Professional Documents
Culture Documents
McCain Budget FY2011
McCain Budget FY2011
Savings FY 2011
Oct
Nov
Dec
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
Total
$-
Withdrawals
Vacation
Taxes
Roth-J
Roth-E
Other
Total
Budget
Actual
Planned
$10,000
$2,976.88
$6,260.00
$10,000
$5,000
$5,000
$$30,000
$2,977
Total
$9,236.88
Vacation Spending
Paid For
Luggage
Airline--United Greece
Airline--United Greece
Airline--Swiss Greece
Airline--Swiss Greece
Travel Insurance-Greece
Boat Deposit
Wire Fee-International
Total
Date
Amount
10/16/2011
10/1/2010
10/1/2010
9/30/2010
9/30/2010
10/1/2010
9/28/2010
9/28/2010
Planned
$601.68
$123.70
$123.70
$216.40
$216.40
$364.00
$1,296.00
$35.00
$2,976.88
Planned
Estimate
$120.00
$240.00
$400.00
$400.00
$1,500.00
$300.00
$300.00
$600.00
$400.00
$200.00
$1,000.00
$800.00
$6,260.00
FY 2011
Oct-10
First Pay
Beginning Balance
Eileen's Pay
Jason's Pay
Child Support
Budgeted Costs
Withdrawel to Savings
Mid-Month
500
Nov-10
Dec-10
First Pay Mid-Month First Pay Mid-Month
Jan-11
Feb-11
Mar-11
Apr-11
May-11
First Pay Mid-Month First Pay Mid-Month First Pay Mid-Month First Pay Mid-Month First Pay Mid-Month
Jun-11
Jul-11
Aug-11
Sep-11
First Pay Mid-Month First Pay Mid-Month First Pay Mid-Month First Pay Mid-Month
6600
6300
500
$13,400
Total Secured Debt
1000
200
180
300
50
450
150
1000
500
50
25
200
50
140
120
140
$4,555
Unsecured Debt
Summary
Total Take Home (Income )
Total Living Expenses (-)
Total Secured Debt Payments (-)
Total Unsecured Debt Payments (-)
Disposable Income **
Disposable Income as Percent
ly Payments)
2600
535
868
Allowances
1000
Auto Insurance
140
Life and Disability Insurance 140
1280
Fund Spending
$3,275
$4,003
1000
180
450
25
140
120
140
2055
$2,500
Err:522
$13,400
$4,555
$4,003
Err:522
$4,842.00
36.13%
Amount
$2,600
$535
$868
$1,000
$200
$140
$115
$50
$450
$150
$1,000
$500
$50
$25
$200
$50
$140
$180
$300
$8,553
Primary
$2,600.00
$535.00
$868.00
$1,000.00
$42.25
$43.93
$113.61
$35.50
$35.50
$200.75
$16.74
$55.46
$110.44
$14.60
$32.50
$90.31
$27.78
$165.00
$64.00
$28.87
$216.53
$420.00
$79.98
$134.75
$180.00
$6,034
Food
2.98
38.77
37.63
151.29
6
27.43
7.63
12
27.78
mis-catgorized
Lost
39.95
37.78
45
43
5.5
26.99
entertainment
83.29
102.95
35 to Drew
10.35
Problem Areas
Food
Entertainment
Lost
Eileen Spending Over $400
Budget
$1,000
$500
$$400
Spent
Difference
$1,400
$(400)
$909
$(409)
$147
$(147)
$806
$(406)
$(1,362)
$39.50
$19.37
$38.58
$18.34
$37.12
$19.10
$84.16
$19.71
$70.11
$26.47
$46.01
$10.69
104
$60.95
67.62
$88.10
$100.12
$19.15
$24.00
11.66
31.31
276.1
28.69
31.08
8.23
8.97
100
12
31.32
19.65
20.56
23
8.22
16.46
26.07
21.84
8.73
$24.00
13.35
22.45
31.34
18.66
25.77
25.77
13
10
83.41
116.34
71.32
55.69
64
5.5
21.75
31.31
Actual
Plan
Remaining
$2,600
$2,600
$$535
$535
$$868
$868
$$1,000
$1,000
$$86
$200
$114
$217
$140
$(77)
$114
$115
$1
$111
$50
$(61)
$420
$450
$30
$201
$150
$(51)
$1,086.54
$1,400
$1,000
$(400)
$249.65
$909
$500
$(409)
$201
$50
$(151)
$$25
$25
$193
$200
$7
$80
$50
$(30)
$135
$140
$5
$180
$180
$$93
$300
$207
$5,338
$8,553
736.25
409.73
1086.54
736.25
409.73
541.14
146.54
249.65
6650
6410
250
$13,310
Total Secured Debt
860
200
180
400
75
420
200
1000
500
200
50
210
120
140
100
11
Unsecured Debt
Summary
Total Take Home (Income )
Total Living Expenses (-)
Total Secured Debt Payments (-)
Total Unsecured Debt Payments (-)
Disposable Income as Percent
$4,666
$4,003
Err:522
Home (Income )
g Expenses (-)
red Debt Payments (-)
cured Debt Payments (-)
Disposable Income **
e Income as Percent
$13,310
$4,666
$4,003
Err:522
$4,641.00
34.87%
Amount
$2,600
$535
$868
860
200
180
400
75
420
200
1000
500
200
50
210
120
140
100
11
$8,669
$2,600.00
$535.00
$868.00
$860.00
$46.55
$40.92
$42.61
$44.75
$43.89
$20.93
$17.95
$185.00
$51.50
$71.70
$40.00
$14.95
$5.50
$38.40
$5.50
16.5
12.06
9.5
21.82
18.95
11.97
5.16
13.17
Eileen Work
Eileen Travel
51.48
139.53
Car?
53.7
338.8
Wine
Greece Hotel
259.93
432.44
Groceries
$420.00
$69.48
$40.00
$216.53
$113.61
$134.75
$5,857
104.65
$29.61
$36.10
$42.45
$34.72
$35.53
$10.55
$5.00
$42.61
$13.05
$65.83
$47.99
$13.00
$2.50
$20.00
$8.77
$13.27
$3.99
$3.50
$11.57
$4.67
$1.66
$19.19
$20.93
$74.70
$26.80
$8.80
$19.69
$14.14
$58.13
$16.07
$62.25
$11.74
$246.25
$970.83
8.98
34.93
10.95
28.75
13.13
24.76
9.47
55.17
35.89
7.03
3.85
26.56
10.59
9.97
21
57.75
50.76
3.5
27.5
8.62
15.25
26.19
8.2
21.75
10.95
20.34
25.37
15.17
39.68
20.96
12.5
16.5
13.36
27.5
18.82
120
736.79
537.58
385.26
38.45
92.79
44.75
5.36
Actual
Plan
Remaining
$2,600
$2,600
$$535
$535
$$868
$868
$$860
$860
$$276
$200
$76.43
$$180
$(180.00)
$296
$300
$(3.52)
$45
$50
$(5.25)
$420
$420
$$69
$200
$(130.52)
$532
$1,000
$(467.53)
$1,227
$500
$726.56
$225
$200
$25.00
$40
$50
$(10.00)
$217
$175
$41.53
$114
$120
$(6.39)
$135
$140
$(5.25)
$53
$100
$(46.65)
$11
$11
$$4,520
$8,509 $(3,988.59)
970.83
736.79
537.58
385.26
149.93
478.33
246.25
Expected
$4,365.00
$4,924.00
Actual
$4,365.00
$4,924.00
$400.00
$$500.00
$300.00
$10,189.00
$10,089.00
Budgeted
$-
$500.00
Actual
$-
Difference
$$$$(100.00)
$$$$$$$(100.00)
Difference
$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$-
% of Income
% of Income
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Budgeted
Unsecured Debt
Credit Card 1
Credit Card 2
Credit Card 3
Credit Card 4
Credit Card 5
Credit Card 6
Credit Card 7
Credit Card 8
Personal Loan 1
Personal Loan 2
Medical Bill Payment
Other
Other
Total unsecured Debt
Budgeted
Savings Compartments
Auto
Vacation
College
Roth IRA
Stock Purchase
401K
Total unsecured Debt
Budgeted
Summary
Total Take Home (Income )
Total Living Expenses (-)
Total Secured Debt Payments (-)
Total Unsecured Debt Payments (-)
Disposable Income **
Disposable Income as Percent
$$2,533.00
$637.00
Actual
$1,550.00
$$$$424.00
$3,594.00
$1,550.00
Actual
$$$$$$$$$$-
$-
$Actual
$$$$$$$Plan
$10,189.00
$$3,594.00
$$6,595.00
64.73%
$$$$$$$Actual
$10,089.00
$$1,550.00
$$8,539.00
84.64%
Difference
$(1,550.00)
$2,533.00
$637.00
$$$$$$424.00
$$$$2,044.00
% of Income
15.36%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
15.36%
Difference
$$$$$$$$$$$$$$-
% of Income
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
$$$$$$$-
% of Income
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Difference
Difference
$(100.00)
$$(2,044.00)
$$1,944.00
-1944.00%
% of Income
0.00%
15.36%
0.00%