88.40
Auto 404.33
-$1,554.63 Car Payment 260.00
Insurance 69.33
Gas 75.00
Obligations 623.50
-$40,303.02 Stafford Loan default 368.50
-$2,357.00 Child Support 255.00
Other Debts 105.00
Credit Cards 70.00 70.00
-$550.00 Parent Loan Pay-Back 25.00
-$336.57 Avera QOP (AMI) 5.00
-$271.31 Mitchell Bone & Joint 5.00
Spending 341.93
Groceries/Household 120.00
Mystery Shop exp 8.53
Laundry 15.00
Katie allowance 20.00
Website Renewal 126.40
Cell phone 52.00
Total exp 1,974.69
Difference 1.73
Mar 08
afd4a013-aa4b-46d9-ad3a-09029ccb3f50.xls
Income Gross Inc. 2,635.50 10,372.75
School 2,541.66 10,166.64
Mystery Shopping 33.84 71.11 25
Reimbursals 0.00 75.00
Returned Support 60.00 60.00
Gifts? 0.00 0.00
Deductions 602.51
FIT 249.96 999.83
Medicare 36.77
Soc Sec 157.21
Retirement 152.50
Health Insurance 6.08
Expenses Working Income 2,032.99
Housing 484.84
Rent 325.00
Electricity 69.84
Phone stuff 90.00
Auto 429.33
-$1,294.63 Car Payment 260.00 260
Insurance 69.33 69.33
Gas 100.00
Obligations 623.50
-$39,934.52 Stafford Loan default 368.50
-$2,725.00 Child Support 255.00
Other Debts 105.00
Credit Cards 70.00 140.00
-$331.57 Avera QOP (AMI) 5.00
-$525.00 Parent Loan Pay-Back 25.00
-$266.31 Mitchell Bone & Joint 5.00
Spending 328.00
Groceries/Household 200.00
Cell phone 52.00 52
Katie allow (save 16) 36.00 16
Eat-Out/Gifts/Postage 25.00 10.00
Laundry 15.00
Total exp 1,970.67
Difference 62.32
Apr 08
afd4a013-aa4b-46d9-ad3a-09029ccb3f50.xls
Income Gross Inc. 2,837.84 13,210.59
School 2,541.66 12,708.30
Mystery Shopping 34.22 105.33
Reimbursals 21.96 96.96
Returned Support 240.00 300.00
Gifts? 0.00 0.00
Roll-Over 5.00
Deductions 602.51
FIT 249.96 1,249.79
Medicare 36.77
Soc Sec 157.21
Retirement 152.50
Health Insurance 6.08
Expenses Working Income 2,240.33
Housing 483.19
Rent 325.00
Electricity 69.79
Phone stuff 88.40
Auto 644.33
-$1,034.63 Car Payment 390.00
Insurance 69.33
Gas 185.00
Obligations 623.50
-$39,566.02 Stafford Loan default 368.50
-$3,093.00 Child Support 255.00
Other Debts 105.00
Credit Cards 70.00
-$326.57 Avera QOP (AMI) 5.00
-$500.00 Parent Loan Pay-Back 25.00
-$261.31 Mitchell Bone & Joint 5.00
Spending 380.28
Groceries/Household 188.09
Tags/License/PO Box 64.40
Eat-Out 21.14
Myst. Shopping 11.39
Pay Pal fee 7.26
Katie allow (save 16) 36.00 16
Cell phone 52.00 52
Total exp 2,236.30 68
Difference 4.03
May 08
afd4a013-aa4b-46d9-ad3a-09029ccb3f50.xls
Income Gross Inc. 3,628.05 16,838.64
School 2,786.66 15,494.96
Mystery Shopping 71.39 176.72
Reimbursals 0.00 96.96
Returned Support 100.00 400.00
Deposit/Rent Back 170.00 170.00
Gifts? 500.00 500.00
Deductions 670.50
FIT 284.51 1,534.30
Medicare 40.32
Soc Sec 172.40
Retirement 167.20
Health Insurance 6.08
Expenses Working Income 2,957.55
Housing 776.94
Rents 595.00
Water Deposit 35.00
Electricity 58.54
Phone stuff 88.40
Auto 631.18
-$644.63 Car Payment 260.00
Insurance 61.18
Gas 310.00
Obligations 633.50
-$39,197.52 Stafford Loan default* 368.50
-$3,461.00 Child Support 265.00
Other Debts 367.44
Credit Cards 332.44
-$475.00 Parent Loan Pay-Back 25.00
-$321.57 Avera QOP (AMI) 5.00
-$256.31 Mitchell Bone & Joint 5.00
Spending 546.06
Groceries/Household 310.00
Kadoka Newspaper 31.80
Half.Com Ship & Purc 15.00
Myst Shop Expenses 51.26
Eat-Out 20.00
Cell phone 52.00
Laundry 30.00
Katie allow (save 16) 36.00
Total exp 2,955.12
Difference 2.43
Jun 08
afd4a013-aa4b-46d9-ad3a-09029ccb3f50.xls
Income Gross Inc. 3,472.21 20,310.85
School 2,991.67 18,486.63
Mystery Shopping 71.28 248.00
Reimbursals 0.00 96.96
Return Support 180.00 580.00
Deposit/Rent Back 190.00 360.00
Half/E-Bay Sales 39.26 39.26
Gifts? 0.00 500.00
Roll-Over 28.67
Deductions 1,417.39
FIT 313.41 1,847.71
Medicare 43.29
Soc Sec 185.11
Retirement 179.50
-$3,819.00 Child Support 690.00
Health Insurance 6.08
Expenses Working Income 2,083.49
Housing 531.36
Rent 135.00
Garbage 2.00
Water 22.75
Electricity 82.57
Phone stuff 289.04
Auto 751.86
-$384.63 Car Payment 385.69
Insurance 61.17
Rental Insurance 75.00
Gas 230.00
Debts 93.00
Credit Cards 58.00
-$38,829.02 Stafford Loan default 0.00 in pocket should be 429.02
-$450.00 Parent Loan Pay-Back 25.00
-$316.57 Avera QOP (AMI) 5.00
-$251.31 Mitchell Bone & Joint 5.00
705.02
Groceries/Household 380.00
Car Down-Pay 229.02
Eat-Out/Gifts/Postage 71.00
Katie save 20/tithe 5 25.00
Total exp 2,081.24
Difference 2.25
Jul 08
afd4a013-aa4b-46d9-ad3a-09029ccb3f50.xls
Income Gross Inc. 3,696.73 24,007.58
School 3,216.63 21,703.26
Mystery Shopping 120.91 368.91
Reimbursals 33.60 130.56
Return Support 0.00 580.00
Deposit/Rent Back 0.00 360.00
Half/E-Bay Sales 0.00 39.26
Bank Account Closed 225.59 225.59
Gifts? 100.00 600.00
Deductions 1,479.81
FIT 345.13 2,192.83
Medicare 46.55
Soc Sec 199.05
Retirement 193.00
-$3,752.00 Child Support 690.00
Health Insurance 6.08
Expenses Working Income 2,216.92
Housing 362.90
Rent 135.00
Garbage 1.00
Water 20.25
Electricity 72.03
Phone stuff 134.62
Auto 271.99
Insurance 78.59
Gas 193.40
Other Debts 160.00
Credit Cards 125.00
-$38,829.02 Stafford Loan default 0.00
-$425.00 Parent Loan Pay-Back 25.00
-$311.57 Avera QOP (AMI) 5.00
-$246.31 Mitchell Bone & Joint 5.00
Spending 1,417.81
Groceries/Household 222.62
Praxis Tests 254.08
Amazon Tech Book 24.11
ORFF Class 115.00
Down-Pay/Tags/Lic 608.00
Cell minutes (2 months) 104.00
Eat-Out/Gifts/Postage 65.00
Katie save 20/tithe 5 25.00
Total exp 2,212.70
Difference 4.22
Aug 08
afd4a013-aa4b-46d9-ad3a-09029ccb3f50.xls
Income Gross Inc. 8,366.92 32,374.50
School 3,866.67 25,569.93
Mystery Shopping 129.09 498.00
Reimbursals 46.52 177.08
Return Support 100.00 680.00
Deposit/Rent Back 0.00 360.00
Half/E-Bay Sales 0.00 39.26
Gifts? 4,224.64 4,824.64 estate inheritance
Deductions 1,712.52
FIT 488.01 2,680.84
Medicare 55.96
Soc Sec 239.28
Retirement 232.00
-$3,685.00 Child Support 690.00
Dental Insurance 1.20
Health Insurance 6.08
Expenses Working Income 6,654.39
Housing 370.15
Rent 135.00
Garbage 1.00
Water 21.50
Electricity 78.03
Phone stuff 134.62
Auto 515.20
Insurance 76.59
Gas 438.61
Other Debts 4,478.41
Credit Cards 1,495.78
-$38,829.02 Stafford Loan default 25.00
-$16,367.00 Automobile 909.28 3 extra car 681.96 extra
-$1,400.00 Family Loan Pay-Back 1,400.00 75 already
-$306.57 Avera QOP (AMI) 407.04 5 already
-$241.31 Mitchell Bone & Joint 241.31 5 already
Spending 923.76
Groceries/Household 150.00 1.51 7
Kids CD Savings 400.00
Half.Com Purchases 56.76
Orff National dues 75.00
All-State Course 130.00
Eat-Out/Gifts/Postage 35.00
Cell minutes 52.00
Katie save 20/tithe 5 25.00
Total exp 6,287.52
Difference 366.87
Sep 08
afd4a013-aa4b-46d9-ad3a-09029ccb3f50.xls
290
Sep 08
afd4a013-aa4b-46d9-ad3a-09029ccb3f50.xls
Income Gross Inc. 3,115.31 35,489.81
School 2,666.67 28,236.60
Mystery Shopping 62.92 560.92
Reimbursals 235.72 412.80
Return Support 0.00 680.00
Deposit/Rent Back 0.00 360.00
Half/E-Bay Sales 0.00 39.26
Gifts? 150.00 4,974.64
Deductions 1,328.13
FIT 267.41 2,948.25
Medicare 38.56
Soc Sec 164.88
Retirement 160.00
-$3,618.00 Child Support 690.00
Dental Insurance 1.20
Health Insurance 6.08
Expenses Working Income 1,787.18
Housing 346.05
Rent 135.00
Garbage 1.00
Water 21.00
Electricity 100.65
Phone stuff 88.40
Auto 270.19
Insurance 77.55
Gas 192.64
Other Debts 304.56
Credit Cards 77.24 235.72 50.71
-$15,457.72 Automobile 227.32
-$38,804.02 Stafford Loan default 0.00
Spending 598.09
Groceries/Household 318.62
TIE Credit 80.00
Eat-Out/Gifts/Postage 77.47
Cell minutes 52.00
Katie save 20/tithe 5 70.00
Total exp 1,518.89
Difference 268.29
Oct 08
afd4a013-aa4b-46d9-ad3a-09029ccb3f50.xls
Income Gross Inc. 2,765.27 38,255.08
School 2,666.66 30,903.26
Mystery Shopping 61.61 622.53
Reimbursal 37.00 449.80
Return Support 0.00 680.00
Deposit/Rent Back 0.00 360.00
Half/E-Bay Sales 0.00 39.26
Gifts? 0.00 4,974.64
Deductions 1,328.13
FIT 267.41 3,215.66
Medicare 38.56
Soc Sec 164.88
Retirement 160.00
-$3,551.00 Child Support 690.00
Dental Insurance 1.20
Health Insurance 6.08
Expenses Working Income 1,437.14
Housing 411.04
Rent 135.00
Garbage 1.00
Water 20.50
Electricity 180.41
Phone stuff 74.13
Auto 254.99
Insurance 77.55
Auto Repair 0.00
AAA 50.00
Gas 127.44
Other Debts 358.58
Credit Cards 131.26
-$15,230.40 Automobile 227.32
-$38,804.02 Stafford Loan default 0.00
Spending 483.00
Groceries/Household 359.72
NetFlix 18.01
Cell minutes 52.00
Eat-Out/Gifts/Postage 53.27
Total exp 1,507.61
Difference -70.47
Nov 08
afd4a013-aa4b-46d9-ad3a-09029ccb3f50.xls
Income Gross Inc. 2,689.23 40,944.31
School 2,666.67 33,569.93
Mystery Shopping 17.38 639.91
Reimbursal 0.00 449.80
Return Support 0.00 680.00
Deposit/Rent Back 0.00 360.00
Half/E-Bay Sales 5.18 44.44
Gifts? 0.00 4,974.64
Deductions 1,328.13
FIT 267.41 3,483.07 2,950.00 533.07 estimate refund?
Medicare 38.56
Soc Sec 164.88
Retirement 160.00
-$3,484.00 Child Support 690.00
Dental Insurance 1.20
Health Insurance 6.08
Expenses Working Income 1,361.10
Housing 379.05
Rent 135.00
Garbage 1.00
Water 21.75
Electricity 132.90
Phone stuff 88.40
Auto 241.87
Insurance 77.55
Gas 164.32
Other Debts 210.95
Credit Cards 210.95
-$15,003.08 Automobile 0.00
-$38,804.02 Stafford Loan default 0.00
Spending 665.39
Groceries/Household 365.53
Netflix 18.01
Cell minutes 128.82
Eat-Out/Gifts/Postage 153.03
Total exp 1,497.26
Difference -136.16
Dec 08
afd4a013-aa4b-46d9-ad3a-09029ccb3f50.xls
Income Gross Inc. 2,666.67 2,666.67
School 2,666.67 2,666.67
Mystery Shopping 0.00 0.00
Reimbursals 0.00 0.00
Return Support 0.00 0.00
Gifts? 0.00 0.00
Deductions 1,328.13
FIT 267.41 267.41
Medicare 38.56
Soc Sec 164.88
Retirement 160.00
-$3,417.00 Child Support 690.00
Dental Insurance 1.20
Health Insurance 6.08
Expenses Working Income 1,342.08
Housing 364.40
Rent 135.00
Garbage 1.00
Water 30.00
Electricity 110.00
Phone stuff 88.40
Auto 207.55
Insurance 77.55
Gas 130.00
Other Debts 563.05
Credit Cards 185.73 185.73
-$15,003.08 Automobile 227.32
-$38,804.02 Stafford Loan default 150.00
Spending 207.00
Groceries/Household 90.00 73.76
Cell minutes 52.00
Eat-Out/Gifts/Postage 40.00
Katie allow (save 20) 25.00
Total exp 1,342.00
Difference 0.08
\
Jan 09
afd4a013-aa4b-46d9-ad3a-09029ccb3f50.xls
Income BUDGET Gross Inc. 2,666.67
School 2,666.67 1500 raise expected in September, actual gross is a penny m
Shopping 0.00 rare
Reimbursal 0.00
Return Support 0.00
Rent/Deposit Back 0.00
Gifts? 0.00 rare
Deductions 1,328.13
FIT 267.41 S1 is enough, minus health insurance and retirement
Medicare 38.56 gross minus health insurance premium by 1.45 percent
Soc Sec 164.88 gross minus health insurance premium by 6.2 percent
Retirement 160.00 6 percent set
Child Support 690.00 should be 623 as of January 08, 585 from December 07, stat
Dental Insurance 1.20 starts in January
Health Insurance 6.08 under negotiation for next year
Expenses Working Income 1,338.54 actual net check
Housing 415.00 0.00
Rent 135.00 moving into Anthony's smaller rental house when he moves o
Garbage 5.00 hopefully this is a maximum
Water 30.00 hopefully this is a maximum
Electricity 110.00 highest has been 93.35, lowest 58.13, hopefully no higher bu
Phone stuff 135.00 134.62 is normal
Auto 206.59
Insurance 76.59 78.59 once in August, then 76.59 afterward
Gas 130.00 35 for one Oacoma trip and one RC or Pierre shopping trip, B
Debts 467.32
Credit Cards 90.00 first priority for pay-off, twice current required payments on th
Automobile 227.32 72 month term, 3 extra payments in Sept 08
Stafford Loan default 150.00 waiting for a fix
Spending 247.00
Groceries/Household 130.00 hopefully 80 minimum
Cell phone 52.00 hopefully can get on a cheaper monthly plan in August and o
Katie save 20/tithe 5 25.00 grade in school * 9, save GIS*2 for college, save GIS*2 for C
Eat-Out/Gifts/Postage 40.00 rarely eat out or need stamps, gifts are kids only, pretty much
Total exp 1,335.91
Difference 2.63 use for giving to the church
Budget
afd4a013-aa4b-46d9-ad3a-09029ccb3f50.xls
mber, actual gross is a penny more
surance and retirement
premium by 1.45 percent
premium by 6.2 percent
08, 585 from December 07, state withhold from payday 623 plus 67 to catch up
rental house when he moves out at marriage, with lower rent, but add water, cable, and trash, with no laundry cost
st 58.13, hopefully no higher but will be when moving to the house
.59 afterward
ne RC or Pierre shopping trip, Beth pays for kids visitation from support
urrent required payments on the one that has a balance
ents in Sept 08
er monthly plan in August and off of the prepay
*2 for college, save GIS*2 for Christmas, tithe GIS, give GIS*4 for cash (Beth gives the cash from support)
gifts are kids only, pretty much
Budget
afd4a013-aa4b-46d9-ad3a-09029ccb3f50.xls
Income Gross Inc. 2,666.67 5,333.34
School 2,666.67 5,333.34
Mystery Shopping 0.00 0.00
Reimbursals 0.00 0.00
Return Support 0.00 0.00
Gifts? 0.00 0.00
Deductions 1,328.13
FIT 267.41 534.82
Medicare 38.56
Soc Sec 164.88
Retirement 160.00
-$3,350.00 Child Support 690.00
Dental Insurance 1.20
Health Insurance 6.08
Expenses Working Income 1,338.54
Housing 415.00
Rent 135.00
Garbage 5.00
Water 30.00
Electricity 110.00
Phone stuff 135.00
Auto 206.59
Insurance 76.59
Gas 130.00
Other Debts 467.32
Credit Cards 90.00
-$14,775.76 Automobile 227.32
-$38,654.02 Stafford Loan default 150.00
Spending 247.00
Groceries/Household 130.00
Cell minutes 52.00
Eat-Out/Gifts/Postage 40.00
Katie save 20/tithe 5 25.00
Total exp 1,335.91
Difference 2.63
Feb 09
afd4a013-aa4b-46d9-ad3a-09029ccb3f50.xls
Income Gross Inc. 2,666.67 8,000.01
School 2,666.67 8,000.01
Mystery Shopping 0.00 0.00
Reimbursals 0.00 0.00
Return Support 0.00 0.00
Gifts? 0.00 0.00
Deductions 1,328.13
FIT 267.41 802.23
Medicare 38.56
Soc Sec 164.88
Retirement 160.00
-$3,283.00 Child Support 690.00
Dental Insurance 1.20
Health Insurance 6.08
Expenses Working Income 1,338.54
Housing 415.00
Rent 135.00
Garbage 5.00
Water 30.00
Electricity 110.00
Phone stuff 135.00
Auto 206.59
Insurance 76.59
Gas 130.00
Other Debts 342.32
Credit Cards 65.00
-$38,504.02 Stafford Loan default 50.00
-$14,548.44 Automobile 227.32
Spending 373.40
Groceries/Household 130.00
Website Renewal 126.40
Cell minutes 52.00
Eat-Out/Gifts/Postage 40.00
Katie save 20/tithe 5 25.00
Total exp 1,337.31
Difference 1.23
Mar 09
afd4a013-aa4b-46d9-ad3a-09029ccb3f50.xls
Income Gross Inc. 2,666.67 10,666.68
School 2,666.67 10,666.68
Mystery Shopping 0.00 0.00
Reimbursals 0.00 0.00
Return Support 0.00 0.00
Gifts? 0.00 0.00
Deductions 1,328.13
FIT 267.41 1,069.64
Medicare 38.56
Soc Sec 164.88
Retirement 160.00
-$3,216.00 Child Support 690.00
Dental Insurance 1.20
Health Insurance 6.08
Expenses Working Income 1,338.54
Housing 415.00
Rent 135.00
Garbage 5.00
Water 30.00
Electricity 110.00
Phone stuff 135.00
Auto 206.59
Insurance 76.59
Gas 130.00
Other Debts 467.32
Credit Cards 90.00
-$14,321.12 Automobile 227.32
-$38,454.02 Stafford Loan default 150.00
Spending 247.00
Groceries/Household 130.00
Cell minutes 52.00
Eat-Out/Gifts/Postage 40.00
Katie save 20/tithe 5 25.00
Total exp 1,335.91
Difference 2.63
Apr 09
afd4a013-aa4b-46d9-ad3a-09029ccb3f50.xls
Income Gross Inc. 2,666.67 13,333.35
School 2,666.67 13,333.35
Mystery Shopping 0.00 0.00
Reimbursals 0.00 0.00
Return Support 0.00 0.00
Gifts? 0.00 0.00
Deductions 1,328.13
FIT 267.41 1,337.04
Medicare 38.56
Soc Sec 164.88
Retirement 160.00
-$3,149.00 Child Support 690.00
Dental Insurance 1.20
Health Insurance 6.08
Expenses Working Income 1,338.54
Housing 415.00
Rent 135.00
Garbage 5.00
Water 30.00
Electricity 110.00
Phone stuff 135.00
Auto 206.59
Insurance 76.59
Gas 130.00
Other Debts 407.32
Credit Cards 55.00
-$14,093.80 Automobile 227.32
-$38,304.02 Stafford Loan default 125.00
Spending 305.40
Groceries/Household 130.00
Tags/PO Box 58.40
Cell minutes 52.00
Eat-Out/Gifts/Postage 40.00
Katie save 20/tithe 5 25.00
Total exp 1,334.31
Difference 4.23
May 09
afd4a013-aa4b-46d9-ad3a-09029ccb3f50.xls
Income Gross Inc. 2,666.67 16,000.02
School 2,666.67 16,000.02
Mystery Shopping 0.00 0.00
Reimbursals 0.00 0.00
Return Support 0.00 0.00
Gifts? 0.00 0.00
Deductions 1,328.13
FIT 267.41 1,604.45
Medicare 38.56
Soc Sec 164.88
Retirement 160.00
-$3,082.00 Child Support 690.00
Dental Insurance 1.20
Health Insurance 6.08
Expenses Working Income 1,338.54
Housing 415.00
Rent 135.00
Garbage 5.00
Water 30.00
Electricity 110.00
Phone stuff 135.00
Auto 206.59
Insurance 76.59
Gas 130.00
Other Debts 467.32
Credit Cards 90.00
-$13,866.48 Automobile 227.32
-$38,179.02 Stafford Loan default 150.00
Spending 247.00
Groceries/Household 130.00
Cell minutes 52.00
Eat-Out/Gifts/Postage 40.00
Katie save 20/tithe 5 25.00
Total exp 1,335.91
Difference 2.63
Jun 09
afd4a013-aa4b-46d9-ad3a-09029ccb3f50.xls
Income Gross Inc. 2,666.67 18,666.69
School 2,666.67 18,666.69
Mystery Shopping 0.00 0.00
Reimbursals 0.00 0.00
Return Support 0.00 0.00
Gifts? 0.00 0.00
Deductions 1,328.13
FIT 267.41 1,871.86
Medicare 38.56
Soc Sec 164.88
Retirement 160.00
-$3,015.00 Child Support 690.00
Dental Insurance 1.20
Health Insurance 6.08
Expenses Working Income 1,338.54
Housing 415.00
Rent 135.00
Garbage 5.00
Water 30.00
Electricity 110.00
Phone stuff 135.00
Auto 281.59
Insurance 76.59
Rental Insurance 75.00
Gas 130.00
Other Debts 357.32
Credit Cards 80.00
-$13,639.16 Automobile 227.32
-$38,029.02 Stafford Loan default 50.00
Spending 284.00
Groceries/Household 130.00
Kadoka Newspaper 32.00
Cell minutes 52.00
Eat-Out/Gifts/Postage 40.00
Katie save 24/tithe 6 30.00
Total exp 1,337.91
Difference 0.63
Jul 09
afd4a013-aa4b-46d9-ad3a-09029ccb3f50.xls
Income Gross Inc. 2,666.67 21,333.36
School 2,666.67 21,333.36
Mystery Shopping 0.00 0.00
Reimbursals 0.00 0.00
Return Support 0.00 0.00
Gifts? 0.00 0.00
Deductions 1,328.13
FIT 267.41 2,139.27
Medicare 38.56
Soc Sec 164.88
Retirement 160.00
-$2,948.00 Child Support 690.00
Dental Insurance 1.20
Health Insurance 6.08
Expenses Working Income 1,338.54
Housing 415.00
Rent 135.00
Garbage 5.00
Water 30.00
Electricity 110.00
Phone stuff 135.00
Auto 208.59
Insurance 78.59
Gas 130.00
Other Debts 467.32
Credit Cards 90.00
-$13,411.84 Automobile 227.32
-$37,979.02 Stafford Loan default 150.00
Spending 247.00
Groceries/Household 130.00
Cell minutes 52.00
Eat-Out/Gifts/Postage 35.00
Katie save 24/tithe 6 30.00
Total exp 1,337.91
Difference 0.63
Aug 09
afd4a013-aa4b-46d9-ad3a-09029ccb3f50.xls
Income Gross Inc. 2,666.67 24,000.03
School 2,666.67 24,000.03
Mystery Shopping 0.00 0.00
Reimbursals 0.00 0.00
Return Support 0.00 0.00
Gifts? 0.00 0.00
Deductions 1,328.13
FIT 267.41 2,406.68
Medicare 38.56
Soc Sec 164.88
Retirement 160.00
-$2,881.00 Child Support 690.00
Dental Insurance 1.20
Health Insurance 6.08
Expenses Working Income 1,338.54
Housing 415.00
Rent 135.00
Garbage 5.00
Water 30.00
Electricity 110.00
Phone stuff 135.00
Auto 206.59
Insurance 76.59
Gas 130.00
Other Debts 467.32
Credit Cards 90.00
-$13,184.52 Automobile 227.32
-$37,829.02 Stafford Loan default 150.00
Spending 247.00
Groceries/Household 130.00
Cell minutes 52.00
Eat-Out/Gifts/Postage 35.00
Katie save 24/tithe 6 30.00
Total exp 1,335.91
Difference 2.63
Sep 09
afd4a013-aa4b-46d9-ad3a-09029ccb3f50.xls
Income Gross Inc. 2,666.67 26,666.70
School 2,666.67 26,666.70
Mystery Shopping 0.00 0.00
Reimbursals 0.00 0.00
Return Support 0.00 0.00
Gifts? 0.00 0.00
Deductions 1,328.13
FIT 267.41 2,674.09
Medicare 38.56
Soc Sec 164.88
Retirement 160.00
-$2,814.00 Child Support 690.00
Dental Insurance 1.20
Health Insurance 6.08
Expenses Working Income 1,338.54
Housing 415.00
Rent 135.00
Garbage 5.00
Water 30.00
Electricity 110.00
Phone stuff 135.00
Auto 206.59
Insurance 76.59
Gas 130.00
Other Debts 467.32
Credit Cards 90.00
-$12,957.20 Automobile 227.32
-$37,679.02 Stafford Loan default 150.00
Spending 247.00
Groceries/Household 130.00
Cell minutes 52.00
Eat-Out/Gifts/Postage 35.00
Katie save 24/tithe 6 30.00
Total exp 1,335.91
Difference 2.63
Oct 09
afd4a013-aa4b-46d9-ad3a-09029ccb3f50.xls
Income Gross Inc. 2,666.67 29,333.37
School 2,666.67 29,333.37
Mystery Shopping 0.00 0.00
Reimbursals 0.00 0.00
Return Support 0.00 0.00
Gifts? 0.00 0.00
Deductions 1,328.13
FIT 267.41 2,941.50
Medicare 38.56
Soc Sec 164.88
Retirement 160.00
-$2,747.00 Child Support 690.00
Dental Insurance 1.20
Health Insurance 6.08
Expenses Working Income 1,338.54
Housing 415.00
Rent 135.00
Garbage 5.00
Water 30.00
Electricity 110.00
Phone stuff 135.00
Auto 311.59
Insurance 76.59
AAA 50.00
Auto Repair 55.00
Gas 130.00
Other Debts 362.32
Credit Cards 55.00
-$12,729.88 Automobile 227.32
-$37,529.02 Stafford Loan default 80.00
Spending 247.00
Groceries/Household 130.00
Cell minutes 52.00
Eat-Out/Gifts/Postage 35.00
Katie save 24/tithe 6 30.00
Total exp 1,335.91
Difference 2.63
Nov 09
afd4a013-aa4b-46d9-ad3a-09029ccb3f50.xls
Income Gross Inc. 2,666.67 32,000.04
School 2,666.67 32,000.04
Mystery Shopping 0.00 0.00
Reimbursals 0.00 0.00
Return Support 0.00 0.00
Gifts? 0.00 0.00
Deductions 1,328.13
FIT 267.41 3,208.91
Medicare 38.56
Soc Sec 164.88
Retirement 160.00
-$2,680.00 Child Support 690.00
Dental Insurance 1.20
Health Insurance 6.08
Expenses Working Income 1,338.54
Housing 415.00
Rent 135.00
Garbage 5.00
Water 30.00
Electricity 110.00
Phone stuff 135.00
Auto 206.59
Insurance 76.59
Gas 130.00
Other Debts 467.32
Credit Cards 90.00
-$12,502.56 Automobile 227.32
-$37,449.02 Stafford Loan default 150.00
Spending 247.00
Groceries/Household 130.00
Cell minutes 52.00
Eat-Out/Gifts/Postage 35.00
Katie save 24/tithe 6 30.00
Total exp 1,335.91
Difference 2.63
Dec 09
afd4a013-aa4b-46d9-ad3a-09029ccb3f50.xls
Income Gross Inc. 2,666.67 2,666.67
School 2,666.67 2,666.67
Mystery Shopping 0.00 0.00
Reimbursals 0.00 0.00
Return Support 0.00 0.00
Gifts? 0.00 0.00
Deductions 1,328.13
FIT 267.41 267.41
Medicare 38.56
Soc Sec 164.88
Retirement 160.00
-$2,613.00 Child Support 690.00
Dental Insurance 1.20
Health Insurance 6.08
Expenses Working Income 1,338.54
Housing 415.00
Rent 135.00
Garbage 5.00
Water 30.00
Electricity 110.00
Phone stuff 135.00
Auto 206.59
Insurance 76.59
Gas 130.00
Other Debts 467.32
Credit Cards 90.00
-$12,275.24 Automobile 227.32
-$37,299.02 Stafford Loan default 150.00
Spending 247.00
Groceries/Household 130.00
Cell minutes 52.00
Eat-Out/Gifts/Postage 35.00
Katie save 24/tithe 6 30.00
Total exp 1,335.91
Difference 2.63
Jan 10
afd4a013-aa4b-46d9-ad3a-09029ccb3f50.xls
Income Gross Inc. 2,666.67 5,333.34
School 2,666.67 5,333.34
Mystery Shopping 0.00 0.00
Reimbursals 0.00 0.00
Return Support 0.00 0.00
Gifts? 0.00 0.00
Deductions 1,328.13
FIT 267.41 534.82
Medicare 38.56
Soc Sec 164.88
Retirement 160.00
-$2,546.00 Child Support 690.00
Dental Insurance 1.20
Health Insurance 6.08
Expenses Working Income 1,338.54
Housing 415.00
Rent 135.00
Garbage 5.00
Water 30.00
Electricity 110.00
Phone stuff 135.00
Auto 206.59
Insurance 76.59
Gas 130.00
Other Debts 467.32
Credit Cards 90.00
-$12,047.92 Automobile 227.32
-$37,149.02 Stafford Loan default 150.00
Spending 247.00
Groceries/Household 130.00
Cell minutes 52.00
Eat-Out/Gifts/Postage 35.00
Katie save 24/tithe 6 30.00
Total exp 1,335.91
Difference 2.63
Feb 10
afd4a013-aa4b-46d9-ad3a-09029ccb3f50.xls
Income Gross Inc. 2,666.67 8,000.01
School 2,666.67 8,000.01
Mystery Shopping 0.00 0.00
Reimbursals 0.00 0.00
Return Support 0.00 0.00
Gifts? 0.00 0.00
Deductions 1,328.13
FIT 267.41 802.23
Medicare 38.56
Soc Sec 164.88
Retirement 160.00
-$2,479.00 Child Support 690.00
Dental Insurance 1.20
Health Insurance 6.08
Expenses Working Income 1,338.54
Housing 415.00
Rent 135.00
Garbage 5.00
Water 30.00
Electricity 110.00
Phone stuff 135.00
Auto 206.59
Insurance 76.59
Gas 130.00
Other Debts 347.32
Credit Cards 70.00
-$11,820.60 Automobile 227.32
-$36,999.02 Stafford Loan default 50.00
Spending 373.40
Groceries/Household 130.00
Website Renewal 126.40
Cell minutes 52.00
Eat-Out/Gifts/Postage 35.00
Katie save 24/tithe 6 30.00
Total exp 1,342.31
Difference -3.77
Mar 10
afd4a013-aa4b-46d9-ad3a-09029ccb3f50.xls
Income Gross Inc. 2,666.67 10,666.68
School 2,666.67 10,666.68
Mystery Shopping 0.00 0.00
Reimbursals 0.00 0.00
Return Support 0.00 0.00
Gifts? 0.00 0.00
Deductions 1,328.13
FIT 267.41 1,069.64
Medicare 38.56
Soc Sec 164.88
Retirement 160.00
-$2,412.00 Child Support 690.00
Dental Insurance 1.20
Health Insurance 6.08
Expenses Working Income 1,338.54
Housing 415.00
Rent 135.00
Garbage 5.00
Water 30.00
Electricity 110.00
Phone stuff 135.00
Auto 206.59
Insurance 76.59
Gas 130.00
Other Debts 467.32
Credit Cards 90.00
-$11,593.28 Automobile 227.32
-$36,949.02 Stafford Loan default 150.00
Spending 247.00
Groceries/Household 130.00
Cell minutes 52.00
Eat-Out/Gifts/Postage 35.00
Katie save 24/tithe 6 30.00
Total exp 1,335.91
Difference 2.63
Apr 10
afd4a013-aa4b-46d9-ad3a-09029ccb3f50.xls
Income Gross Inc. 2,666.67 13,333.35
School 2,666.67 13,333.35
Mystery Shopping 0.00 0.00
Reimbursals 0.00 0.00
Return Support 0.00 0.00
Gifts? 0.00 0.00
Deductions 1,328.13
FIT 267.41 1,337.04
Medicare 38.56
Soc Sec 164.88
Retirement 160.00
-$2,345.00 Child Support 690.00
Dental Insurance 1.20
Health Insurance 6.08
Expenses Working Income 1,338.54
Housing 415.00
Rent 135.00
Garbage 5.00
Water 30.00
Electricity 110.00
Phone stuff 135.00
Auto 206.59
Insurance 76.59
Gas 130.00
Other Debts 407.32
Credit Cards 90.00
-$11,365.96 Automobile 227.32
-$36,799.02 Stafford Loan default 90.00
Spending 305.40
Groceries/Household 130.00
Tags & PO Box 58.40
Cell minutes 52.00
Eat-Out/Gifts/Postage 35.00
Katie save 24/tithe 6 30.00
Total exp 1,334.31
Difference 4.23
May 10
