Expense

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: [ x ]

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: [ x ]
NYSEG Actual: [ x ]
Verizon Actual: [ x ]

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: [ x ]
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 ]
SCE Actual: [ 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: [ x ]
Inspections & Registration Actual: [ x ]
Gasoline Actual: [ x ]
Insurance Actual: [ x ]

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

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

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 , 0 , 0 , 0 , 7,194 , 0 , 0 , 0 , 0 ]
Actual: [ x ]

Textbooks

Budget: [ 500 , 150 , 0 , 0 , 0 , 0 , 0 , 500 , 150 , 0 , 0 , 0 ]
Actual: [ x ]

Groceries

Budget: [ 150 , 150 , 150 , 150 , 150 , 150 , 150 , 150 , 150 , 150 , 150 , 150 ]
Actual: [ x ]

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

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

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: [ x ]

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

Budget: [ 25 , 50 , 0 , 25 , 0 , 0 , 25 , 0 , 0 , 25 , 0 , 0 ]
Actual: [ x ]

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

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

Total Budget: [ 6,354.06 , 572.68 , 308.31 , 333.31 , 308.31 , 308.31 , 303.31 , 7,972.31 , 458.31 , 333.31 , 308.31 , 278.31 ]

Income

Jon

Erie Community College

Budget: [ 0 , 200 , 250 , 200 , 100 , 0 , 0 , 0 , 740 , 740 , 740 , 380 ]
Actual: [ x ]

Altons Restaurant

Budget: [ 1400 , 0 , 0 , 0 , 0 , 0 , 0 , 0 , 0 , 0 , 0 , 0 ]
Actual: [ x ]

Summer Internship

Budget: [ 0 , 0 , 0 , 0 , 0 , 1600 , 1600 , 1600 , 0 , 0 , 0 , 0 ]
Actual: [ x ]

Teaching Assistanceship

Budget: [ 0 , 0 , 0 , 0 , 0 , 0 , 0 , 0 , 400 , 400 , 400 , 400 ]
Actual: [ x ]

NelNet

Budget: [ 0 , 0 , 0 , 0 , 0 , 0 , 0 , 7,194 , 0 , 0 , 0 , 0 ]
Actual: [ x ]

Balance of Finances for jon:

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 ]

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 ]

Total Expense ( discluding CA & NY Residence ) : [ 7,244.06 , 812.68 , 560.31 , 822.31 , 1,063.31 , 971.31 , 818.31 , 8,432.31 , 713.31 , 723.31 , 548.31 , 921.31 ]