Last Update:  Tuesday February 20, 2018                                             RETURN TO KOCH WEB SITE INDEX

 


2018 Budget:


 INCOME 2018:  $22,644.00 Annually / $1,887.00 Monthly

 - SOCIAL SECURITY:  $1681.00 J

 - FPL PENSION LIFETIME:  $160.00 J,F

 - FPL ANNUITY LIFETIME:  $46.00 J,F

 

BUDGET HOLD SAVINGS NCSECU:  JANUARY 31, $1000.00

______________________________________________________________________

FIRM EXPENSE 2018:  $16800.00 Annually / 1400.00 Monthly

 

MONTHLY HEALTH INSURANCE / AUTOMATIC WITHDRAWAL:  $5654.64 Annually / $471.22 Monthly J

- Social Security:  $134.00 J

- FPL Supplement:  $191.11 J,F

- Dental / Vision:  $46.70 J,F

- Long Term Care  $82.91 J,F

- Hospital Stay Dog Care / Cash / $16.50 J,F

 

 HOMEOWNERS / AUTOMOBILE INSURANCE 2018:  $1514.58 Annually / $126.215 Monthly J

     - House:  Annual $751.64

     - Car:  Annual $643.94

     - Umbrella:  Annual $129.00

     - Internet Discount:  Annual -$10.00

 

OPERATING ESTIMATE 2018 / (Based on 2017 Actual):  $9600.00 Annually / $800.00 Monthly J 868.96 / 68.96

 

3 Dogs Food / Maintenance Meds / Vet Visits / Grooming:  Monthly $250.00 J 188.48

- J8 $107.34 Bravecto Flea/Tick Medication 3 Dogs

- J13 $12.58 Biscuits Walmart Online

- J13 $17.58 Biscuits Walmart Online

- J13 $26.98 Walmart Online Order Food / 50 lb Pedigree GS&V

- J20 $24.00 Walmart Food 50 lb GS&V

- F12 $198.19 Bravecto Through August  / Heartworm Through September

 

Electricity:  Monthly $160.00

- J16 $150.89 FBE

- F15 $153.20 FBE

 

Natural Gas:  Monthly $60.00

- J25 $205.11 Piedmont Natural Gas

 

Fiber Optic Cable:  Monthly $100.00

- J26 $83.01

 

Cell Phone Service:  Monthly $23.00

- J17 $22.57 Consumer Cellular

- F16 $22.58 Consumer Cellular

 

     - Coputer Security:  $0.00 Through 1/21/2020

 

Computer Repair

- F7 $155.00 PC5 Fan & Spare Fan, Blue Ridge PC Dave

 

Misc. Computer

- J26 $19.95 Mail.com Annual Fee

- F17 $419.00 Computer Purchase (Replace PC7)

- F17 $22.99 Keyboard Replacement for PC7

 

     - Web Site: $107.40 Annual / $8.95 Monthly

 

Water / Sewer:  Monthly $41.00

- J31 $40.80

 

     - City Tax:  Annual $687.00 / Monthly $58.00

 

     - County Tax:  Annual $777.00 / Monthly $65.00

 

     - County Car Tax:  Monthly $15.00

 

Netflix:  Monthly $11.00    

J5 Netflix $11.73 Cancelled Netflix 1/20/18. Service Paid Through 2/4/18

____________________________________________________________________________________________________________________________________

CASH AVAILABLE ESTIMATE 2018:  $5844.00 Annually / $487.00 Monthly / $16.00 Daily


2018 Actual Cash Expense Record:

A/O January 1 2018

 


 

Medical Deductible / Co-Pays:

- J6 $40.50 Dr Berman Colonoscopy 11/17/17

- J19 $136.85 Mission Health Colonoscopy 11/17/17

- J22 $33.39 Mission Health Urologist Dr. Stribling 11/1/17 & 12/6/17    

 

Drug Co-Pays / Drugs / Misc. Medical

- J19 $19.25 Bestvite Huperzine A

- J20 $16.00 Walmart NVP

- J20 $11.00 Gloves (Examination)

- F3 $21.43 Drugs

 

Food:    

- J2 $98.43 Ingles

- J9 $31.91 Ingles

- J20 $12.00 Walmart

- J23 $102.99 Ingles

- J29 $53.71 Ingles

- F9 $60.91 Ingles

- F16 $8.83 Ingles

 

Alcohol:

- J13 $30.66 ABC

- J13 $7.68 Beer

- J20 $23.00 Walmart Beer

- J29 $35.31 ABC

- F16 $31.14 ABC

 

Car / Lawn Gasoline:

- J21 $36.44 QP Car

- F20 $33.23 QP Car

 

Car Care:

- J16 $138.76 NAPA Car Battery

- J21 $7.00 East Side Car Wash

- F9 $8.00 East Side Car Wash

 

Gifts:

- J21 $16.18 Amazon / Friend / Dog Mug

- J26 $4.81 Amazon Gift

 

Bird / Squirrel Food:

     -

Household:

     -

AMAZON:

- J4 $28.61 Air Filters and Acetaminophen

- J2  $20.23  Water Filter and Air Filter

- F16 $22.99 Outdoor Wireless Sensor For Water Meter      

 

Miscellaneous:

- J13 $9.84 Walmart Flashlight X2

- J13 $17.52 Walmart TP

- J13 $2.77 Walmart Scissors

- J16 $4.25 Roses Potting Soil

- J16 $1.83 CVS Nuts

-J26 $180.00 H&R Block 2017 Tax Prep.

 


January Actual Spent: $1120.92 / 633.92

 


2018 Links:


RoboForm

NCSECU

Chase Bank

Yodlee

Amazon Prime Credit

Amazon Alexa

Ambient Weather

APOD

CCVN Phone

CCVN Fiber

Dell Credit

Mail Dot Com

French Broad Payment Account

Google Payments

Pay Pal

Sears Credit

Outlook Mail Online

MacAfee Security

Consumer Cellular

Netflix

NBC News Manager

Stat Counter

Piedmont Natural Gas

Power Financial (Glenn)

Synchrony Bank

Tivo Online

Wheel Of Fortune

WCG Upload Times

WCG Contribution Statistics

Amazon Orders

===============================

Auto Owners Insurance

Mcafee

Caremark

Cigna

AARP / Walgreens

CVS

Dental / Vision Insurance

Fidelity

Medicare.Gov

Mission Health

Simple Pay - Mission

Best Deal Pet Supply

Stuarts Vet Pet Supply

 

 

Last Update: 02/20/2018 03:10:24 PM -0700