Last Update: Thursday June 23, 2022 RETURN TO KOCH WEB SITE INDEX
2018 Budget:
INCOME 2018: $22,644.00 Annually / $1,887.00 Monthly
- SOCIAL SECURITY: $1681.00 J,F,M,A,M,J,J,A,S,O,N,D
- FPL PENSION LIFETIME: $160.00 J,F,M,A,M,J,J,A,S,O,N.D
- FPL ANNUITY LIFETIME: $46.00 J,F,M,A,M,J,J,A,S,O,N,D
=================================================================
$10,971 2018 Actual Firm Expendature
$11,594 2018 Actual Cash Spent
$22,565 TOTAL
=================================================================
BUDGET HOLD SAVINGS NCSECU: A/O December 1st $1000.00
______________________________________________________________________
FIRM EXPENSE 2018: $16800.00 Annually / 1400.00 Monthly
MONTHLY HEALTH INSURANCE / AUTOMATIC WITHDRAWAL: $5654.64 Annually / $471.22 Monthly
- Social Security: $134.00 J,F,M,A,M,J,J,A,S,O,N,D
- FPL Supplement: $191.11 J,F,M,A,M,J,J ENDED CONTRACT 7/31/2018
- AAA United Healthcare HMO $44.00 A,S,O,N,D
- Dental / Vision: $46.70 J,F,M,A,M,J,J,A,S,O,N,D
- Long Term Care $82.91 J,F,M,A,M,J,J,A,S,O,N,D
- Hospital Stay Dog Care / Cash / $16.50 J,F,M,A,M,J,J,A,S,O,N,D
HOMEOWNERS / AUTOMOBILE INSURANCE 2018: $1514.58 Annually / $126.215 Monthly
- June15 $1546.50 PAID IN FULL THROUGH JULY 2019
- 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, F1400.51 / 600.51, M1644. / 844.00, A609.69 / -190.31
3 Dogs Food / Maintenance Meds / Vet Visits / Grooming: Monthly $250.00
- 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 & Heartworm
- F21 $105 3 Dogs Quarterly Baths / Grooming
- F23 $24.00 Walmart Food
- M1 $251.55 VET Freckles & Oreo Annual Visits
- M13 $10.00 Carrots / Ingles
- M19 $215.00 Freckles Pre-Surgery Tests
- M22 $ 8.00 Carrots / Walmart
- M26 $322.50 Freckles Surgery
- A2 $6.94 Rawhide / Fred's
- A7 $24.00 Walmart Food
- A7 $5.00 Walmart Carrots
- A9 $14.50 Vet Freckles Anal Glands
- M14 $6.94 Rawhide / Fred's
- M14 $23.98 Walmart Food
- M14 $28.98 Walmart 30 lbs. Biscuits
- M31 $105.00 Quarterly Baths / Grooming
- M31 $103.35 Bravecto 3 Dogs
- July 1 $22.98 50 lb Walmart Food (Pedigree)
- July 25 $14.50 Freckles Anal Gland Express
- A12 $99.84 Heartworm Med 3 Dogs
- A17 $105.00 Quarterly Baths / Grooming
- A24 $149.00 Delilah Annual Visit
- A30 $107.34 Bravecto 3 Dogs
- A30 $22.98 50 lb Walmart Food (Pedigree)
- S6 $76.00 Oreo Vet Emergency Tumor Aspirations
- S28 $29.00 Freckles & Delilah Anal Glands Expressed
- O Included In Walmart Food
- N29 $105.00 Quarterly Baths / Grooming
- D5 $22.98 Walmart Dog Food
- D10 $90.34 Walmart Dog Food Online / & Misc. Household /
=========================================================================
$2486.37 Total 2018
=========================================================================
Eectricity: Monthly $160.00 / $1774.61 Total For Year / $148.00 Month
- J16 $150.89 FBE
- F15 $153.20 FBE
- M15 $114.61 FBE
- A16 $122.71
- M15 $120.92
- J15 $155.48
- J17 $168.60
- A15 $158.67
- S13 $174.62
- O12 $137.91
- N15 $175.94
- D14 $161.06
=================================================================
$1803.61
=================================================================
Natural Gas: Monthly $60.00
- J25 $205.11 Piedmont Natural Gas
- F22 $156.94 Piedmont Natural Gas
- M23 $105.10 Piedmont Natural Gas
- A24 $97.07 Piedmont Natural Gas
- M24 $43.00 Piedmont Natural Gas
- J23 $17.23 Piedmont Natural Gas
- July 25 $16.01 Piedmont Natural Gas
- A23 $16.01 Piedmont Natural Gas
- S21 $17.07\ Piedmont Natural Gas
- O24 $20.24 Piedmont Natural Gas
- N22 $78.32 Piedmont Natural Gas
- D24 $126.90 Piedmont Natural Gas
=================================================================
$899.00
=================================================================
Fiber Optic Cable: Monthly $100.00
- J26 $83.01
- F26 $102.81 SERVICE ENDED
Charter Spectrum (Replaces Fiber)
- March15 $250.00 2 Months & Initial Installation Paid In Advance
- May7 $96.27 Spectrum
- May 7 $1000.00 Spectrum PAID IN FULL THROUGH APRIL 2019 2019 +
Cell Phone Service: Monthly $23.00
- J17 $22.57 Consumer Cellular
- F16 $22.58 Consumer Cellular
- M16 $12.58 Consumer Cellular
- A16 $22.58 Consumer Cellular
- M15 $22.55 Consumer Cellular
- J15 $22.55 Consumer Cellular
- July 17 $22.55 Consumer Cellular
- A16 $22.55 Consumer Cellular
- S16 $22.65 Consumer Cellular
- O15 $22.65 Consumer Cellular
- N15 $22.65 Consumer Cellular
- D16 $22.65 Consumer Cellular
=================================================================
$272.00
=================================================================
- Computer 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
- M13 $29.99 PC8 ACRONIS Clone Software (True Image 2018)
- M14 $29.99 PC5 ACRONIS Clone Software (True Image 2018)
- M28 $106.74 Microsoft Office 365 / Outlook
- A26 $117.41 Mcafee Live Safe Subscription Through 01/21/2022
- S29 $17.00 Headphones
=================================================================
$743.00
=================================================================
- Web Site: $107.40 Annual / $8.95 Monthly
- May 31 $107.40 ALENTUS / Annual Billing PAID
Water / Sewer: Monthly $41.00
- J31 $40.80
- F28 $40.80
- M29 $40.80
- A30 $40.80
- M30 $40.80
- J30 $40.80
- J30 $40.80
- A30 $42.00
- S30 $42.00
- O30 $42.00
- N30 $42.00
- D30 $42.00
=================================================================
$504.00
=================================================================
- City Tax: Annual $687.00 / Monthly $58.00
- S5 PAID IN FULL 2018 TAXES $686.50
- County Tax: Annual $777.00 / Monthly $65.00
- A1 PAID IN FULL 2018 TAXES $776.28
- 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
- M1 Netflix $11.73 Reinstated For Faye / GIFT
- A1 Netflix $11.73
Cancelled Netflix Again End of 4/18
____________________________________________________________________________________________________________________________________
CASH AVAILABLE ESTIMATE 2018: $5844.00 Annually / $487.00 Monthly / $16.00 Daily
=================================================================
$11594.00 Cash Spent In 2018
=================================================================
2018 Actual Cash Expense Record:
A/O December 31 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
- M16 $30.46 Mission Anesthesiology Colonoscopy 11/1/17
- May 25 $63.46 Mission Asheville Cardiology Dr. Smelly
- July 3 $30.80 Dr. Seneker Routine 6 Month Visit / Blood Lab / Office Lab
- N8 $30.00 Orthopedic Dr. Pope Right Knee
- N12 $24.99 Mission / January Medicare First Visit (Supposed To Be Free) Decided Not To Fight!
- D27 $14.00 Mission Radiology
=================================================================
$404.45
=================================================================
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
- F23 $7.00 Walmart Equate Sennosides
- M1 $53.00 Sennosides x 7 (Year Dose) Online / Home Delivery
- M2 $7.49 Lithium Prescription
- M22 $146.39 Appalachian Eye 1/31/2018
- A18 $125.44 CVS Xarelto 30 Day Supply
- A24 $142.81 DrugMartDirect Xarelto 84 Day Supply
- M3 $21.10 CVS Bisoprolol & Amlodipine 90 Day Supply
- M25 $141.58 DrugMartDirect Xarelto 84 Day Supply (Second Order)
- J9 $8.10 Amazon Zeasorb-AF Powder
- J14 $104.00 Dentist Cleaning Co-Pay After Insurance. 4/24/18
- J22 $141.58 DrugMartDirect Xarelto 84 Day Supply (Third Order) Through 1/30/2019
- J23 $18.76 CVS AVINO Lotion, Scissors & Qtips
- July14 $5.64 CVS Lithium Prescription 90 Days
- July 18 $173.96 DNA Test (Health)
- July 18 $141.58 DrugMartDirect Xarelto 84 Day Supply. Last Of 4 Orders. (Through April 24, 2019)
- A1 $21.10 CVS Bisoprolol & Amlodipine 90 Day Supply (LAST CVS ORDER B-4 HMO)
- S8 $6.00 CVS Antibiotic Cream / Exp. 1/2020
- D4 $138.00 Dentist Cleaning
=================================================================
$1471.31
=================================================================
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
- F23 Tomato's @ Stand $5.00 (4 lbs)
- M3 $81.95 Ingles
- M9 $27.05 Ingles
- M13 $8.00 Ingles
- M13 $9.67 Fred's / Frozen Shrimp & PC
- M16 $30.00 Walmart Misc. Kitchen
- M22 $13.00 Walmart
- A2 $29.17 Ingles
- A7 $17.00 Walmart
- A12 $77.78 Ingles
- A12 $9.61 Ingles
- A18 $3.15 Ingles Milk
- A27 $3.15 Ingles Milk
- M1 $60.97 Ingles
- M14 $166.40 Ingles
- M14 $39.86 Walmart 10 Gal. Powdered Milk, 4 Snacks, Olives
- M19 $64.00 Walmart
-M19 $2.50 Tomatoes @ Stand
- M27 $52.54 Ingles
- J7 $73.39 Walmart
- J12 $142.35 Ingles
- J23 $6.00 Milk Davis Farms
- July 1 $40.76 Walmart
- July 20 $70.19 Ingles
- July 25 $6.00 Milk Davis Farms
- July 28 $89.39 Walmart Food / Misc. Incl. Dog Food X 50 lbs.
- A9 $12.00 Davis / 2-Milk, Amish Bread, Tomato's
- A11 $116.28 Walmart Food / 2 Ext Cords / 2 Towels / NVP / Wasp Spray / 3X Dog Biscuits
- A21 $25.99 Ingles
- A28 $97.08 Ingles
- A30 $64.47 Walmart Food / Misc. Incl. Dog Carrots X $8.00 / Hot Tub Shock $5.00
- S9 $9.00 Davis Milk & Tomatoes
- S21 $89.24 Misc. Household
- S29 $104.96 Walmart Incl. Dog Food X 50 lbs & Biscuits X2 / Toilet Paper x 60R / Tide & Paper Towels
- O2 $168.42 Ingles
- O8 $96.10 BOXED Misc. Incl. Halloween
- O8 $7.89 Candy Bags For Halloween
- O12 $33.00 Sunflower Nuts / Some For Halloween $1.68 X20 6 oz containers
- O25 $11.72 Can Drinks Freds
- O25 $12.79 Can Drinks Save More
- O25 $10.25 Davis Farms Milk & Produce
- O29 $6.94 Long John Silvers
- O31 $15.00 Davis Farms Milk & Amish Bread & Rolls
- N10 Davis $6.00 Milk
- N19 Davis $15.00 Milk & Tomatoes
- N10 Walmart $158.33 Misc. Food / Dog Food / 3X Beer / Household
- N11 $113.80 Hello Fresh 16 meals
- N13 $28.51 Ingles
- D1 $47.95 4 Hello Fresh Meals
- D5 $7.00 Walmart Misc.
=================================================================
$2744.00
=================================================================
Alcohol:
- J13 $30.66 ABC
- J13 $7.68 Beer
- J20 $23.00 Walmart Beer
- J29 $35.31 ABC95
- F16 $31.14 ABC
- F23 $14.00 Walmart Beer
- M9 $13.00 ABC
- M20 $18.73 ABC
- M22 $14.00 Walmart Beer
- A1 $7.68 Beer97
- A1 $13.00 ABC
- A6 $110.00 Ingles 2 Beer Kegs (LAST)123
- A14 $13.00 ABC
- A27 $7.68 Fastop Beer
- A29 $7.68 Fastop Beer
- M4 $12.79 ABC
- M12 $7.68 Fastop Beer
- M17 $17.66 ABC
- M19 $42.00 Walmart Beer /72=.60 ea.105
- J4 $17.66 ABC
- J6 $7.68 Fastop Beer .64 ea.
- J7 $42.00 Walmart Beer
- J25 $17.66 ABC
- July 1 $42.00 Walmart Beer125
- July 14 $12.79 ABC
- July 18 $7.68 Fastop Beer
- July 25 $6.61 Fastop Beer
- July 29 $7.68 Fastop Beer
- July 31 $7.46 Southeast Shell
- A2 $18.73 ABC
- A8 $7.68 Fastop Beer
- A11 $42.00 Walmart Beer106
- A28 $12.79 ABC
- A30 $45.00 Walmart Beer 3 Case Glass Sale
- S12 $24.74 Fastop Beer 36 / .69 ea
- S19 $18.73 ABC99
- O1 $7.68 Fastop Beer
- O4 $12.79 ABC
- O12 $7.68 Fastop Beer
- O15 $7.68 Fastop Beer
- O17 $18.73ABC
- O21 $7.68 Fastop Beer
- O25 $12.79 ABC
- O31 $8.53
- N3 $6.39 ICE
- N5 $12.79 ABC96
- N10 $17.66 ABC / Spruce Pine
- N26 $35.31 ABC
- D5 $29.00 Beer
- D12 $30.44 ABC111
=================================================================
$957
=================================================================
Car / Lawn Gasoline:
- J21 $36.44 QP Car
- F20 $33.23 QP Car
- M15 $32.90 QP Car101
- A1 $37.98 QP Car
- A6 $26.77 QP Lawn & Top Car Tank
- A27 $38.34 QP Car102
- M9 $36.42 QP Lawn & Top Car Tank
- J5 $39.48 QP Car
- J16 $22.08 QP Lawn97
- July 1 $43.00 Walmart Super High Test (Also Added Sea Foam Gas Treatment)
- July 23 $39.44 QP
- July 29 $24.35 QP Lawn & Top Car Tank106
- A16 $34.68 QP
- A31 $40.74 QP Lawn & Top Car Tank
- S12 $35.76 Fastop Lawn & Top Car Tank109
- O7 $39.35 QP Car
- O8 $21.95 QP Lawn
- O29 $36.09 Fastop Car
- N9 $38.62 QP Car
- D3 $54.33 QP Car & Lawn188
=================================================================
$703
=================================================================
Car Care:
- J16 $138.76 NAPA Car Battery
- J21 $7.00 East Side Car Wash
- F9 $8.00 East Side Car Wash
- A7 $47.91 Walmart Full Service Oil Change
- M2 $180.00 Eric Williamson / Annual Detailing
- M11 $8.00 ESCW
- J1 $79.00 AAA Auto Towing Insurance / Annual
- July8 $7.00 East Side Car Wash
- A11 $22.35 Advantage Auto 3X SEAFOAM Sale -$15.00!
- A26 $8.00 East Side Car Wash
- S29 $7.00 East Side Car Wash
-D16 $8.00 East Side Car Wash
=================================================================
$520.00
=================================================================
Gifts:
- J21 $16.18 Amazon / Friend / Dog Mug
- J26 $4.81 Amazon Gift
- F26 $6.41 Faye Fire Stick (Balance With Amazon Points)
- May3 $279.99 Gardena Retractable Hose Reel For Faye (Kept)
- May3 $24.63 Hose Sprayer & Quick Connectors / Spare Sprayer (Kept)
- May17 $3.08 Peanuts For Faye
- July 18 $535.86 DNA Tests For Rick & Valerie (Both Health & Ancestry)
Refunded By Amazon To Gift Card Balance
Purchased Cat Cage, 8/15
Disks, Hot Tub, Watt Meter, Test Kit, Chemicals
- A15 $25.00 Annelise Birthday
- D12 $100.00 Mailmen / Brett $75.00 Relief $25.00
=================================================================
$976.00
=================================================================
Bird / Squirrel Food:
- May 14 $6.97 Walmart Suet For Birds
- May 17 $60.00 Tractor Bird & Sunflower Seed 150 lbs.
- May 23 $15.60 Millet Seed 50 lbs. Amazon $31.00 reward points / Total $47.00
- O 29 $62.02 2X Sunflower Seed / Bird Seed / 10X Suet
=================================================================
$144.00
=================================================================
Household:
- J4 $28.61 Air Filters and Acetaminophen
- J2 $20.23 Water Filter and Air Filter
- F16 $22.99 Outdoor Wireless Sensor For Water Meter
- M15 $17.07 Heritage / GFI Outdoor Receptacle87
- M20 $215.05 Walmart Spring Lawn Care (Grass Seed/Fertilizer)215
- A13 $37.99 Tractor Spindle Assembly #1 For Mower Deck
- A13 $37.99 Tractor Spindle Assembly #2 For Mower Deck
- A26 $4.23 Amazon AA & AAA Batteries (Used Chase Points)
- A30 $45.00 Davis Farms 3-Hanging Flower Baskets123
- M17 $148.87 Lowe's PEX Plumbing Tools / Freeze proof Sillcock148
- M29 $70.12 WORX Electric Weed Eater Spare Unit / Battery & Charger
- M31 $4.45 Battery For Mom's Pyrex Kitchen Timer
- J7 $8.22 Misc. Stationary
- J10 $39.99 Submersible Pond Fountain / Lights / For Porch131
- J12 $36.28 Fred's New Pond Supplies
- J12 $21.34 Roses New Pond Linoleum 6'X8' Porch Flooring
- J22 $155.03 WORX Hedge Trimmer With 2-20V Batteries & Dual Charger212
- J23 $11.73 Roses Bath Rug & Kitchen Towels
- J26 $136.10 WORX Line Trimmer & Blower Incl. 20V Batteries & Charger
- J29 $5.24 2- House Water Filters ($27.89 Points Used
- S4 $15.99 UPS Battery167
- S4 $7.49 Countdown Timer For Hot Tub
- S4 $99.32 HD TV For Hot Tub
- S4 $39.99 Fire TV Upgrade145
- S4 $13.99 Power Usage Meter For Hot Tub
- S4 $8.86 Chlorine Tablets For Hot Tub
- S4 $11.79 Clarifier For Hot Tub32
- S4 $325.99 Hot Tub326
-S4 $7.39 Water Test Kit For Hot Tub
- S4 $20.99 12 Filters For Hot Tub
- S8 $8.41 PH Down For Hot Tub
- S19 $100.00 Firewood Delivered / Billy Renfro / Jason135
- O3 $33.98 2-Water Temperature Thermometers / Wireless
- O3 $13.59 Paper Towel Rack
- O3 $2.76 Toilet Paper Rack
- O6 $25.59 Roses 3-Door Mats
- O8 $14.99 Halloween Pumpkin Lights
- O12 $24.00 Pumpkins x3 Davis89
- N4 $153.96 BedFan
- N26 $25.91 4X Wi-fi Smart Plug Outlets178
- N26 $7.99 Dual LED Lights
- N26 $84.95 Copper Wok Kit 12" E-Bay92
- N28 $135.26 20 Humidifier Filters
- D10 $135.26 20 Humidifier Filters (Second Order)270
=================================================================
$2350.00
=================================================================
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 Nuts34
-J26 $180.00 H&R Block 2017 Tax Prep.180
- F23 $37.74 Walmart TP & Misc. Food & Dog Toy
- M1 $17.00 TP Online / Home Delivery
- M13 $40.00 Basket Maker TOM 828-208-2398
- M16 $40.00 Second TIVO Remote (Walmart)
- M26 $29.00 NC Dept. Of Revenue / 2017 1040 Tax Due164
- A16 $5.33 Earth Cam For iPhone
- A17 $15.00 Hair Cut
- M31 $15.00 Hair Cut For Jury Duty
- J2 $51.13 Walmart Dog Trash Can / 120 Trash Bags / Soap X 10 / Hickory Chips / Writing Pads86
- A6 $140.14 NC Combined Vehicle Registration140
- A6 $15.00 Ted's Automotive Vehicle Inspection
- A6 $19.00 Times Journal Subscription
- S21 $112.03 3 Pair Shoes / Shoe Show Incl. Cleats For Lawn
- S29 $17.00 Headphones x 2164
- S28 $16.00 AARP Dues 2019
- O19 $10.00 Mega Millions Lottery Tickets
- O19 $15.00 Haircut
- O19 $9.61 Fred's 2 16 Qt Containers With Lids
- N3 $40.00 Bank Lock Box97
- D3 $140.00 Dale / Snow Blower Repair+
- D7 $180.00 Dale / Tractor Maintenance and Repair+
- D4 $6.39 Winter Hat / Roses
- D14 $140.00 Dale / Zero Tractor Maintenance+
- D25 $300.00 Drone / Cutting Boards+
=================================================================
$1325.00
=================================================================
January Actual Spent: $1120.92 / 633.92
February Actual Spent $249.68 / (237.32)
March Actual Spent $826.64 / 339.64
April Actual Spent $863.59 / 376.59
May Actual Spent $1365.72 / 878.72
June Actual Spent $1184.80 / 697.80
SIX MONTH BENCHMARK / June 30 2018 $2689.35 Over Cash Budget
No More Monthly Tabulations Will Be Made However All Individual Entries Will Continue.
2018 Comparison Of Actual To Budget Will Be Performed On 1/5/2019
2018 Links:
===============================
Last Update: 06/23/2022 08:20:36 PM -0600