2005 BUDGET

Income Per Mth July 2005 4. Loan Payments 0-10% 50 7. Household/Person 5-2
Salary ( Mike)Net 2,930.00 Franscar Paymt
Salary ( Fran)Net 2,073.00
Other (Net Take Home) 1000 Master Card Mikes
TOTAL MONTHLY INCOME $6,003.00 Sear's Mastercard 50
% Guide* Sear's other
1. Giving 10%
Tithe 200 Wells Fargo
Other Contrib. 100 Bank Loans
World Vission 25 Credit Union
NET SPENDABLE INCOME 5,678.00 Family Friends
(Total Income Less Giving) Other
% Guide* 5. Auto/Transportation 5% 400 8. Professional Servi
Licences
2. Savings 5-10% 500 Gas 400
Oil/Lube
3. Housing 25-38% 1,752.26 Repairs
Mortgage 1,200.00 Parking
Taxes Registration
Insurance Other
Maintaince 6. Insurance 5% 604.67 9.Entertainment
Electrical 77.94 Life
Derrells Storage 152.5 Medical
House Phone 33.08 Dental
Frans Car Insur 230
Mike & Fran Cell 74.73 Evans Car Insur
Evan Cell 53.17 Erics Mercury Ins 155.67
Erics Cell 65.79 Mikes Truck insu 219
Comcast Cable 95.05 Other
1,752.26

604.67
500
450
400

240
120
50
 400

240
120
50
7. Household/Person 5-22% 450 Income vs Expense:
Food 400 Total Income 5,678.00
Household items Less Total Expenses 4,116.93
Cosmetics
Barber Income Over(under) 1,561.07
Laundry/Cleaning 50
Books
Gifts
Education
Clothing
Allowances
Other
8. Professional Servi 5-15% 120
Dental
Medical/Presc
Legal
Union Dues
Evans Braces Pymt 120

Other
9.Entertainment 5-10% 240
Dining Out 100
Lunches 40
Movie/Events 100
Vacation Trips

Health Club
Hobbies
Other
 2005 BUDGET
Income Per Mth July 2005 4. Loan Payments 0-10% 50 7. Household/Person 5-2
Salary ( Mike)Net 2,930.00 Franscar Paymt
Salary ( Fran)Net 2,073.00
Other (Net Take Home) 1000 Master Card Mikes
TOTAL MONTHLY INCOME $6,003.00 Sear's Mastercard 50
% Guide* Sear's other
1. Giving 10%
Tithe 200 Wells Fargo
Other Contrib. 100 Bank Loans
World Vission 25 Credit Union
NET SPENDABLE INCOME 5,678.00 Family Friends
(Total Income Less Giving) Other
% Guide* 5. Auto/Transportation 5% 400 8. Professional Servi
Licences
2. Savings 5-10% 500 Gas 400
Oil/Lube
3. Housing 25-38% 1,752.26 Repairs
Mortgage 1,200.00 Parking
Taxes Registration
Insurance Other
Maintaince 6. Insurance 5% 604.67 9.Entertainment
Electrical 77.94 Life
Derrells Storage 152.5 Medical
House Phone 33.08 Dental
Frans Car Insur 230
Mike & Fran Cell 74.73 Evans Car Insur
Evan Cell 53.17 Erics Mercury Ins 155.67
Erics Cell 65.79 Mikes Truck insu 219
Comcast Cable 95.05 Other
1,752.26

604.67
500
450
400

240
120
50
 400

240
120
50
7. Household/Person 5-22% 450 Income vs Expense:
Food 400 Total Income 5,678.00
Household items Less Total Expenses 4,116.93
Cosmetics
Barber Income Over(under) 1,561.07
Laundry/Cleaning 50
Books
Gifts
Education
Clothing
Allowances
Other
8. Professional Servi 5-15% 120
Dental
Medical/Presc
Legal
Union Dues
Evans Braces Pymt 120

Other
9.Entertainment 5-10% 240
Dining Out 100
Lunches 40
Movie/Events 100
Vacation Trips

Health Club
Hobbies
Other
 2005 BUDGET
Income Per Mth July 2005 4. Loan Payments 0-10% 50 7. Household/Person 5-2
Salary ( Mike)Net 2,930.00 Franscar Paymt
Salary ( Fran)Net 2,073.00
Other (Net Take Home) 1000 Master Card Mikes
TOTAL MONTHLY INCOME $6,003.00 Sear's Mastercard 50
% Guide* Sear's other
1. Giving 10%
Tithe 200 Wells Fargo
Other Contrib. 100 Bank Loans
World Vission 25 Credit Union
NET SPENDABLE INCOME 5,678.00 Family Friends
(Total Income Less Giving) Other
% Guide* 5. Auto/Transportation 5% 400 8. Professional Servi
Licences
2. Savings 5-10% 500 Gas 400
Oil/Lube
3. Housing 25-38% 1,752.26 Repairs
Mortgage 1,200.00 Parking
Taxes Registration
Insurance Other
Maintaince 6. Insurance 5% 604.67 9.Entertainment
Electrical 77.94 Life
Derrells Storage 152.5 Medical
House Phone 33.08 Dental
Frans Car Insur 230
Mike & Fran Cell 74.73 Evans Car Insur
Evan Cell 53.17 Erics Mercury Ins 155.67
Erics Cell 65.79 Mikes Truck insu 219
Comcast Cable 95.05 Other
1,752.26

604.67
500
450
400

240
120
50
 400

240
120
50
7. Household/Person 5-22% 450 Income vs Expense:
Food 400 Total Income 5,678.00
Household items Less Total Expenses 4,116.93
Cosmetics
Barber Income Over(under) 1,561.07
Laundry/Cleaning 50
Books
Gifts
Education
Clothing
Allowances
Other
8. Professional Servi 5-15% 120
Dental
Medical/Presc
Legal
Union Dues
Evans Braces Pymt 120

Other
9.Entertainment 5-10% 240
Dining Out 100
Lunches 40
Movie/Events 100
Vacation Trips

Health Club
Hobbies
Other
 2005 BUDGET
Income Per Mth July 2005 4. Loan Payments 0-10% 50 7. Household/Person 5-2
Salary ( Mike)Net 2,930.00 Franscar Paymt
Salary ( Fran)Net 2,073.00
Other (Net Take Home) 1000 Master Card Mikes
TOTAL MONTHLY INCOME $6,003.00 Sear's Mastercard 50
% Guide* Sear's other
1. Giving 10%
Tithe 200 Wells Fargo
Other Contrib. 100 Bank Loans
World Vission 25 Credit Union
NET SPENDABLE INCOME 5,678.00 Family Friends
(Total Income Less Giving) Other
% Guide* 5. Auto/Transportation 5% 400 8. Professional Servi
Licences
2. Savings 5-10% 500 Gas 400
Oil/Lube
3. Housing 25-38% 1,752.26 Repairs
Mortgage 1,200.00 Parking
Taxes Registration
Insurance Other
Maintaince 6. Insurance 5% 604.67 9.Entertainment
Electrical 77.94 Life
Derrells Storage 152.5 Medical
House Phone 33.08 Dental
Frans Car Insur 230
Mike & Fran Cell 74.73 Evans Car Insur
Evan Cell 53.17 Erics Mercury Ins 155.67
Erics Cell 65.79 Mikes Truck insu 219
Comcast Cable 95.05 Other
1,752.26

604.67
500
450
400

240
120
50
 400

240
120
50
7. Household/Person 5-22% 450 Income vs Expense:
Food 400 Total Income 5,678.00
Household items Less Total Expenses 4,116.93
Cosmetics
Barber Income Over(under) 1,561.07
Laundry/Cleaning 50
Books
Gifts
Education
Clothing
Allowances
Other
8. Professional Servi 5-15% 120
Dental
Medical/Presc
Legal
Union Dues
Evans Braces Pymt 120

Other
9.Entertainment 5-10% 240
Dining Out 100
Lunches 40
Movie/Events 100
Vacation Trips

Health Club
Hobbies
Other
 2005 BUDGET
Income Per Mth July 2005 4. Loan Payments 0-10% 50 7. Household/Person 5-2
Salary ( Mike)Net 2,930.00 Franscar Paymt
Salary ( Fran)Net 2,073.00
Other (Net Take Home) 1000 Master Card Mikes
TOTAL MONTHLY INCOME $6,003.00 Sear's Mastercard 50
% Guide* Sear's other
1. Giving 10%
Tithe 200 Wells Fargo
Other Contrib. 100 Bank Loans
World Vission 25 Credit Union
NET SPENDABLE INCOME 5,678.00 Family Friends
(Total Income Less Giving) Other
% Guide* 5. Auto/Transportation 5% 400 8. Professional Servi
Licences
2. Savings 5-10% 500 Gas 400
Oil/Lube
3. Housing 25-38% 1,752.26 Repairs
Mortgage 1,200.00 Parking
Taxes Registration
Insurance Other
Maintaince 6. Insurance 5% 604.67 9.Entertainment
Electrical 77.94 Life
Derrells Storage 152.5 Medical
House Phone 33.08 Dental
Frans Car Insur 230
Mike & Fran Cell 74.73 Evans Car Insur
Evan Cell 53.17 Erics Mercury Ins 155.67
Erics Cell 65.79 Mikes Truck insu 219
Comcast Cable 95.05 Other
1,752.26

604.67
500
450
400

240
120
50
 400

240
120
50
7. Household/Person 5-22% 450 Income vs Expense:
Food 400 Total Income 5,678.00
Household items Less Total Expenses 4,116.93
Cosmetics
Barber Income Over(under) 1,561.07
Laundry/Cleaning 50
Books
Gifts
Education
Clothing
Allowances
Other
8. Professional Servi 5-15% 120
Dental
Medical/Presc
Legal
Union Dues
Evans Braces Pymt 120

Other
9.Entertainment 5-10% 240
Dining Out 100
Lunches 40
Movie/Events 100
Vacation Trips

Health Club
Hobbies
Other
 2005 BUDGET
Income Per Mth July 2005 4. Loan Payments 0-10% 50 7. Household/Person 5-2
Salary ( Mike)Net 2,930.00 Franscar Paymt
Salary ( Fran)Net 2,073.00
Other (Net Take Home) 1000 Master Card Mikes
TOTAL MONTHLY INCOME $6,003.00 Sear's Mastercard 50
% Guide* Sear's other
1. Giving 10%
Tithe 200 Wells Fargo
Other Contrib. 100 Bank Loans
World Vission 25 Credit Union
NET SPENDABLE INCOME 5,678.00 Family Friends
(Total Income Less Giving) Other
% Guide* 5. Auto/Transportation 5% 400 8. Professional Servi
Licences
2. Savings 5-10% 500 Gas 400
Oil/Lube
3. Housing 25-38% 1,752.26 Repairs
Mortgage 1,200.00 Parking
Taxes Registration
Insurance Other
Maintaince 6. Insurance 5% 604.67 9.Entertainment
Electrical 77.94 Life
Derrells Storage 152.5 Medical
House Phone 33.08 Dental
Frans Car Insur 230
Mike & Fran Cell 74.73 Evans Car Insur
Evan Cell 53.17 Erics Mercury Ins 155.67
Erics Cell 65.79 Mikes Truck insu 219
Comcast Cable 95.05 Other

10240

1,752.26

500 400 604.67 450

50 120
 1,752.26

500 400 604.67 450

50 120
7. Household/Person 5-22% 450 Income vs Expense:
Food 400 Total Income 5,678.00
Household items Less Total Expenses 14,116.93
Cosmetics
Barber Income Over(under) (8,438.93)
Laundry/Cleaning 50
Books
Gifts
Education
Clothing
Allowances
Other
8. Professional Servi 5-15% 120
Dental
Medical/Presc
Legal
Union Dues
Evans Braces Pymt 120

Other
9.Entertainment 5-10% 10240
Dining Out 100
Lunches 40
Movie/Events 100
Vacation Trips

Health Club
Hobbies
Other 10000
 2005 BUDGET
Income Per Mth July 2005 4. Loan Payments 0-10% 50 7. Household/Person 5-2
Salary ( Mike)Net 2,930.00 Franscar Paymt
Salary ( Fran)Net 2,073.00
Other (Net Take Home) 1000 Master Card Mikes
TOTAL MONTHLY INCOME $6,003.00 Sear's Mastercard 50
% Guide* Sear's other
1. Giving 10%
Tithe 200 Wells Fargo
Other Contrib. 100 Bank Loans
World Vission 25 Credit Union
NET SPENDABLE INCOME 5,678.00 Family Friends
(Total Income Less Giving) Other
% Guide* 5. Auto/Transportation 5% 400 8. Professional Servi
Licences
2. Savings 5-10% 500 Gas 400
Oil/Lube
3. Housing 25-38% 1,752.26 Repairs
Mortgage 1,200.00 Parking
Taxes Registration
Insurance Other
Maintaince 6. Insurance 5% 604.67 9.Entertainment
Electrical 77.94 Life
Derrells Storage 152.5 Medical
House Phone 33.08 Dental
Frans Car Insur 230
Mike & Fran Cell 74.73 Evans Car Insur
Evan Cell 53.17 Erics Mercury Ins 155.67
Erics Cell 65.79 Mikes Truck insu 219
Comcast Cable 95.05 Other
1,752.26

604.67
500
450
400

240
120
50
 400

240
120
50
7. Household/Person 5-22% 450 Income vs Expense:
Food 400 Total Income 5,678.00
Household items Less Total Expenses 4,116.93
Cosmetics
Barber Income Over(under) 1,561.07
Laundry/Cleaning 50
Books
Gifts
Education
Clothing
Allowances
Other
8. Professional Servi 5-15% 120
Dental
Medical/Presc
Legal
Union Dues
Evans Braces Pymt 120

Other
9.Entertainment 5-10% 240
Dining Out 100
Lunches 40
Movie/Events 100
Vacation Trips

Health Club
Hobbies
Other
 2005 BUDGET
Income Per Mth July 2005 4. Loan Payments 0-10% 50 7. Household/Person 5-2
Salary ( Mike)Net 2,930.00 Franscar Paymt
Salary ( Fran)Net 2,073.00
Other (Net Take Home) 1000 Master Card Mikes
TOTAL MONTHLY INCOME $6,003.00 Sear's Mastercard 50
% Guide* Sear's other
1. Giving 10%
Tithe 200 Wells Fargo
Other Contrib. 100 Bank Loans
World Vission 25 Credit Union
NET SPENDABLE INCOME 5,678.00 Family Friends
(Total Income Less Giving) Other
% Guide* 5. Auto/Transportation 5% 400 8. Professional Servi
Licences
2. Savings 5-10% 500 Gas 400
Oil/Lube
3. Housing 25-38% 1,752.26 Repairs
Mortgage 1,200.00 Parking
Taxes Registration
Insurance Other
Maintaince 6. Insurance 5% 604.67 9.Entertainment
Electrical 77.94 Life
Derrells Storage 152.5 Medical
House Phone 33.08 Dental
Frans Car Insur 230
Mike & Fran Cell 74.73 Evans Car Insur
Evan Cell 53.17 Erics Mercury Ins 155.67
Erics Cell 65.79 Mikes Truck insu 219
Comcast Cable 95.05 Other
1,752.26

604.67
500
450
400

240
120
50
 400

240
120
50
7. Household/Person 5-22% 450 Income vs Expense:
Food 400 Total Income 5,678.00
Household items Less Total Expenses 4,116.93
Cosmetics
Barber Income Over(under) 1,561.07
Laundry/Cleaning 50
Books
Gifts
Education
Clothing
Allowances
Other
8. Professional Servi 5-15% 120
Dental
Medical/Presc
Legal
Union Dues
Evans Braces Pymt 120

Other
9.Entertainment 5-10% 240
Dining Out 100
Lunches 40
Movie/Events 100
Vacation Trips

Health Club
Hobbies
Other
 2005 BUDGET
Income Per Mth July 2005 4. Loan Payments 0-10% 50 7. Household/Person 5-2
Salary ( Mike)Net 2,930.00 Franscar Paymt
Salary ( Fran)Net 2,073.00
Other (Net Take Home) 1000 Master Card Mikes
TOTAL MONTHLY INCOME $6,003.00 Sear's Mastercard 50
% Guide* Sear's other
1. Giving 10%
Tithe 200 Wells Fargo
Other Contrib. 100 Bank Loans
World Vission 25 Credit Union
NET SPENDABLE INCOME 5,678.00 Family Friends
(Total Income Less Giving) Other
% Guide* 5. Auto/Transportation 5% 400 8. Professional Servi
Licences
2. Savings 5-10% 500 Gas 400
Oil/Lube
3. Housing 25-38% 1,752.26 Repairs
Mortgage 1,200.00 Parking
Taxes Registration
Insurance Other
Maintaince 6. Insurance 5% 604.67 9.Entertainment
Electrical 77.94 Life
Derrells Storage 152.5 Medical
House Phone 33.08 Dental
Frans Car Insur 230
Mike & Fran Cell 74.73 Evans Car Insur
Evan Cell 53.17 Erics Mercury Ins 155.67
Erics Cell 65.79 Mikes Truck insu 219
Comcast Cable 95.05 Other
1,752.26

604.67
500
450
400

240
120
50
 400

240
120
50
7. Household/Person 5-22% 450 Income vs Expense:
Food 400 Total Income 5,678.00
Household items Less Total Expenses 4,116.93
Cosmetics
Barber Income Over(under) 1,561.07
Laundry/Cleaning 50
Books
Gifts
Education
Clothing
Allowances
Other
8. Professional Servi 5-15% 120
Dental
Medical/Presc
Legal
Union Dues
Evans Braces Pymt 120

Other
9.Entertainment 5-10% 240
Dining Out 100
Lunches 40
Movie/Events 100
Vacation Trips

Health Club
Hobbies
Other
 2005 BUDGET
Income Per Mth July 2005 4. Loan Payments 0-10% 50 7. Household/Person 5-2
Salary ( Mike)Net 2,930.00 Franscar Paymt
Salary ( Fran)Net 2,073.00
Other (Net Take Home) 1000 Master Card Mikes
TOTAL MONTHLY INCOME $6,003.00 Sear's Mastercard 50
% Guide* Sear's other
1. Giving 10%
Tithe 200 Wells Fargo
Other Contrib. 100 Bank Loans
World Vission 25 Credit Union
NET SPENDABLE INCOME 5,678.00 Family Friends
(Total Income Less Giving) Other
% Guide* 5. Auto/Transportation 5% 400 8. Professional Servi
Licences
2. Savings 5-10% 500 Gas 400
Oil/Lube
3. Housing 25-38% 1,752.26 Repairs
Mortgage 1,200.00 Parking
Taxes Registration
Insurance Other
Maintaince 6. Insurance 5% 604.67 9.Entertainment
Electrical 77.94 Life
Derrells Storage 152.5 Medical
House Phone 33.08 Dental
Frans Car Insur 230
Mike & Fran Cell 74.73 Evans Car Insur
Evan Cell 53.17 Erics Mercury Ins 155.67
Erics Cell 65.79 Mikes Truck insu 219
Comcast Cable 95.05 Other
1,752.26

604.67
500
450
400

240
120
50
 400

240
120
50
7. Household/Person 5-22% 450 Income vs Expense:
Food 400 Total Income 5,678.00
Household items Less Total Expenses 4,116.93
Cosmetics
Barber Income Over(under) 1,561.07
Laundry/Cleaning 50
Books
Gifts
Education
Clothing
Allowances
Other
8. Professional Servi 5-15% 120
Dental
Medical/Presc
Legal
Union Dues
Evans Braces Pymt 120

Other
9.Entertainment 5-10% 240
Dining Out 100
Lunches 40
Movie/Events 100
Vacation Trips

Health Club
Hobbies
Other
 2005 BUDGET
Income Per Mth July 2005 4. Loan Payments 0-10% 50 7. Household/Person 5-2
Salary ( Mike)Net 2,930.00 Franscar Paymt
Salary ( Fran)Net 2,073.00
Other (Net Take Home) 1000 Master Card Mikes
TOTAL MONTHLY INCOME $6,003.00 Sear's Mastercard 50
% Guide* Sear's other
1. Giving 10%
Tithe 200 Wells Fargo
Other Contrib. 100 Bank Loans
World Vission 25 Credit Union
NET SPENDABLE INCOME 5,678.00 Family Friends
(Total Income Less Giving) Other
% Guide* 5. Auto/Transportation 5% 400 8. Professional Servi
Licences
2. Savings 5-10% 500 Gas 400
Oil/Lube
3. Housing 25-38% 1,752.26 Repairs
Mortgage 1,200.00 Parking
Taxes Registration
Insurance Other
Maintaince 6. Insurance 5% 604.67 9.Entertainment
Electrical 77.94 Life
Derrells Storage 152.5 Medical
House Phone 33.08 Dental
Frans Car Insur 230
Mike & Fran Cell 74.73 Evans Car Insur
Evan Cell 53.17 Erics Mercury Ins 155.67
Erics Cell 65.79 Mikes Truck insu 219
Comcast Cable 95.05 Other
1,752.26

604.67
500
450
400

240
120
50
 400

240
120
50
7. Household/Person 5-22% 450 Income vs Expense:
Food 400 Total Income 5,678.00
Household items Less Total Expenses 4,116.93
Cosmetics
Barber Income Over(under) 1,561.07
Laundry/Cleaning 50
Books
Gifts
Education
Clothing
Allowances
Other
8. Professional Servi 5-15% 120
Dental
Medical/Presc
Legal
Union Dues
Evans Braces Pymt 120

Other
9.Entertainment 5-10% 240
Dining Out 100
Lunches 40
Movie/Events 100
Vacation Trips

Health Club
Hobbies
Other
 2005 BUDGET
Income Per Mth July 2005 4. Loan Payments 0-10% 50 7. Household/Person 5-2
Salary ( Mike)Net 2,930.00 Franscar Paymt
Salary ( Fran)Net 2,073.00
Other (Net Take Home) 1000 Master Card Mikes
TOTAL MONTHLY INCOME $6,003.00 Sear's Mastercard 50
% Guide* Sear's other
1. Giving 10%
Tithe 200 Wells Fargo
Other Contrib. 100 Bank Loans
World Vission 25 Credit Union
NET SPENDABLE INCOME 5,678.00 Family Friends
(Total Income Less Giving) Other
% Guide* 5. Auto/Transportation 5% 400 8. Professional Servi
Licences
2. Savings 5-10% 500 Gas 400
Oil/Lube
3. Housing 25-38% 1,752.26 Repairs
Mortgage 1,200.00 Parking
Taxes Registration
Insurance Other
Maintaince 6. Insurance 5% 604.67 9.Entertainment
Electrical 77.94 Life
Derrells Storage 152.5 Medical
House Phone 33.08 Dental
Frans Car Insur 230
Mike & Fran Cell 74.73 Evans Car Insur
Evan Cell 53.17 Erics Mercury Ins 155.67
Erics Cell 65.79 Mikes Truck insu 219
Comcast Cable 95.05 Other
1,752.26

604.67
500
450
400

240
120
50
 400

240
120
50
7. Household/Person 5-22% 450 Income vs Expense:
Food 400 Total Income 5,678.00
Household items Less Total Expenses 4,116.93
Cosmetics
Barber Income Over(under) 1,561.07
Laundry/Cleaning 50
Books
Gifts
Education
Clothing
Allowances
Other
8. Professional Servi 5-15% 120
Dental
Medical/Presc
Legal
Union Dues
Evans Braces Pymt 120

Other
9.Entertainment 5-10% 240
Dining Out 100
Lunches 40
Movie/Events 100
Vacation Trips

Health Club
Hobbies
Other
 2005 BUDGET
Income Per Mth July 2005 4. Loan Payments 0-10% 50 7. Household/Person 5-2
Salary ( Mike)Net 2,930.00 Franscar Paymt
Salary ( Fran)Net 2,073.00
Other (Net Take Home) 1000 Master Card Mikes
TOTAL MONTHLY INCOME $6,003.00 Sear's Mastercard 50
% Guide* Sear's other
1. Giving 10%
Tithe 200 Wells Fargo
Other Contrib. 100 Bank Loans
World Vission 25 Credit Union
NET SPENDABLE INCOME 5,678.00 Family Friends
(Total Income Less Giving) Other
% Guide* 5. Auto/Transportation 5% 400 8. Professional Servi
Licences
2. Savings 5-10% 500 Gas 400
Oil/Lube
3. Housing 25-38% 1,752.26 Repairs
Mortgage 1,200.00 Parking
Taxes Registration
Insurance Other
Maintaince 6. Insurance 5% 604.67 9.Entertainment
Electrical 77.94 Life
Derrells Storage 152.5 Medical
House Phone 33.08 Dental
Frans Car Insur 230
Mike & Fran Cell 74.73 Evans Car Insur
Evan Cell 53.17 Erics Mercury Ins 155.67
Erics Cell 65.79 Mikes Truck insu 219
Comcast Cable 95.05 Other
1,752.26

604.67
500
450
400

240
120
50
 400

240
120
50
7. Household/Person 5-22% 450 Income vs Expense:
Food 400 Total Income 5,678.00
Household items Less Total Expenses 4,116.93
Cosmetics
Barber Income Over(under) 1,561.07
Laundry/Cleaning 50
Books
Gifts
Education
Clothing
Allowances
Other
8. Professional Servi 5-15% 120
Dental
Medical/Presc
Legal
Union Dues
Evans Braces Pymt 120

Other
9.Entertainment 5-10% 240
Dining Out 100
Lunches 40
Movie/Events 100
Vacation Trips

Health Club
Hobbies
Other
 2005 BUDGET
Income Per Mth July 2005 4. Loan Payments 0-10% 600 7. Household/Person 5-2
Salary ( Mike)Net 35,160.00 Franscar Paymt 0.000
Salary ( Fran)Net 24,876.00 0.000
Other (Net Take Home) 12,000.00 Master Card Mikes 0.000
TOTAL MONTHLY INCOME $72,036.00 Sear's Mastercard 600.000
% Guide* Sear's other 0.000
1. Giving 10% 0.000
Tithe 2400 Wells Fargo 0.000
Other Contrib. 1200 Bank Loans 0.000
World Vission 300 Credit Union 0.000
NET SPENDABLE INCOME 68,136.00 Family Friends 0.000
(Total Income Less Giving) Other 0.000
% Guide* 5. Auto/Transportation 5% 4800 8. Professional Servi
Licences 0.000
2. Savings 5-10% 6000 Gas 4800.000
Oil/Lube 0.000
3. Housing 25-38% 21,027.12 Repairs 0.000
Mortgage 14,400.00 Parking 0.000
Taxes 0.00 Registration 0.000
Insurance 0.00 Other 0.000
Maintaince 0.00 6. Insurance 5% 7256.04 9.Entertainment
Electrical 935.28 Life 0.000
Derrells Storage 1,830.00 Medical 0.000
House Phone 396.96 Dental 0.000
0.00 Frans Car Insur 2760.000
Mike & Fran Cell 896.76 Evans Car Insur 0.000
Evan Cell 638.04 Erics Mercury Ins 1868.040
Erics Cell 789.48 Mikes Truck insu 2628.000
Comcast Cable 1,140.60 Other 0.000

21,027.12

12880

7256.04
6000
5400
4800

1440
600
6000
5400
4800

1440
600
7. Household/Person 5-22% 5400 Income vs Expense:
Food 4800.00 Total Income 68,136.00
Household items 0.00 Less Total Expenses 59,403.16
Cosmetics 0.00
Barber 0.00 Income Over(under) 8,732.84
Laundry/Cleaning 600.00
Books 0.00
Gifts 0.00
Education 0.00
Clothing 0.00
Allowances 0.00
Other 0.00
8. Professional Servi 5-15% 1440
Dental 0.000
Medical/Presc 0.000
Legal 0.000
Union Dues 0.000
Evans Braces Pymt 1440.000
0.000
Other 0.000
9.Entertainment 5-10% 12880
Dining Out 1200.000
Lunches 480.000
Movie/Events 1200.000
Vacation Trips 0.000
0.000
Health Club 0.000
Hobbies 0.000
Other 10000.000