Income Per Mth2013

4. Loan Payments
Salary (Mike) Net
58,771.80
FransCar Paymt
Salary (Fran) Net
25,077.00
Other (Net Take Home)
10,950.00
Master Card Mikes
TOTAL MONTHLY INCOME
$94,798.80 Sears Mastercard
% Guide*
Sears Other
1. Giving
10%
Tithe
2,100.00
Wells Fargo
Other Contrib.
600.00
Bank Loans
World Vission
180.00
Credit Union
NET SPENDING INCOME
$91,918.80 Family Friends
(Total Income Less Giving)
Other
% Guide*
5. Auto/Transportation
Licenses
2. Savings
5-10%
1,025.50 Gas
Oil/Lube
3. Housing
25-38% $21,374.37 Repairs
Mortgage
15,000.00
Parking
Taxes
Registration
Insurance
Other
Maintenance
543.00
6. Insurance
Electrical
1,081.80
Life
Darrells Storage
545.00
Medical
House Phone
367.43
Dental
0.00
Frans Car Insur
Mike & Fran Cell
1,407.56
Evans Car Insur
Evan Cell
769.11
Erics Mercury Insur
Erics Cell
635.47
Mikes Truck Insur
Comcast Cable
1,025.00
Other

Budget Expenses
0-10%
$6,126.18 7. Household/Persona
2,729.16
Food
0.00
Household Items
414.05
Cosmetics
241.44
Barber
263.11
Laundry/Ceaning
0.00
Books
759.24
Gifts
681.00
Education
431.76
Clothing
280.00
Allowances
326.42
Other
5%
$6,720.58 8. Professional Service
375.12
Dental
4,636.05
Medical/Presc
297.96
Legal
182.55
Union Dues
728.50
Evans Braces Pymt
281.52
218.88
Other
5%
$10,425.36 9. Entertainment
480.00
Dinning Out
638.90
Lunches
595.20
Movies/Events
1,857.48
Vacation Trips
1,631.64
2,408.16
Health Club
2,520.00
Hobbies
293.98
Other

5-22%
$10,601.50
Income vs Expense:
4,050.17
Total Income
$ 91,918.80
763.82
Less Total Expenses
$68,452.71
532.47
271.10
Income Over (Under)
$23,466.09
483.82
Expenses
230.50
729.45
488.30
1,780.77
980.00
291.10
5-15%
$4,036.67
946.80
519.48
25,000.00
554.52
373.20
20,000.00
1,198.68
0.00
15,000.00
443.99
5-10%
$8,142.55
10,000.00
1,226.53
458.59
5,000.00
1,007.89
3,853.60
0.00
0.00
1
420.00
903.24
272.70

2. Savings
3. Housing
4. Loan Payments
5. Auto/Transportation
6. Insurance

7. Household/Persona
8. Professional Service
9. Entertainment