2005 Budget

Income Per Mth July2005 Salary (Mike) Net 2,930.00 Salary (Fran) Net 2,073.00 Other (Net Take Home) 400.00 TOTAL MONTHLY INCOME % Guide* 1. Giving 10% Tithe 200.00 Other Contrib. World Vission 25.00 NET SPENDABLE INCOME (Total Income Less Giving) % Guide* 2.Savings 3. Housing Mortgage Taxes Insurance Maintaince Electrical Derrells Storage House Phone Mike & Fran Cell Evan Cell Erics Cell Comcast Cable
$1,800.00 $1,600.00 $1,400.00 $1,200.00
$1,000.00

4. Loan Pyments Frans Car Paymt Master Card Mikes Sears Mastercard Sears Other

0-10% 262.47

$5,403.00

50.00

5-10% 25-38% 1,200.00

77.94 152.5 33.08 74.73 53.17 65.79 95.05

Wells Fargo Bank Loans Credit Union $5,178.00 Family Friends Other 5. Auto/Transportation Licences $500.00 Gas Oil/Lube $1,752.26 Repairs Parking Registration Other 6. Insurance Life Medical Dental Frans Car Insur Evans Car Insur Erics Mercury Ins Mikes truck Insu Other
2.Savings 3. Housing 4. Loan Pyments 5. Auto/Transportation 6. Insurance
7. Household/person

5% 400.00

$312.47 7. Household/person Food Household items Cosmetics Barber Laundry/cleaning Books Gifts Education Clothing Allowances Other $400.00 8. Professional Service Denatl Medical/Presc Legal Union Dues Evans Braces Pymt Other $662.15 9. Entertainment Dining Out Lunches Movies/Events Vaction Trips Health Club Hobbies Other

5-22% 400.00

$400.00

Income vs Expense: $5,178.00 Less Total Expenses $4,386.88 Income Over(Under) $791.12

5-15%

$120.00

120.00

5% 57.48

5-10% 100.00 40.00 100.00

$240.00

230.00 155.67 219.00

$800.00 $600.00 $400.00 $200.00 $0.00 1

8. Professional Service 9. Entertainment