2005 Budget

Income Per Mth Jan 2005 4. Loan Pyments Salary (Mike) Net 29,700.00 Frans Car Paymt Salary (Fran) Net 21,130.00 Other (Net Take Home) 4,400.00 Master Card Mikes TOTAL MONTHLY INCOME $55,230.00 Sears Mastercard % Guide* Sears Other 1. Giving 10% Tithe 2,400.00 Wells Fargo Other Contrib. Bank Loans World Vission 650.00 Credit Union NET SPENDABLE INCOME $52,180.00 Family Friends (Total Income Less Giving) Other % Guide* 5. Auto/Transportation Licences 2.Savings 5-10% $500.00 Gas Oil/Lube 3. Housing 25-38% $22,489.78 Repairs 13,600.00 Parking Mortgage Registration Taxes Other Insurance Maintaince 400.00 6. Insurance Electrical 1257.34 Life Derrells Storage 2077.5 Medical House Phone 778.8 Dental Frans Car Insur Mike & Fran Cell 1222.03 Evans Car Insur Evan Cell 984.87 Erics Mercury Ins Erics Cell 1123.69 Mikes truck Insu Comcast Cable 1445.55 Other 0-10% 3,287.17 $4,237.17 7. Household/person Food Household items Cosmetics Barber Laundry/cleaning Books Gifts Education Clothing Allowances Other $5,248.00 8. Professional Service Denatl Medical/Presc Legal Union Dues Evans Braces Pymt Other $8,883.65 9. Entertainment Dining Out Lunches Movies/Events Vaction Trips Health Club Hobbies Other 5-22% 4,800.00 $4,800.00 Income vs Expense: Income $109,138.00 Less Total Expenses $51,718.60 Income Over(Under) $57,419.40

950.00

5% 4,800.00 448.00

5-15%

$1,720.00

1,720.00

5% 1,032.28

5-10% 1,500.00 840.00 1,500.00

$3,840.00

2,930.00 2,112.37 2,809.00

$25,000.00 $20,000.00 $15,000.00 $10,000.00 $5,000.00 $0.00

1

2.Savings 3. Housing 4. Loan Pyments 5. Auto/Transportation 6. Insurance 7. Household/person 8. Professional Service 9. Entertainment