| Lot 13 maintenance expenses Leased Lot 13 maintenance expenses Leased | |||||||||||
| Average Maintenance cost 3yrs | cost of us doing it | Total Difference | Projected Monthly Income | ||||||||
| 3460 | Income 1 | 4333 | |||||||||
| Income 2 | |||||||||||
| Extra income | |||||||||||
| Maintenance expense | costs now | us doing it | Difference | Total monthly income | 4333 | ||||||
| Snow Removal | $1290 | $1290 | |||||||||
| Salting | $0 | $0 | Actual Monthly Income | ||||||||
| $0 | $0 | Income 1 | $4,333 | lt | |||||||
| Electricity | $100 | $100 | Income 2 | ||||||||
| Gas | $120 | $120 | Extra income | ||||||||
| Water and sewer | $50 | $50 | Total monthly income | 4333 | |||||||
| Cable | $50 | $50 | |||||||||
| Waste removal | $22 | $22 | Projected balance | 4333 | |||||||
| Maintenance or repairs | $0 | $0 | |||||||||
| Supplies | $0 | $0 | Actual balance | 873 | |||||||
| Other | $75 | $75 | |||||||||
| Subtotals | 1707 | 1707 | Difference | -3460 | |||||||
| Transportation | |||||||||||
| Vehicle 1 payment | $460 | $460 | |||||||||
| Vehicle 2 payment | $276 | $276 | |||||||||
| Bus/taxi fare | |||||||||||
| Insurance | $107 | $107 | |||||||||
| Licensing | |||||||||||
| Fuel | |||||||||||
| Maintenance | |||||||||||
| Other | Entertainment | Projected Cost | Actual Cost | Difference | |||||||
| Subtotals | 843 | 843 | Video/DVD | ||||||||
| CDs | |||||||||||
| Insurance | Movies | ||||||||||
| Home | Concerts | ||||||||||
| Health | Sporting events | ||||||||||
| Life | Live theater | ||||||||||
| Other | Other | ||||||||||
| Subtotals | Subtotals | ||||||||||
| Food | Loans | ||||||||||
| Groceries | $600 | $600 | Personal | ||||||||
| Dining out | Student | ||||||||||
| Other | Credit card | ||||||||||
| Subtotals | 600 | 600 | Credit card | ||||||||
| Credit card | |||||||||||
| Children | Other | ||||||||||
| Medical | Subtotals | ||||||||||
| Clothing | $100 | $100 | |||||||||
| School tuition | $60 | $60 | Taxes | ||||||||
| School supplies | Federal | ||||||||||
| Organization dues or fees | State | ||||||||||
| Lunch money | Local | ||||||||||
| Child care | Other | ||||||||||
| Toys/games | $50 | $50 | Subtotals | ||||||||
| Other | $100 | $100 | |||||||||
| Subtotals | 310 | 310 | Savings or Investments | ||||||||
| Retirement account | |||||||||||
| Pets | Investment account | ||||||||||
| Food | College | ||||||||||
| Medical | Other | ||||||||||
| Grooming | Subtotals | ||||||||||
| Toys | |||||||||||
| Other | Gifts and Donations | ||||||||||
| Subtotals | Charity 1 | ||||||||||
| Charity 2 | |||||||||||
| Personal Care | Charity 3 | ||||||||||
| Medical | Subtotals | ||||||||||
| Hair/nails | |||||||||||
| Clothing | Legal | ||||||||||
| Dry cleaning | Attorney | ||||||||||
| Health club | Alimony | ||||||||||
| Organization dues or fees | Payments on lien or judgment | ||||||||||
| Other | Other | ||||||||||
| Subtotals | Subtotals | ||||||||||