Remember School Expenses
Your budget plan did not include payments to school. My kids go to public school, and we have to pay about $200 each for book fees per school year, $300 each/year for marching band, lunch fees, and countless other things that come up. These expenses do not fit into any of the categories listed. I would add another category for these expenses.