Expense

Jon's Total Expense : [ 7,973.06 , 1,291.68 , 1,039.31 , 1,501.31 , 4,136.81 , 1,375.31 , 1,422.31 , 7,033.06 , 1,142.31 , 1,402.31 , 1,027.31 , 1,400.31 ]

Jon's Total Expense ( discluding CA Residence ) : [ 7,584.06 , 1,052.68 , 800.31 , 1,112.31 , 3,897.81 , 1,136.31 , 1,033.31 , 6,794.06 , 903.31 , 1,013.31 , 788.31 , 1,161.31 ]

Jon's Total Expense ( discluding CA & NY Residence ) : [ 7,244.06 , 812.68 , 560.31 , 822.31 , 3,707.81 , 971.31 , 818.31 , 6,629.06 , 713.31 , 723.31 , 548.31 , 921.31 ]

Residence: NY

Mortgage & Insurance ( = $813/mo & ~ $1,000/y )

• Budget: [ 813 , 813 , 813 , 813 , 813 , 813 , 813 , 813 , 1813 , 813 , 813 , 813 ]

Property Taxes ( Town & Village ~ $3,000/y ; School ~ $3,000y ; Water & Refuse ~ $75/3mo )

• Budget: [ 75 , 3000 , 0 , 75 , 0 , 0 , 75 , 0 , 0 , 75 , 3000 , 0 ]


• Town & Village Actual: [ x ]
• School Actual: [ x ]
• Water & Refuse Actual: [ 0 , 66.48 , 0 , 63.77 ]

Utilities ( National Fuel = fcn(weather) ; NYSEG ~ $50/mo ; Verizon Fios = $39.99/mo )

• Budget: [ 265 , 240 , 240 , 215 , 190 , 165 , 140 , 165 , 190 , 215 , 240 , 240 ]


• National Fuel Actual: [ 84.39 , 150.42 , 149.34 , 123.81 ]
• NYSEG Actual: [ x , x , x , 48.33 ]
• Verizon Actual: [ 39.99 , 39.99 , 39.99 , 39.99 , 39.99 ]

Jon's Portion of NY Residence Budget: [ 340 , 240 , 240 , 290 , 190 , 165 , 215 , 165 , 190 , 290 , 240 , 240 ]

Residence: CA

Mortgage & Insurance ( = $1,717/mo & ~ $1,200/y )

• Budget: [ 1717 , 1717 , 1717 , 1717 , 1717 , 1717 , 1717 , 1717 , 2917 , 1717 , 1717 , 1717 ]

Property Taxes ( City ~ $5,000/y ; School ~ $5,000/y ; Water & Wastewater ~ $150/3mo ; Rubbish ~ $89/mo )

• Budget: [ 150 , 5000 , 0 , 150 , 0 , 0 , 150 , 0 , 0 , 150 , 5000 , 0 ]


• City Actual: [ x ]
• School Actual: [ x ]
• Water & Wastewater Actual: [ 0 , 167.51 , 0 , 179.80 ]
• Rubbish Actual: [ x ]

Utilities ( Southern California Gas = fcn(weather) ; SCE ~ $150/mo )

• Budget: [ 325 , 300 , 300 , 275 , 250 , 225 , 200 , 225 , 250 , 275 , 300 , 300]


• Southern California Gas Actual: [ x , x , x , x ]
• SCE Actual: [ 145.03 , x , x , x ]

Jon's Portion of CA Residence Budget: [ 389 , 239 , 239 , 389 , 239 , 239 , 389 , 239 , 239 , 389 , 239 , 239 ]

Vehicles

Subaru ( Routine Checkups ~ $150/3mo ; Inspections & Registration ~ $300/y ; Gas ~ $240/mo ; Insurance = $806/y ; Major Repair ~ $1,000/y )

• Budget: [ 890 , 240 , 240 , 390 , 740 , 643 , 490 , 440 , 240 , 390 , 240 , 643 ]


• Routine Checkups Actual: []
• Inspections & Registration Actual: []
• Gasoline Actual: []
• Insurance Actual: [ 0 , 0 , 0 , 0 ]

Keeway ( Insurance = $99/y ; Gas = fcn(weather) ; Registration ~ $25/2y )

• Budget: [ 0 , 0 , 12 , 99 , 15 , 20 , 25 , 20 , 15 , 0 , 0 , 0 ] $
• Actual: [ 0 , 0 , 0 , 99 ]

Mazda ( Routine Checkups ~ $150/3mo ; Inspections & Registration ~ $600/y ; Gas ~ $100/mo ; Insurance ~ $200/mo ; Major Repair ~ $200/y )

• Budget: [ 450 , 300 , 300 , 450 , 300 , 900 , 450 , 300 , 300 , 450 , 300 , 500 ]

Honda ( Routine Checkups ~ $150/3mo ; Inspections & Registration ~ $200/y ; Insurance ~ $500/6mo ; Gas ~ $200/mo ; Major Repair ~ $500/y )

• Budget: [ 850 , 200 , 200 , 850 , 200 , 200 , 550 , 200 , 200 , 850 , 200 , 200 ]

Jon

Education Tuition & Fees

• Budget: [ 5,390.75 , 0 , 0 , 0 , 2,494.50 , 0 , 0 , 5,390.75 , 0 , 0 , 0 , 0 ]
• Actual: []

Textbooks

• Budget: [ 500 , 150 , 0 , 0 , 150 , 0 , 0 , 500 , 150 , 0 , 0 , 0 ] $/mo
• Actual: []

Groceries

• Budget: [ 150 , 150 , 150 , 150 , 150 , 150 , 150 , 150 , 150 , 150 , 150 , 150 ]
• Actual: []

Social Events ( e.g. espresso, eating out, dinners )

• Budget: [ 100 , 130 , 130 , 130 , 130 , 130 , 100 , 100 , 130 , 130 , 130 , 100 ]
• Actual: []

Communications ( Dynadot = $9.99/y ; Fastmail = $54.38/y ; Neocities = $5/mo ; USMobile = $23.31/mo. )

• Budget: [ 28.31 , 92.68 , 28.31 , 28.31 , 28.31 , 28.31 , 28.31 , 28.31 , 28.31 , 28.31 , 28.31 , 28.31 ]
• Actual: [ 0 , 87.67 , 23.31 , 23.31 ]

Donations ( Brotherhood Fund = $50 ; Supplies for the CMC = $25/3mo. )

• Budget: [ 25 , 50 , 0 , 25 , 0 , 0 , 25 , 0 , 0 , 25 , 0 , 0 ]
• Actual: [ 160 , 0 , 0 , 50 ]

Membership & Dues ( CWC#879 = $160/y )

• Budget: [ 160 , 0 , 0 , 0 , 0 , 0 , 0 , 0 , 0 , 0 , 0 , 0 ]]
• Actual: [ 0 , 0 , 0 , 0 ]

Total Budget: [ 6,354.06 , 572.68 , 308.31 , 333.31 , 2,952.81 , 308.31 , 303.31 , 6,169.06 , 458.31 , 333.31 , 308.31 , 278.31 ]

Income

Jon's Total Income: [ 5,840.75 , 1,100 , 1,100 , 1,000 , 650 , 100 , 100 , 7,030.75 , 960 , 960 , 960 , 680 ]

Jon

Erie Community College

• Budget: [ 50 , 700 , 700 , 700 , 350 , 100 , 100 , 140 , 560 , 560 , 560 , 280 ]
• Actual: [ 0 ]

Altons Restaurant

• Budget: [ 400 , 400 , 400 , 400 , 300 , 0 , 0 , 1,500 , 400 , 400 , 400 , 400 ]
• Actual: [ 0 ]

NelNet

• Budget: [ 5,390.75 , 0 , 0 , 0 , 0 , 0 , 0 , 5,390.75 , 0 , 0 , 0 , 0 ]
• Actual: [ x , x , x , x ]