Personal budget

Jan

Feb

March

April

May

June

July

Aug

Sept

Oct

Nov

Dec

Year

INCOME
Wages (MoE)
Honorarium (NMZMBC)
Honorarium (Speaking)
Interest/dividends
Miscellaneous
Income totals

EXPENSES

3,891.67
500.00
0.00
0.00
0.00
4,391.67

3,891.67
500.00
0.00
0.00
0.00
4,391.67

3,891.67
500.00
0.00
0.00
0.00
4,391.67

3,891.67
500.00
0.00
0.00
0.00
4,391.67

3,891.67
500.00
0.00
0.00
0.00
4,391.67

3,891.67
500.00
0.00
0.00
0.00
4,391.67

3,891.67
500.00
0.00
0.00
0.00
4,391.67

3,891.67
500.00
0.00
0.00
0.00
4,391.67

3,891.67
500.00
0.00
0.00
0.00
4,391.67

3,891.67
500.00
0.00
0.00
0.00
4,391.67

3,891.67
500.00
0.00
0.00
0.00
4,391.67

3,891.67
500.00
0.00
0.00
0.00
4,391.67

46,700.04
6,000.00
0.00
0.00
0.00
52,700.04

500.00
150.00
0.00
0.00
650.00

500.00
150.00
0.00
0.00
650.00

500.00
150.00
0.00
0.00
650.00

500.00
150.00
0.00
0.00
650.00

500.00
150.00
0.00
0.00
650.00

500.00
150.00
0.00
0.00
650.00

500.00
150.00
0.00
0.00
650.00

500.00
150.00
0.00
0.00
650.00

500.00
150.00
0.00
0.00
650.00

500.00
150.00
0.00
0.00
650.00

500.00
150.00
0.00
0.00
650.00

500.00
150.00
0.00
0.00
650.00

6,000.00
1,800.00
0.00
0.00
7,800.00

700.00
0.00
700.00

700.00
0.00
700.00

700.00
0.00
700.00

700.00
0.00
700.00

700.00
0.00
700.00

700.00
0.00
700.00

700.00
0.00
700.00

700.00
0.00
700.00

700.00
0.00
700.00

700.00
0.00
700.00

700.00
0.00
700.00

700.00
0.00
700.00

0.00
8,400.00
0.00
8,400.00

2,100.00
60.00
35.50
108.81
0.00
0.00
30.00
0.00
2,334.31

2,100.00
60.00
35.50
108.81
0.00
0.00
30.00
0.00
2,334.31

2,100.00
60.00
35.50
108.81
0.00
0.00
30.00
0.00
2,334.31

2,100.00
60.00
35.50
108.81
0.00
0.00
30.00
0.00
2,334.31

2,100.00
60.00
35.50
108.81
0.00
0.00
30.00
0.00
2,334.31

2,100.00
60.00
35.50
108.81
0.00
0.00
30.00
0.00
2,334.31

2,100.00
60.00
35.50
108.81
0.00
0.00
30.00
0.00
2,334.31

2,100.00
60.00
35.50
108.81
0.00
0.00
30.00
0.00
2,334.31

2,100.00
60.00
35.50
108.81
0.00
0.00
30.00
0.00
2,334.31

2,100.00
60.00
35.50
108.81
0.00
0.00
30.00
0.00
2,334.31

2,100.00
60.00
35.50
108.81
0.00
0.00
30.00
0.00
2,334.31

2,100.00
60.00
35.50
108.81
0.00
0.00
30.00
0.00
2,334.31

25,200.00
720.00
426.00
1,305.72
0.00
0.00
360.00
0.00
28,011.72

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
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

200.00
0.00
0.00
0.00
0.00
200.00

200.00
0.00
0.00
0.00
0.00
200.00

200.00
0.00
0.00
0.00
0.00
200.00

200.00
0.00
0.00
0.00
0.00
200.00

200.00
0.00
0.00
0.00
0.00
200.00

200.00
0.00
0.00
0.00
0.00
200.00

200.00
0.00
0.00
0.00
0.00
200.00

200.00
0.00
0.00
0.00
0.00
200.00

200.00
0.00
0.00
0.00
0.00
200.00

200.00
0.00
0.00
0.00
0.00
200.00

200.00
0.00
0.00
0.00
0.00
200.00

200.00
0.00
0.00
0.00
0.00
200.00

2,400.00
0.00
0.00
0.00
0.00
2,400.00

101.59
0.00
0.00
0.00
101.59

101.59
0.00
0.00
0.00
101.59

101.59
0.00
0.00
0.00
101.59

101.59
0.00
0.00
0.00
101.59

101.59
0.00
0.00
0.00
101.59

101.59
0.00
0.00
0.00
101.59

101.59
0.00
0.00
0.00
101.59

101.59
0.00
0.00
0.00
101.59

101.59
0.00
0.00
0.00
101.59

101.59
0.00
0.00
0.00
101.59

101.59
0.00
0.00
0.00
101.59

101.59
0.00
0.00
0.00
101.59

1,219.08
0.00
0.00
0.00
1,219.08

149.16
140.86
55.77
20.00
290.00
0.00
0.00
0.00
0.00
655.79

149.16
140.86
55.77
20.00
290.00
0.00
0.00
0.00
0.00
655.79

149.16
140.86
55.77
20.00
290.00
0.00
0.00
0.00
0.00
655.79

149.16
140.86
55.77
20.00
290.00
0.00
0.00
0.00
0.00
655.79

149.16
140.86
55.77
20.00
290.00
0.00
0.00
0.00
0.00
655.79

149.16
140.86
55.77
20.00
290.00
0.00
0.00
0.00
0.00
655.79

149.16
140.86
55.77
20.00
290.00
0.00
0.00
0.00
0.00
655.79

149.16
140.86
55.77
20.00
290.00
0.00
0.00
0.00
0.00
655.79

149.16
140.86
55.77
20.00
290.00
0.00
0.00
0.00
0.00
655.79

149.16
140.86
55.77
20.00
290.00
0.00
0.00
0.00
0.00
655.79

149.16
140.86
55.77
20.00
290.00
0.00
0.00
0.00
0.00
655.79

1,789.92
1,690.32
669.24
240.00
3,480.00
0.00
0.00
0.00
0.00
7,869.48

Tithe/Offerings/Charity
Tithe - NMZMBC
Offering - NMZMBC (P & N)
Charity
Other
Dues/subscription totals

Tia's Education
School Fees
Rent / Utilities
Other
Dues/subscription totals

Home
Mortgage
Utilities (BEC)
Home telephone (BTC)
Cellular telephone (BTC)
Home repairs
Home improvement
Home security (SURE Alarm)
Garden supplies
Home totals

Daily living
Groceries
Dining out
Dry cleaning
Other
Daily living totals

Transportation
Gas/fuel
Insurance
Repairs
Car wash/detailing services
Other
Transportation totals

Entertainment
Cable TV/Internet (Cable Bah)
Movies/plays
Concerts/clubs
Other
Entertainment totals

INSURANCE/HEALTH CARE
Life insurance (Colina)
Life insurance (Fam Guard)
National Insurance
Dental Insurance (MeDentCo)
Health Insurance (AFS)
Co-payments/out-of-pocket
Veterinarians/pet medicines
Health club dues
Other
Health totals

149.16
140.86
55.77
20.00
290.00
0.00
0.00
0.00
0.00
655.79

Jan

Feb

March

April

May

June

July

Aug

Sept

Oct

Nov

Dec

Year

Vacations
Plane fare
Accommodations
Food
Souvenirs
Rental car
Vacations totals

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
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
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

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
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
30.00
0.00
0.00
30.00

0.00
0.00
30.00
0.00
0.00
30.00

0.00
0.00
30.00
0.00
0.00
30.00

0.00
0.00
30.00
0.00
0.00
30.00

0.00
0.00
30.00
0.00
0.00
30.00

0.00
0.00
30.00
0.00
0.00
30.00

0.00
0.00
30.00
0.00
0.00
30.00

0.00
0.00
30.00
0.00
0.00
30.00

0.00
0.00
30.00
0.00
0.00
30.00

0.00
0.00
30.00
0.00
0.00
30.00

0.00
0.00
30.00
0.00
0.00
30.00

0.00
0.00
30.00
0.00
0.00
30.00

0.00
0.00
360.00
0.00
0.00
360.00

42.00
100.00
100.00
212.00
52.50
506.50

42.00
100.00
100.00
212.00
52.50
506.50

42.00
100.00
100.00
212.00
52.50
506.50

42.00
100.00
100.00
212.00
52.50
506.50

42.00
100.00
100.00
212.00
52.50
506.50

42.00
100.00
100.00
212.00
52.50
506.50

42.00
100.00
100.00
212.00
52.50
506.50

42.00
100.00
100.00
212.00
52.50
506.50

42.00
100.00
100.00
212.00
52.50
506.50

42.00
100.00
100.00
212.00
52.50
506.50

42.00
100.00
100.00
212.00
52.50
506.50

42.00
100.00
100.00
212.00
52.50
506.50

504.00
1,200.00
1,200.00
2,544.00
630.00
6,078.00

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
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
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

5,178.19

5,178.19

5,178.19

5,178.19

5,178.19

5,178.19

5,178.19

5,178.19

5,178.19

5,178.19

5,178.19

5,178.19

62,138.28

Recreation
Gym fees
Dues
Recreation totals

Personal
Clothing
Gifts
Salon/barber
Books
Music (CDs, etc.)
Personal totals

Financial obligations
TSW Credit Union
Credit card payments (Visa)
Credit card payments (MC)
Loan Payment (CB)
BUT Dues
Financial obligation totals

Misc. payments
Other
Other
Other
Other
Other
Misc. payments totals

Total expenses
Cash short/extra

(786.52)

(786.52)

(786.52)

(786.52)

(786.52)

(786.52)

(786.52)

(786.52)

(786.52)

(786.52)

(786.52)

(786.52)

(9,438.24)