2014 BUDGET

Income Per Mth July2005

Salary ( Mike)Net
240,00.00
Salary ( Fran)Net
0.00
Other (Net Take Home)
6000
TOTAL MONTHLY INCOME
% Guide*
1. Giving
10%
Tithe
1,000.00
Other Contrib.
2,000.00
World Vission
1,500.00
NET SPENDABLE INCOME
(Total Income Less Giving)
% Guide*
2. Savings

5-10%

3. Housing
Mortage
Taxes
Insurance
Maintaince
Electrical
Derrells Storage
House Phone
Mike & Fran Cell
Evan Cell
Erics Dell
Comcast Cable

25-38%
14,400.00

0.00
5,000.00
1,200.00
360.00
0.00
600.00
300.00
360.00
1,200.00

4. Loan Payments
FransCar Paymt

246,00.00

Master Card Mikes

Sears Mastercard
Sears other

Wells Fargo
Bank Loans
Credit Union
241,500
Family Friends
Other
5. Auto/ Transportation
Licenses
6,000.00
Gas
Oil/Lube
23,420.00
Repairs
Parking
Registration
Other
6. Insurance
Life
Medical
Dental
Frans Car Insur
Evan Car Insur
Erics Mercury Isur
Mikes Truck Insur
Other

0-10%
1500.00
0.00
360.00
360.00
360.00
0.00
900.00
300.00
0.00
360.00
0.00
5%
1200.00
1320.00
300.00
0.00
18.00
300.00
0.00
5%
1,200
500.00
500.00
300.00
300.00
300.00
300.00
0.00

Chart Title

0.00

5,000.00

10,000.00

15,000.00

20,000.00

25,000.00

30,000.00

4,140.00 7. HouseHold/Person
5-22%
Food
4,800.00
Householld items
1,320.00
Cosmetics
1,200.00
Barber
0.00
Laundry/cleaning
0.00
Books
400.00
Gifts
1,200.00
Education
18,000.00
Clothing
200.00
Allowances
500.00
Other
0.00
3,138.00 8. Professional Services 5-15%
Dental
1,200.00
Medical/Presc
2,000.00
Legal
0.00
Union Dues
0.00
Evans BracesPymt
1,200.00
0.00
Other
0.00
3,400.00 9. Entertainment
5-10%
Dining Out
2,400.00
Lunches
2,000.00
Movies/Events
4,000.00
Vacation Trips
10,000.00
0.00
Health Club
0.00
Hobbies
0.00
Other
5,000.00

27,620.00

Income vs Expense:
income
$241,500.00
Less Total Expenses
$95,518.00
Balance
$145,982.00
Notes about Budget

4,400.00

23,400.00

2014 BUDGET
Income Per Mth July2005
Salary ( Mike)Net
240,00.00
Salary ( Fran)Net
0.00
Other (Net Take Home)
6000
TOTAL MONTHLY INCOME
% Guide*
1. Giving
10%
Tithe
1,000.00
Other Contrib.
2,000.00
World Vission
1,500.00
NET SPENDABLE INCOME
(Total Income Less Giving)
% Guide*
2. Savings

5-10%

3. Housing
Mortage
Taxes
Insurance
Maintaince
Electrical
Derrells Storage
House Phone
Mike & Fran Cell
Evan Cell
Erics Dell
Comcast Cable

25-38%
14,400.00

0.00
5,000.00
1,200.00
360.00
0.00
600.00
300.00
360.00
1,200.00

4. Loan Payments
FransCar Paymt

246,00.00

Master Card Mikes

Sears Mastercard
Sears other

Wells Fargo
Bank Loans
Credit Union
241,500
Family Friends
Other
5. Auto/ Transportation
Licenses
6,000.00
Gas
Oil/Lube
23,420.00
Repairs
Parking
Registration
Other
6. Insurance
Life
Medical
Dental
Frans Car Insur
Evan Car Insur
Erics Mercury Isur
Mikes Truck Insur
Other

0-10%
1500.00
0.00
360.00
360.00
360.00
0.00
900.00
300.00
0.00
360.00
0.00
5%
1200.00
1320.00
300.00
0.00
18.00
300.00
0.00
5%
1,200
500.00
500.00
300.00
300.00
300.00
300.00
0.00

Chart Title

0.00

5,000.00

10,000.00

15,000.00

20,000.00

25,000.00

30,000.00

4,140.00 7. HouseHold/Person
5-22%
Food
4,800.00
Householld items
1,320.00
Cosmetics
1,200.00
Barber
0.00
Laundry/cleaning
0.00
Books
400.00
Gifts
1,200.00
Education
18,000.00
Clothing
200.00
Allowances
500.00
Other
0.00
3,138.00 8. Professional Services 5-15%
Dental
1,200.00
Medical/Presc
2,000.00
Legal
0.00
Union Dues
0.00
Evans BracesPymt
1,200.00
0.00
Other
0.00
3,400.00 9. Entertainment
5-10%
Dining Out
2,400.00
Lunches
2,000.00
Movies/Events
4,000.00
Vacation Trips
10,000.00
0.00
Health Club
0.00
Hobbies
0.00
Other
5,000.00

27,620.00

Income vs Expense:
income
$241,500.00
Less Total Expenses
$95,518.00
Balance
$145,982.00
Notes about Budget

4,400.00

23,400.00

2014 BUDGET
Income Per Mth July2005
Salary ( Mike)Net
240,00.00
Salary ( Fran)Net
0.00
Other (Net Take Home)
6000
TOTAL MONTHLY INCOME
% Guide*
1. Giving
10%
Tithe
1,000.00
Other Contrib.
2,000.00
World Vission
1,500.00
NET SPENDABLE INCOME
(Total Income Less Giving)
% Guide*
2. Savings

5-10%

3. Housing
Mortage
Taxes
Insurance
Maintaince
Electrical
Derrells Storage
House Phone
Mike & Fran Cell
Evan Cell
Erics Dell
Comcast Cable

25-38%
14,400.00

0.00
5,000.00
1,200.00
360.00
0.00
600.00
300.00
360.00
1,200.00

4. Loan Payments
FransCar Paymt

246,00.00

Master Card Mikes

Sears Mastercard
Sears other

Wells Fargo
Bank Loans
Credit Union
241,500
Family Friends
Other
5. Auto/ Transportation
Licenses
6,000.00
Gas
Oil/Lube
23,420.00
Repairs
Parking
Registration
Other
6. Insurance
Life
Medical
Dental
Frans Car Insur
Evan Car Insur
Erics Mercury Isur
Mikes Truck Insur
Other

0-10%
1500.00
0.00
360.00
360.00
360.00
0.00
900.00
300.00
0.00
360.00
0.00
5%
1200.00
1320.00
300.00
0.00
18.00
300.00
0.00
5%
1,200
500.00
500.00
300.00
300.00
300.00
300.00
0.00

Chart Title

0.00

5,000.00

10,000.00

15,000.00

20,000.00

25,000.00

30,000.00

4,140.00 7. HouseHold/Person
5-22%
Food
4,800.00
Householld items
1,320.00
Cosmetics
1,200.00
Barber
0.00
Laundry/cleaning
0.00
Books
400.00
Gifts
1,200.00
Education
18,000.00
Clothing
200.00
Allowances
500.00
Other
0.00
3,138.00 8. Professional Services 5-15%
Dental
1,200.00
Medical/Presc
2,000.00
Legal
0.00
Union Dues
0.00
Evans BracesPymt
1,200.00
0.00
Other
0.00
3,400.00 9. Entertainment
5-10%
Dining Out
2,400.00
Lunches
2,000.00
Movies/Events
4,000.00
Vacation Trips
10,000.00
0.00
Health Club
0.00
Hobbies
0.00
Other
5,000.00

27,620.00

Income vs Expense:
income
$241,500.00
Less Total Expenses
$95,518.00
Balance
$145,982.00
Notes about Budget

4,400.00

23,400.00

2014 BUDGET
Income Per Mth July2005
Salary ( Mike)Net
240,00.00
Salary ( Fran)Net
0.00
Other (Net Take Home)
6000
TOTAL MONTHLY INCOME
% Guide*
1. Giving
10%
Tithe
1,000.00
Other Contrib.
2,000.00
World Vission
1,500.00
NET SPENDABLE INCOME
(Total Income Less Giving)
% Guide*
2. Savings

5-10%

3. Housing
Mortage
Taxes
Insurance
Maintaince
Electrical
Derrells Storage
House Phone
Mike & Fran Cell
Evan Cell
Erics Dell
Comcast Cable

25-38%
14,400.00

0.00
5,000.00
1,200.00
360.00
0.00
600.00
300.00
360.00
1,200.00

4. Loan Payments
FransCar Paymt

246,00.00

Master Card Mikes

Sears Mastercard
Sears other

Wells Fargo
Bank Loans
Credit Union
241,500
Family Friends
Other
5. Auto/ Transportation
Licenses
6,000.00
Gas
Oil/Lube
23,420.00
Repairs
Parking
Registration
Other
6. Insurance
Life
Medical
Dental
Frans Car Insur
Evan Car Insur
Erics Mercury Isur
Mikes Truck Insur
Other

0-10%
1500.00
0.00
360.00
360.00
360.00
0.00
900.00
300.00
0.00
360.00
0.00
5%
1200.00
1320.00
300.00
0.00
18.00
300.00
0.00
5%
1,200
500.00
500.00
300.00
300.00
300.00
300.00
0.00

Chart Title

0.00

5,000.00

10,000.00

15,000.00

20,000.00

25,000.00

30,000.00

4,140.00 7. HouseHold/Person
5-22%
Food
4,800.00
Householld items
1,320.00
Cosmetics
1,200.00
Barber
0.00
Laundry/cleaning
0.00
Books
400.00
Gifts
1,200.00
Education
18,000.00
Clothing
200.00
Allowances
500.00
Other
0.00
3,138.00 8. Professional Services 5-15%
Dental
1,200.00
Medical/Presc
2,000.00
Legal
0.00
Union Dues
0.00
Evans BracesPymt
1,200.00
0.00
Other
0.00
3,400.00 9. Entertainment
5-10%
Dining Out
2,400.00
Lunches
2,000.00
Movies/Events
4,000.00
Vacation Trips
10,000.00
0.00
Health Club
0.00
Hobbies
0.00
Other
5,000.00

27,620.00

Income vs Expense:
income
$241,500.00
Less Total Expenses
$95,518.00
Balance
$145,982.00
Notes about Budget

4,400.00

23,400.00

2014 BUDGET
Income Per Mth July2005
Salary ( Mike)Net
240,00.00
Salary ( Fran)Net
0.00
Other (Net Take Home)
6000
TOTAL MONTHLY INCOME
% Guide*
1. Giving
10%
Tithe
1,000.00
Other Contrib.
2,000.00
World Vission
1,500.00
NET SPENDABLE INCOME
(Total Income Less Giving)
% Guide*
2. Savings

5-10%

3. Housing
Mortage
Taxes
Insurance
Maintaince
Electrical
Derrells Storage
House Phone
Mike & Fran Cell
Evan Cell
Erics Dell
Comcast Cable

25-38%
14,400.00

0.00
5,000.00
1,200.00
360.00
0.00
600.00
300.00
360.00
1,200.00

4. Loan Payments
FransCar Paymt

246,00.00

Master Card Mikes

Sears Mastercard
Sears other

Wells Fargo
Bank Loans
Credit Union
241,500
Family Friends
Other
5. Auto/ Transportation
Licenses
6,000.00
Gas
Oil/Lube
23,420.00
Repairs
Parking
Registration
Other
6. Insurance
Life
Medical
Dental
Frans Car Insur
Evan Car Insur
Erics Mercury Isur
Mikes Truck Insur
Other

0-10%
1500.00
0.00
360.00
360.00
360.00
0.00
900.00
300.00
0.00
360.00
0.00
5%
1200.00
1320.00
300.00
0.00
18.00
300.00
0.00
5%
1,200
500.00
500.00
300.00
300.00
300.00
300.00
0.00

Chart Title

0.00

5,000.00

10,000.00

15,000.00

20,000.00

25,000.00

30,000.00

4,140.00 7. HouseHold/Person
5-22%
Food
4,800.00
Householld items
1,320.00
Cosmetics
1,200.00
Barber
0.00
Laundry/cleaning
0.00
Books
400.00
Gifts
1,200.00
Education
18,000.00
Clothing
200.00
Allowances
500.00
Other
0.00
3,138.00 8. Professional Services 5-15%
Dental
1,200.00
Medical/Presc
2,000.00
Legal
0.00
Union Dues
0.00
Evans BracesPymt
1,200.00
0.00
Other
0.00
3,400.00 9. Entertainment
5-10%
Dining Out
2,400.00
Lunches
2,000.00
Movies/Events
4,000.00
Vacation Trips
10,000.00
0.00
Health Club
0.00
Hobbies
0.00
Other
5,000.00

27,620.00

Income vs Expense:
income
$241,500.00
Less Total Expenses
$95,518.00
Balance
$145,982.00
Notes about Budget

4,400.00

23,400.00

2014 BUDGET
Income Per Mth July2005
Salary ( Mike)Net
240,00.00
Salary ( Fran)Net
0.00
Other (Net Take Home)
6000
TOTAL MONTHLY INCOME
% Guide*
1. Giving
10%
Tithe
1,000.00
Other Contrib.
2,000.00
World Vission
1,500.00
NET SPENDABLE INCOME
(Total Income Less Giving)
% Guide*
2. Savings

5-10%

3. Housing
Mortage
Taxes
Insurance
Maintaince
Electrical
Derrells Storage
House Phone
Mike & Fran Cell
Evan Cell
Erics Dell
Comcast Cable

25-38%
14,400.00

0.00
5,000.00
1,200.00
360.00
0.00
600.00
300.00
360.00
1,200.00

4. Loan Payments
FransCar Paymt

246,00.00

Master Card Mikes

Sears Mastercard
Sears other

Wells Fargo
Bank Loans
Credit Union
241,500
Family Friends
Other
5. Auto/ Transportation
Licenses
6,000.00
Gas
Oil/Lube
23,420.00
Repairs
Parking
Registration
Other
6. Insurance
Life
Medical
Dental
Frans Car Insur
Evan Car Insur
Erics Mercury Isur
Mikes Truck Insur
Other

0-10%
1500.00
0.00
360.00
360.00
360.00
0.00
900.00
300.00
0.00
360.00
0.00
5%
1200.00
1320.00
300.00
0.00
18.00
300.00
0.00
5%
1,200
500.00
500.00
300.00
300.00
300.00
300.00
0.00

Chart Title

0.00

5,000.00

10,000.00

15,000.00

20,000.00

25,000.00

30,000.00

4,140.00 7. HouseHold/Person
5-22%
Food
4,800.00
Householld items
1,320.00
Cosmetics
1,200.00
Barber
0.00
Laundry/cleaning
0.00
Books
400.00
Gifts
1,200.00
Education
18,000.00
Clothing
200.00
Allowances
500.00
Other
0.00
3,138.00 8. Professional Services 5-15%
Dental
1,200.00
Medical/Presc
2,000.00
Legal
0.00
Union Dues
0.00
Evans BracesPymt
1,200.00
0.00
Other
0.00
3,400.00 9. Entertainment
5-10%
Dining Out
2,400.00
Lunches
2,000.00
Movies/Events
4,000.00
Vacation Trips
10,000.00
0.00
Health Club
0.00
Hobbies
0.00
Other
5,000.00

27,620.00

Income vs Expense:
income
$241,500.00
Less Total Expenses
$95,518.00
Balance
$145,982.00
Notes about Budget

4,400.00

23,400.00

2014 BUDGET
Income Per Mth July2005
Salary ( Mike)Net
240,00.00
Salary ( Fran)Net
0.00
Other (Net Take Home)
6000
TOTAL MONTHLY INCOME
% Guide*
1. Giving
10%
Tithe
1,000.00
Other Contrib.
2,000.00
World Vission
1,500.00
NET SPENDABLE INCOME
(Total Income Less Giving)
% Guide*
2. Savings

5-10%

3. Housing
Mortage
Taxes
Insurance
Maintaince
Electrical
Derrells Storage
House Phone
Mike & Fran Cell
Evan Cell
Erics Dell
Comcast Cable

25-38%
14,400.00

0.00
5,000.00
1,200.00
360.00
0.00
600.00
300.00
360.00
1,200.00

4. Loan Payments
FransCar Paymt

246,00.00

Master Card Mikes

Sears Mastercard
Sears other

Wells Fargo
Bank Loans
Credit Union
241,500
Family Friends
Other
5. Auto/ Transportation
Licenses
6,000.00
Gas
Oil/Lube
23,420.00
Repairs
Parking
Registration
Other
6. Insurance
Life
Medical
Dental
Frans Car Insur
Evan Car Insur
Erics Mercury Isur
Mikes Truck Insur
Other

0-10%
1500.00
0.00
360.00
360.00
360.00
0.00
900.00
300.00
0.00
360.00
0.00
5%
1200.00
1320.00
300.00
0.00
18.00
300.00
0.00
5%
1,200
500.00
500.00
300.00
300.00
300.00
300.00
0.00

Chart Title

0.00

5,000.00

10,000.00

15,000.00

20,000.00

25,000.00

30,000.00

4,140.00 7. HouseHold/Person
5-22%
Food
4,800.00
Householld items
1,320.00
Cosmetics
1,200.00
Barber
0.00
Laundry/cleaning
0.00
Books
400.00
Gifts
1,200.00
Education
18,000.00
Clothing
200.00
Allowances
500.00
Other
0.00
3,138.00 8. Professional Services 5-15%
Dental
1,200.00
Medical/Presc
2,000.00
Legal
0.00
Union Dues
0.00
Evans BracesPymt
1,200.00
0.00
Other
0.00
3,400.00 9. Entertainment
5-10%
Dining Out
2,400.00
Lunches
2,000.00
Movies/Events
4,000.00
Vacation Trips
10,000.00
0.00
Health Club
0.00
Hobbies
0.00
Other
5,000.00

27,620.00

Income vs Expense:
income
$241,500.00
Less Total Expenses
$95,518.00
Balance
$145,982.00
Notes about Budget

4,400.00

23,400.00

2014 BUDGET
Income Per Mth July2005
Salary ( Mike)Net
240,00.00
Salary ( Fran)Net
0.00
Other (Net Take Home)
6000
TOTAL MONTHLY INCOME
% Guide*
1. Giving
10%
Tithe
1,000.00
Other Contrib.
2,000.00
World Vission
1,500.00
NET SPENDABLE INCOME
(Total Income Less Giving)
% Guide*
2. Savings

5-10%

3. Housing
Mortage
Taxes
Insurance
Maintaince
Electrical
Derrells Storage
House Phone
Mike & Fran Cell
Evan Cell
Erics Dell
Comcast Cable

25-38%
14,400.00

0.00
5,000.00
1,200.00
360.00
0.00
600.00
300.00
360.00
1,200.00

4. Loan Payments
FransCar Paymt

246,00.00

Master Card Mikes

Sears Mastercard
Sears other

Wells Fargo
Bank Loans
Credit Union
241,500
Family Friends
Other
5. Auto/ Transportation
Licenses
6,000.00
Gas
Oil/Lube
23,420.00
Repairs
Parking
Registration
Other
6. Insurance
Life
Medical
Dental
Frans Car Insur
Evan Car Insur
Erics Mercury Isur
Mikes Truck Insur
Other

0-10%
1500.00
0.00
360.00
360.00
360.00
0.00
900.00
300.00
0.00
360.00
0.00
5%
1200.00
1320.00
300.00
0.00
18.00
300.00
0.00
5%
1,200
500.00
500.00
300.00
300.00
300.00
300.00
0.00

Chart Title

0.00

5,000.00

10,000.00

15,000.00

20,000.00

25,000.00

30,000.00

4,140.00 7. HouseHold/Person
5-22%
Food
4,800.00
Householld items
1,320.00
Cosmetics
1,200.00
Barber
0.00
Laundry/cleaning
0.00
Books
400.00
Gifts
1,200.00
Education
18,000.00
Clothing
200.00
Allowances
500.00
Other
0.00
3,138.00 8. Professional Services 5-15%
Dental
1,200.00
Medical/Presc
2,000.00
Legal
0.00
Union Dues
0.00
Evans BracesPymt
1,200.00
0.00
Other
0.00
3,400.00 9. Entertainment
5-10%
Dining Out
2,400.00
Lunches
2,000.00
Movies/Events
4,000.00
Vacation Trips
10,000.00
0.00
Health Club
0.00
Hobbies
0.00
Other
5,000.00

27,620.00

Income vs Expense:
income
$241,500.00
Less Total Expenses
$95,518.00
Balance
$145,982.00
Notes about Budget

4,400.00

23,400.00

2014 BUDGET
Income Per Mth July2005
Salary ( Mike)Net
240,00.00
Salary ( Fran)Net
0.00
Other (Net Take Home)
6000
TOTAL MONTHLY INCOME
% Guide*
1. Giving
10%
Tithe
1,000.00
Other Contrib.
2,000.00
World Vission
1,500.00
NET SPENDABLE INCOME
(Total Income Less Giving)
% Guide*
2. Savings

5-10%

3. Housing
Mortage
Taxes
Insurance
Maintaince
Electrical
Derrells Storage
House Phone
Mike & Fran Cell
Evan Cell
Erics Dell
Comcast Cable

25-38%
14,400.00

0.00
5,000.00
1,200.00
360.00
0.00
600.00
300.00
360.00
1,200.00

4. Loan Payments
FransCar Paymt

246,00.00

Master Card Mikes

Sears Mastercard
Sears other

Wells Fargo
Bank Loans
Credit Union
241,500
Family Friends
Other
5. Auto/ Transportation
Licenses
6,000.00
Gas
Oil/Lube
23,420.00
Repairs
Parking
Registration
Other
6. Insurance
Life
Medical
Dental
Frans Car Insur
Evan Car Insur
Erics Mercury Isur
Mikes Truck Insur
Other

0-10%
1500.00
0.00
360.00
360.00
360.00
0.00
900.00
300.00
0.00
360.00
0.00
5%
1200.00
1320.00
300.00
0.00
18.00
300.00
0.00
5%
1,200
500.00
500.00
300.00
300.00
300.00
300.00
0.00

Chart Title

0.00

5,000.00

10,000.00

15,000.00

20,000.00

25,000.00

30,000.00

4,140.00 7. HouseHold/Person
5-22%
Food
4,800.00
Householld items
1,320.00
Cosmetics
1,200.00
Barber
0.00
Laundry/cleaning
0.00
Books
400.00
Gifts
1,200.00
Education
18,000.00
Clothing
200.00
Allowances
500.00
Other
0.00
3,138.00 8. Professional Services 5-15%
Dental
1,200.00
Medical/Presc
2,000.00
Legal
0.00
Union Dues
0.00
Evans BracesPymt
1,200.00
0.00
Other
0.00
3,400.00 9. Entertainment
5-10%
Dining Out
2,400.00
Lunches
2,000.00
Movies/Events
4,000.00
Vacation Trips
10,000.00
0.00
Health Club
0.00
Hobbies
0.00
Other
5,000.00

27,620.00

Income vs Expense:
income
$241,500.00
Less Total Expenses
$95,518.00
Balance
$145,982.00
Notes about Budget

4,400.00

23,400.00

2014 BUDGET
Income Per Mth July2005
Salary ( Mike)Net
240,00.00
Salary ( Fran)Net
0.00
Other (Net Take Home)
6000
TOTAL MONTHLY INCOME
% Guide*
1. Giving
10%
Tithe
1,000.00
Other Contrib.
2,000.00
World Vission
1,500.00
NET SPENDABLE INCOME
(Total Income Less Giving)
% Guide*
2. Savings

5-10%

3. Housing
Mortage
Taxes
Insurance
Maintaince
Electrical
Derrells Storage
House Phone
Mike & Fran Cell
Evan Cell
Erics Dell
Comcast Cable

25-38%
14,400.00

0.00
5,000.00
1,200.00
360.00
0.00
600.00
300.00
360.00
1,200.00

4. Loan Payments
FransCar Paymt

246,00.00

Master Card Mikes

Sears Mastercard
Sears other

Wells Fargo
Bank Loans
Credit Union
241,500
Family Friends
Other
5. Auto/ Transportation
Licenses
6,000.00
Gas
Oil/Lube
23,420.00
Repairs
Parking
Registration
Other
6. Insurance
Life
Medical
Dental
Frans Car Insur
Evan Car Insur
Erics Mercury Isur
Mikes Truck Insur
Other

0-10%
1500.00
0.00
360.00
360.00
360.00
0.00
900.00
300.00
0.00
360.00
0.00
5%
1200.00
1320.00
300.00
0.00
18.00
300.00
0.00
5%
1,200
500.00
500.00
300.00
300.00
300.00
300.00
0.00

Chart Title

0.00

5,000.00

10,000.00

15,000.00

20,000.00

25,000.00

30,000.00

4,140.00 7. HouseHold/Person
5-22%
Food
4,800.00
Householld items
1,320.00
Cosmetics
1,200.00
Barber
0.00
Laundry/cleaning
0.00
Books
400.00
Gifts
1,200.00
Education
18,000.00
Clothing
200.00
Allowances
500.00
Other
0.00
3,138.00 8. Professional Services 5-15%
Dental
1,200.00
Medical/Presc
2,000.00
Legal
0.00
Union Dues
0.00
Evans BracesPymt
1,200.00
0.00
Other
0.00
3,400.00 9. Entertainment
5-10%
Dining Out
2,400.00
Lunches
2,000.00
Movies/Events
4,000.00
Vacation Trips
10,000.00
0.00
Health Club
0.00
Hobbies
0.00
Other
5,000.00

27,620.00

Income vs Expense:
income
$241,500.00
Less Total Expenses
$95,518.00
Balance
$145,982.00
Notes about Budget

4,400.00

23,400.00

2014 BUDGET
Income Per Mth July2005
Salary ( Mike)Net
240,00.00
Salary ( Fran)Net
0.00
Other (Net Take Home)
6000
TOTAL MONTHLY INCOME
% Guide*
1. Giving
10%
Tithe
1,000.00
Other Contrib.
2,000.00
World Vission
1,500.00
NET SPENDABLE INCOME
(Total Income Less Giving)
% Guide*
2. Savings

5-10%

3. Housing
Mortage
Taxes
Insurance
Maintaince
Electrical
Derrells Storage
House Phone
Mike & Fran Cell
Evan Cell
Erics Dell
Comcast Cable

25-38%
14,400.00

0.00
5,000.00
1,200.00
360.00
0.00
600.00
300.00
360.00
1,200.00

4. Loan Payments
FransCar Paymt

246,00.00

Master Card Mikes

Sears Mastercard
Sears other

Wells Fargo
Bank Loans
Credit Union
241,500
Family Friends
Other
5. Auto/ Transportation
Licenses
6,000.00
Gas
Oil/Lube
23,420.00
Repairs
Parking
Registration
Other
6. Insurance
Life
Medical
Dental
Frans Car Insur
Evan Car Insur
Erics Mercury Isur
Mikes Truck Insur
Other

0-10%
1500.00
0.00
360.00
360.00
360.00
0.00
900.00
300.00
0.00
360.00
0.00
5%
1200.00
1320.00
300.00
0.00
18.00
300.00
0.00
5%
1,200
500.00
500.00
300.00
300.00
300.00
300.00
0.00

Chart Title

0.00

5,000.00

10,000.00

15,000.00

20,000.00

25,000.00

30,000.00

4,140.00 7. HouseHold/Person
5-22%
Food
4,800.00
Householld items
1,320.00
Cosmetics
1,200.00
Barber
0.00
Laundry/cleaning
0.00
Books
400.00
Gifts
1,200.00
Education
18,000.00
Clothing
200.00
Allowances
500.00
Other
0.00
3,138.00 8. Professional Services 5-15%
Dental
1,200.00
Medical/Presc
2,000.00
Legal
0.00
Union Dues
0.00
Evans BracesPymt
1,200.00
0.00
Other
0.00
3,400.00 9. Entertainment
5-10%
Dining Out
2,400.00
Lunches
2,000.00
Movies/Events
4,000.00
Vacation Trips
10,000.00
0.00
Health Club
0.00
Hobbies
0.00
Other
5,000.00

27,620.00

Income vs Expense:
income
$241,500.00
Less Total Expenses
$95,518.00
Balance
$145,982.00
Notes about Budget

4,400.00

23,400.00

2014 BUDGET
Income Per Mth July2005
Salary ( Mike)Net
240,00.00
Salary ( Fran)Net
0.00
Other (Net Take Home)
6000
TOTAL MONTHLY INCOME
% Guide*
1. Giving
10%
Tithe
1,000.00
Other Contrib.
2,000.00
World Vission
1,500.00
NET SPENDABLE INCOME
(Total Income Less Giving)
% Guide*
2. Savings

5-10%

3. Housing
Mortage
Taxes
Insurance
Maintaince
Electrical
Derrells Storage
House Phone
Mike & Fran Cell
Evan Cell
Erics Dell
Comcast Cable

25-38%
14,400.00

0.00
5,000.00
1,200.00
360.00
0.00
600.00
300.00
360.00
1,200.00

4. Loan Payments
FransCar Paymt

246,00.00

Master Card Mikes

Sears Mastercard
Sears other

Wells Fargo
Bank Loans
Credit Union
241,500
Family Friends
Other
5. Auto/ Transportation
Licenses
6,000.00
Gas
Oil/Lube
23,420.00
Repairs
Parking
Registration
Other
6. Insurance
Life
Medical
Dental
Frans Car Insur
Evan Car Insur
Erics Mercury Isur
Mikes Truck Insur
Other

0-10%
1500.00
0.00
360.00
360.00
360.00
0.00
900.00
300.00
0.00
360.00
0.00
5%
1200.00
1320.00
300.00
0.00
18.00
300.00
0.00
5%
1,200
500.00
500.00
300.00
300.00
300.00
300.00
0.00

Chart Title

0.00

5,000.00

10,000.00

15,000.00

20,000.00

25,000.00

30,000.00

4,140.00 7. HouseHold/Person
5-22%
Food
4,800.00
Householld items
1,320.00
Cosmetics
1,200.00
Barber
0.00
Laundry/cleaning
0.00
Books
400.00
Gifts
1,200.00
Education
18,000.00
Clothing
200.00
Allowances
500.00
Other
0.00
3,138.00 8. Professional Services 5-15%
Dental
1,200.00
Medical/Presc
2,000.00
Legal
0.00
Union Dues
0.00
Evans BracesPymt
1,200.00
0.00
Other
0.00
3,400.00 9. Entertainment
5-10%
Dining Out
2,400.00
Lunches
2,000.00
Movies/Events
4,000.00
Vacation Trips
10,000.00
0.00
Health Club
0.00
Hobbies
0.00
Other
5,000.00

27,620.00

Income vs Expense:
income
$241,500.00
Less Total Expenses
$95,518.00
Balance
$145,982.00
Notes about Budget

4,400.00

23,400.00

2014 BUDGET
Income Per Mth July2005
Salary ( Mike)Net
240,00.00
Salary ( Fran)Net
0.00
Other (Net Take Home)
6000
TOTAL MONTHLY INCOME
% Guide*
1. Giving
10%
Tithe
1,000.00
Other Contrib.
2,000.00
World Vission
1,500.00
NET SPENDABLE INCOME
(Total Income Less Giving)
% Guide*
2. Savings

5-10%

3. Housing
Mortage
Taxes
Insurance
Maintaince
Electrical
Derrells Storage
House Phone
Mike & Fran Cell
Evan Cell
Erics Dell
Comcast Cable

25-38%
14,400.00

0.00
5,000.00
1,200.00
360.00
0.00
600.00
300.00
360.00
1,200.00

4. Loan Payments
FransCar Paymt

246,00.00

Master Card Mikes

Sears Mastercard
Sears other

Wells Fargo
Bank Loans
Credit Union
241,500
Family Friends
Other
5. Auto/ Transportation
Licenses
6,000.00
Gas
Oil/Lube
23,420.00
Repairs
Parking
Registration
Other
6. Insurance
Life
Medical
Dental
Frans Car Insur
Evan Car Insur
Erics Mercury Isur
Mikes Truck Insur
Other

0-10%
1500.00
0.00
360.00
360.00
360.00
0.00
900.00
300.00
0.00
360.00
0.00
5%
1200.00
1320.00
300.00
0.00
18.00
300.00
0.00
5%
1,200
500.00
500.00
300.00
300.00
300.00
300.00
0.00

Chart Title

0.00

5,000.00

10,000.00

15,000.00

20,000.00

25,000.00

30,000.00

4,140.00 7. HouseHold/Person
5-22%
Food
4,800.00
Householld items
1,320.00
Cosmetics
1,200.00
Barber
0.00
Laundry/cleaning
0.00
Books
400.00
Gifts
1,200.00
Education
18,000.00
Clothing
200.00
Allowances
500.00
Other
0.00
3,138.00 8. Professional Services 5-15%
Dental
1,200.00
Medical/Presc
2,000.00
Legal
0.00
Union Dues
0.00
Evans BracesPymt
1,200.00
0.00
Other
0.00
3,400.00 9. Entertainment
5-10%
Dining Out
2,400.00
Lunches
2,000.00
Movies/Events
4,000.00
Vacation Trips
10,000.00
0.00
Health Club
0.00
Hobbies
0.00
Other
5,000.00

27,620.00

Income vs Expense:
income
$241,500.00
Less Total Expenses
$95,518.00
Balance
$145,982.00
Notes about Budget

4,400.00

23,400.00

2014 BUDGET
Income Per Mth July2005
Salary ( Mike)Net
240,00.00
Salary ( Fran)Net
0.00
Other (Net Take Home)
6000
TOTAL MONTHLY INCOME
% Guide*
1. Giving
10%
Tithe
1,000.00
Other Contrib.
2,000.00
World Vission
1,500.00
NET SPENDABLE INCOME
(Total Income Less Giving)
% Guide*
2. Savings

5-10%

3. Housing
Mortage
Taxes
Insurance
Maintaince
Electrical
Derrells Storage
House Phone
Mike & Fran Cell
Evan Cell
Erics Dell
Comcast Cable

25-38%
14,400.00

0.00
5,000.00
1,200.00
360.00
0.00
600.00
300.00
360.00
1,200.00

4. Loan Payments
FransCar Paymt

246,00.00

Master Card Mikes

Sears Mastercard
Sears other

Wells Fargo
Bank Loans
Credit Union
241,500
Family Friends
Other
5. Auto/ Transportation
Licenses
6,000.00
Gas
Oil/Lube
23,420.00
Repairs
Parking
Registration
Other
6. Insurance
Life
Medical
Dental
Frans Car Insur
Evan Car Insur
Erics Mercury Isur
Mikes Truck Insur
Other

0-10%
1500.00
0.00
360.00
360.00
360.00
0.00
900.00
300.00
0.00
360.00
0.00
5%
1200.00
1320.00
300.00
0.00
18.00
300.00
0.00
5%
1,200
500.00
500.00
300.00
300.00
300.00
300.00
0.00

Chart Title

0.00

5,000.00

10,000.00

15,000.00

20,000.00

25,000.00

30,000.00

4,140.00 7. HouseHold/Person
5-22%
Food
4,800.00
Householld items
1,320.00
Cosmetics
1,200.00
Barber
0.00
Laundry/cleaning
0.00
Books
400.00
Gifts
1,200.00
Education
18,000.00
Clothing
200.00
Allowances
500.00
Other
0.00
3,138.00 8. Professional Services 5-15%
Dental
1,200.00
Medical/Presc
2,000.00
Legal
0.00
Union Dues
0.00
Evans BracesPymt
1,200.00
0.00
Other
0.00
3,400.00 9. Entertainment
5-10%
Dining Out
2,400.00
Lunches
2,000.00
Movies/Events
4,000.00
Vacation Trips
10,000.00
0.00
Health Club
0.00
Hobbies
0.00
Other
5,000.00

27,620.00

Income vs Expense:
income
$241,500.00
Less Total Expenses
$95,518.00
Balance
$145,982.00
Notes about Budget

4,400.00

23,400.00