2016 BUDGET

Income Per Mth July 2016 4. Loan Payments 5% $ 420.90 7. Household/Personal 17% 1040.00
Salary (John)Net 5,510.00 Frans Car Paymt 265.90 Food 350.00
Salary (May)Net 1,825.00 Household items
Other (Net Take Home) 350.00 Master Card Mikes Cosmetics 50.00
TOTAL MONTHLY INCOME $ 7,685.00 Sears Mastercard 55.00 Barber
%Guide* Sears other Laundry/cleaning 40.00
1. Giving 10% Books
Tithe 200.00 Wells Fargo 100.00 Gifts
Other Contrib Bank Loans Education
World Vision 25 Credit Union Clothing 500.00
NET SPENDABLE INCOME $ 7,460.00 Family Friends Allowances 100.00
(Total Income Less Giving) Other Other
% Guide* 5. Auto/Transportation 5% $ 400.00 8. Professional Services 12% 135.00
2. Saving 8% $ 596.80 Licenses Dental
Gas 400.00 Medical/Presc
3. Housing 30% $ 1,726.05 Oil/Lube Legal
Mortgage 1,150.00 Repairs Union Dues 15.00
Taxes Parking Evans BracesPymt 120.00
Insuranc e Registration
Maintenance Other Other
Electrical 82 6. Insurance 5% $ 643.25 9. Entertainment 6% 220.00
Derrels Storage 125 Life 58.25 Dining Out 100.00
House Phone 35.55 Medical Lunches 40.00
Dental Movies/Events 80.00
John & May Cell 115 Frans Car Insur 225.00 Vacation Trips
Matt Cell 45 Evans Car Insur 155.00
Preston Cell 67.85 Erics Mercury Insur 205.00 Health Club
Comcast Cable 105.65 Mikes Truck Insur Hobbies
Other Other

$1,800.00

$1,600.00

$1,400.00

$1,200.00
$1,800.00

$1,600.00

$1,400.00

$1,200.00

$1,000.00

$800.00

$600.00

$400.00

$200.00

$-
Income vs Expense:
Total Income $ 7,460.00
Total Expenses $ 5,182.00

Balance 2,278.00

Notes:
 JAN BUDGET
Income Per Mth July 2016 4. Loan Payments 5% $ 320.90 7. Household/Personal 17%
Salary (John)Net 5,510.00 Frans Car Paymt 265.90 Food 350.00
Salary (May)Net 1,825.00 Household items
Other (Net Take Home) 350.00 Master Card Mikes Cosmetics 50.00
TOTAL MONTHLY INCOME $ 7,685.00 Sears Mastercard 55.00 Barber
%Guide* Sears other Laundry/cleaning 40.00
1. Giving 10% Books
Tithe 200.00 Wells Fargo Gifts
Other Contrib Bank Loans Education
World Vision 25 Credit Union Clothing
NET SPENDABLE INCOME $ 7,460.00 Family Friends Allowances 100.00
(Total Income Less Giving) Other Other
% Guide* 5. Auto/Transportation 5% $ 400.00 8. Professional Services 12%
2. Saving 8% $ 596.80 Licenses Dental
Gas 400.00 Medical/Presc
3. Housing 30% $ 1,726.05 Oil/Lube Legal
Mortgage 1,150.00 Repairs Union Dues 15.00
Taxes Parking Evans BracesPymt 120.00
Insuranc e Registration
Maintenance Other Other
Electrical 82 6. Insurance 5% $ 643.25 9. Entertainment 6%
Derrels Storage 125 Life 58.25 Dining Out 100.00
House Phone 35.55 Medical Lunches 40.00
Dental Movies/Events 80.00
John & May Cell 115 Frans Car Insur 225.00 Vacation Trips
Matt Cell 45 Evans Car Insur 155.00
Preston Cell 67.85 Erics Mercury Insur 205.00 Health Club
Comcast Cable 105.65 Mikes Truck Insur Hobbies
Other Other
$- 00 00 00 00 00 00 00 00 00 00
00. 00. 00. 00. 00. 00. 00. 00. 00. 00.
$2 $4 $6 $8 ,0 ,2 ,4 ,6 ,8 ,0
$1 $1 $1 $1 $1 $2
540.00 Income vs Expense:
Total Income $ 7,460.00
Total Expenses $ 4,582.00

Balance $ 2,878.00

Notes:

135.00

220.00
 FEB BUDGET
Income Per Mth July 2016 4. Loan Payments 5% $ 320.90 7. Household/Personal 17%
Salary (John)Net 5,510.00 Frans Car Paymt 265.90 Food 350.00
Salary (May)Net 1,825.00 Household items
Other (Net Take Home) 350.00 Master Card Mikes Cosmetics 50.00
TOTAL MONTHLY INCOME $ 7,685.00 Sears Mastercard 55.00 Barber
%Guide* Sears other Laundry/cleaning 40.00
1. Giving 10% Books
Tithe 200.00 Wells Fargo Gifts
Other Contrib Bank Loans Education
World Vision 25 Credit Union Clothing
NET SPENDABLE INCOME $ 7,460.00 Family Friends Allowances 100.00
(Total Income Less Giving) Other Other
% Guide* 5. Auto/Transportation 5% $ 400.00 8. Professional Services 12%
2. Saving 8% $ 596.80 Licenses Dental
Gas 400.00 Medical/Presc
3. Housing 30% $ 1,726.05 Oil/Lube Legal
Mortgage 1,150.00 Repairs Union Dues 15.00
Taxes Parking Evans BracesPymt 120.00
Insuranc e Registration
Maintenance Other Other
Electrical 82 6. Insurance 5% $ 643.25 9. Entertainment 6%
Derrels Storage 125 Life 58.25 Dining Out 100.00
House Phone 35.55 Medical Lunches 40.00
Dental Movies/Events 80.00
John & May Cell 115 Frans Car Insur 225.00 Vacation Trips
Matt Cell 45 Evans Car Insur 155.00
Preston Cell 67.85 Erics Mercury Insur 205.00 Health Club
Comcast Cable 105.65 Mikes Truck Insur Hobbies
Other Other

$5,000.00
$4,500.00
$5,000.00
$4,500.00
$4,000.00
$3,500.00
$3,000.00
$2,500.00
$2,000.00
$1,500.00
$1,000.00
$500.00
$-
540.00 Income vs Expense:
Total Income $ 7,460.00
Total Expenses $ 4,582.00

Balance $ 2,878.00

Notes:

135.00

220.00
 MAR BUDGET
Income Per Mth July 2016 4. Loan Payments 5% $ 320.90 7. Household/Personal 17%
Salary (John)Net 5,510.00 Frans Car Paymt 265.90 Food 350.00
Salary (May)Net 1,825.00 Household items
Other (Net Take Home) 350.00 Master Card Mikes Cosmetics 50.00
TOTAL MONTHLY INCOME $ 7,685.00 Sears Mastercard 55.00 Barber
%Guide* Sears other Laundry/cleaning 40.00
1. Giving 10% Books
Tithe 200.00 Wells Fargo Gifts
Other Contrib Bank Loans Education
World Vision 25 Credit Union Clothing
NET SPENDABLE INCOME $ 7,460.00 Family Friends Allowances 100.00
(Total Income Less Giving) Other Other
% Guide* 5. Auto/Transportation 5% $ 400.00 8. Professional Services 12%
2. Saving 8% $ 596.80 Licenses Dental
Gas 400.00 Medical/Presc
3. Housing 30% $ 1,726.05 Oil/Lube Legal
Mortgage 1,150.00 Repairs Union Dues 15.00
Taxes Parking Evans BracesPymt 120.00
Insuranc e Registration
Maintenance Other Other
Electrical 82 6. Insurance 5% $ 643.25 9. Entertainment 6%
Derrels Storage 125 Life 58.25 Dining Out 100.00
House Phone 35.55 Medical Lunches 40.00
Dental Movies/Events 80.00
John & May Cell 115 Frans Car Insur 225.00 Vacation Trips
Matt Cell 45 Evans Car Insur 155.00
Preston Cell 67.85 Erics Mercury Insur 205.00 Health Club
Comcast Cable 105.65 Mikes Truck Insur Hobbies
Other Other
 9. Entertai nment
$1,800.00 8. Profes si onal Servi ces
$1,600.00
7. Hous ehol d/Pers onal
$1,400.00
$1,200.00 6. Insurance
$1,000.00 5. Auto/Tra nsportation
$800.00
$600.00 4. Loan Payments
$400.00 3. Hous i ng
$200.00
$- 2. Savi ng
540.00 Income vs Expense:
Total Income $ 7,460.00
Total Expenses $ 4,582.00

Balance $ 2,878.00

Notes:

135.00

220.00
 APR BUDGET
Income Per Mth July 2016 4. Loan Payments 5% $ 320.90 7. Household/Personal 17%
Salary (John)Net 5,510.00 Frans Car Paymt 265.90 Food 350.00
Salary (May)Net 1,825.00 Household items
Other (Net Take Home) 350.00 Master Card Mikes Cosmetics 50.00
TOTAL MONTHLY INCOME $ 7,685.00 Sears Mastercard 55.00 Barber
%Guide* Sears other Laundry/cleaning 40.00
1. Giving 10% Books
Tithe 200.00 Wells Fargo Gifts
Other Contrib Bank Loans Education
World Vision 25 Credit Union Clothing
NET SPENDABLE INCOME $ 7,460.00 Family Friends Allowances 100.00
(Total Income Less Giving) Other Other
% Guide* 5. Auto/Transportation 5% $ 400.00 8. Professional Services 12%
2. Saving 8% $ 596.80 Licenses Dental
Gas 400.00 Medical/Presc
3. Housing 30% $ 1,726.05 Oil/Lube Legal
Mortgage 1,150.00 Repairs Union Dues 15.00
Taxes Parking Evans BracesPymt 120.00
Insuranc e Registration
Maintenance Other Other
Electrical 82 6. Insurance 5% $ 643.25 9. Entertainment 6%
Derrels Storage 125 Life 58.25 Dining Out 100.00
House Phone 35.55 Medical Lunches 40.00
Dental Movies/Events 80.00
John & May Cell 115 Frans Car Insur 225.00 Vacation Trips
Matt Cell 45 Evans Car Insur 155.00
Preston Cell 67.85 Erics Mercury Insur 205.00 Health Club
Comcast Cable 105.65 Mikes Truck Insur Hobbies
Other Other
$- 00 00 00 00 00 00 00 00 00
00. 00. 00. 00. 00. 00. 00. 00. 00.
$2 $4 $6 $8 ,0 ,2 ,4 ,6 ,8
$1 $1 $1 $1 $1
540.00 Income vs Expense:
Total Income $ 7,460.00
Total Expenses $ 4,582.00

Balance $ 2,878.00

Notes:

135.00

220.00
 MAY BUDGET
Income Per Mth July 2016 4. Loan Payments 5% $ 320.90 7. Household/Personal 17%
Salary (John)Net 5,510.00 Frans Car Paymt 265.90 Food 350.00
Salary (May)Net 1,825.00 Household items
Other (Net Take Home) 350.00 Master Card Mikes Cosmetics 50.00
TOTAL MONTHLY INCOME $ 7,685.00 Sears Mastercard 55.00 Barber
%Guide* Sears other Laundry/cleaning 40.00
1. Giving 10% Books
Tithe 200.00 Wells Fargo Gifts
Other Contrib Bank Loans Education
World Vision 25 Credit Union Clothing
NET SPENDABLE INCOME $ 7,460.00 Family Friends Allowances 100.00
(Total Income Less Giving) Other Other
% Guide* 5. Auto/Transportation 5% $ 400.00 8. Professional Services 12%
2. Saving 8% $ 596.80 Licenses Dental
Gas 400.00 Medical/Presc
3. Housing 30% $ 1,726.05 Oil/Lube Legal
Mortgage 1,150.00 Repairs Union Dues 15.00
Taxes Parking Evans BracesPymt 120.00
Insuranc e Registration
Maintenance Other Other
Electrical 82 6. Insurance 5% $ 643.25 9. Entertainment 6%
Derrels Storage 125 Life 58.25 Dining Out 100.00
House Phone 35.55 Medical Lunches 40.00
Dental Movies/Events 80.00
John & May Cell 115 Frans Car Insur 225.00 Vacation Trips
Matt Cell 45 Evans Car Insur 155.00
Preston Cell 67.85 Erics Mercury Insur 205.00 Health Club
Comcast Cable 105.65 Mikes Truck Insur Hobbies
Other Other
0% 10% 20% 30% 40% 50% 60% 70% 80% 90% 100%
540.00 Income vs Expense:
Total Income $ 7,460.00
Total Expenses $ 4,582.00

Balance $ 2,878.00

Notes:

135.00

220.00
 JUN BUDGET
Income Per Mth July 2016 4. Loan Payments 5% $ 320.90 7. Household/Personal 17%
Salary (John)Net 5,510.00 Frans Car Paymt 265.90 Food 350.00
Salary (May)Net 1,825.00 Household items
Other (Net Take Home) 350.00 Master Card Mikes Cosmetics 50.00
TOTAL MONTHLY INCOME $ 7,685.00 Sears Mastercard 55.00 Barber
%Guide* Sears other Laundry/cleaning 40.00
1. Giving 10% Books
Tithe 200.00 Wells Fargo Gifts
Other Contrib Bank Loans Education
World Vision 25 Credit Union Clothing
NET SPENDABLE INCOME $ 7,460.00 Family Friends Allowances 100.00
(Total Income Less Giving) Other Other
% Guide* 5. Auto/Transportation 5% $ 400.00 8. Professional Services 12%
2. Saving 8% $ 596.80 Licenses Dental
Gas 400.00 Medical/Presc
3. Housing 30% $ 1,726.05 Oil/Lube Legal
Mortgage 1,150.00 Repairs Union Dues 15.00
Taxes Parking Evans BracesPymt 120.00
Insuranc e Registration
Maintenance Other Other
Electrical 82 6. Insurance 5% $ 643.25 9. Entertainment 6%
Derrels Storage 125 Life 58.25 Dining Out 100.00
House Phone 35.55 Medical Lunches 40.00
Dental Movies/Events 80.00
John & May Cell 115 Frans Car Insur 225.00 Vacation Trips
Matt Cell 45 Evans Car Insur 155.00
Preston Cell 67.85 Erics Mercury Insur 205.00 Health Club
Comcast Cable 105.65 Mikes Truck Insur Hobbies
Other Other

$1,800.00

$1,600.00

$1,400.00

$1,200.00 2. Savi ng
3. Housi ng
itle
 $1,800.00

$1,600.00

$1,400.00

$1,200.00 2. Savi ng
3. Housi ng
Axis Title

$1,000.00 4. Loan Payments

5. Auto/Trans portation
$800.00
6. Ins urance
$600.00 7. Househol d/Pers ona l
8. Profes si onal Servi ces
$400.00
9. Entertai nment
$200.00

$-
Axis Title
540.00 Income vs Expense:
Total Income $ 7,460.00
Total Expenses $ 4,582.00

Balance $ 2,878.00

Notes:

135.00

220.00
 JUL BUDGET
Income Per Mth July 2016 4. Loan Payments 5% $ 320.90 7. Household/Personal 17%
Salary (John)Net 5,510.00 Frans Car Paymt 265.90 Food 350.00
Salary (May)Net 1,825.00 Household items
Other (Net Take Home) 350.00 Master Card Mikes Cosmetics 50.00
TOTAL MONTHLY INCOME $ 7,685.00 Sears Mastercard 55.00 Barber
%Guide* Sears other Laundry/cleaning 40.00
1. Giving 10% Books
Tithe 200.00 Wells Fargo Gifts
Other Contrib Bank Loans Education
World Vision 25 Credit Union Clothing
NET SPENDABLE INCOME $ 7,460.00 Family Friends Allowances 100.00
(Total Income Less Giving) Other Other
% Guide* 5. Auto/Transportation 5% $ 400.00 8. Professional Services 12%
2. Saving 8% $ 596.80 Licenses Dental
Gas 400.00 Medical/Presc
3. Housing 30% $ 1,726.05 Oil/Lube Legal
Mortgage 1,150.00 Repairs Union Dues 15.00
Taxes Parking Evans BracesPymt 120.00
Insuranc e Registration
Maintenance Other Other
Electrical 82 6. Insurance 5% $ 643.25 9. Entertainment 6%
Derrels Storage 125 Life 58.25 Dining Out 100.00
House Phone 35.55 Medical Lunches 40.00
Dental Movies/Events 80.00
John & May Cell 115 Frans Car Insur 225.00 Vacation Trips
Matt Cell 45 Evans Car Insur 155.00
Preston Cell 67.85 Erics Mercury Insur 205.00 Health Club
Comcast Cable 105.65 Mikes Truck Insur Hobbies
Other Other

Char t Title

9. Entertai nment
8. Profes si onal Servi ces
 Char t Title

9. Entertai nment
8. Profes si onal Servi ces
7. Househol d/Pers ona l
6. Ins urance
5. Auto/Trans portation
4. Loan Payments
3. Housi ng
2. Savi ng

0% 10% 20% 30% 40% 50% 60% 70% 80% 90% 100%
540.00 Income vs Expense:
Total Income $ 7,460.00
Total Expenses $ 4,582.00

Balance $ 2,878.00

Notes:

135.00

220.00
 AUG BUDGET
Income Per Mth July 2016 4. Loan Payments 5% $ 320.90 7. Household/Personal 17%
Salary (John)Net 5,510.00 Frans Car Paymt 265.90 Food 350.00
Salary (May)Net 1,825.00 Household items
Other (Net Take Home) 350.00 Master Card Mikes Cosmetics 50.00
TOTAL MONTHLY INCOME $ 7,685.00 Sears Mastercard 55.00 Barber
%Guide* Sears other Laundry/cleaning 40.00
1. Giving 10% Books
Tithe 200.00 Wells Fargo Gifts
Other Contrib Bank Loans Education
World Vision 25 Credit Union Clothing
NET SPENDABLE INCOME $ 7,460.00 Family Friends Allowances 100.00
(Total Income Less Giving) Other Other
% Guide* 5. Auto/Transportation 5% $ 400.00 8. Professional Services 12%
2. Saving 8% $ 596.80 Licenses Dental
Gas 400.00 Medical/Presc
3. Housing 30% $ 1,726.05 Oil/Lube Legal
Mortgage 1,150.00 Repairs Union Dues 15.00
Taxes Parking Evans BracesPymt 120.00
Insuranc e Registration
Maintenance Other Other
Electrical 82 6. Insurance 5% $ 643.25 9. Entertainment 6%
Derrels Storage 125 Life 58.25 Dining Out 100.00
House Phone 35.55 Medical Lunches 40.00
Dental Movies/Events 80.00
John & May Cell 115 Frans Car Insur 225.00 Vacation Trips
Matt Cell 45 Evans Car Insur 155.00
Preston Cell 67.85 Erics Mercury Insur 205.00 Health Club
Comcast Cable 105.65 Mikes Truck Insur Hobbies
Other Other

AUG Budget
$1,726.05
$1,800.00
$1,600.00
$1,400.00
 AUG Budget
$1,726.05
$1,800.00
$1,600.00
$1,400.00
$1,200.00
Axis Title

$1,000.00
$800.00 $596.80 $643.25
540.00
$600.00 $400.00
$320.90
$400.00 220.00
135.00
$200.00
$-
540.00 Income vs Expense:
Total Income $ 7,460.00
Total Expenses $ 4,582.00

Balance $ 2,878.00

Notes:

135.00

220.00
 SEP BUDGET
Income Per Mth July 2016 4. Loan Payments 5% $ 320.90 7. Household/Personal 17%
Salary (John)Net 5,510.00 Frans Car Paymt 265.90 Food 350.00
Salary (May)Net 1,825.00 Household items
Other (Net Take Home) 350.00 Master Card Mikes Cosmetics 50.00
TOTAL MONTHLY INCOME $ 7,685.00 Sears Mastercard 55.00 Barber
%Guide* Sears other Laundry/cleaning 40.00
1. Giving 10% Books
Tithe 200.00 Wells Fargo Gifts
Other Contrib Bank Loans Education
World Vision 25 Credit Union Clothing
NET SPENDABLE INCOME $ 7,460.00 Family Friends Allowances 100.00
(Total Income Less Giving) Other Other
% Guide* 5. Auto/Transportation 5% $ 400.00 8. Professional Services 12%
2. Saving 8% $ 596.80 Licenses Dental
Gas 400.00 Medical/Presc
3. Housing 30% $ 1,726.05 Oil/Lube Legal
Mortgage 1,150.00 Repairs Union Dues 15.00
Taxes Parking Evans BracesPymt 120.00
Insuranc e Registration
Maintenance Other Other
Electrical 82 6. Insurance 5% $ 643.25 9. Entertainment 6%
Derrels Storage 125 Life 58.25 Dining Out 100.00
House Phone 35.55 Medical Lunches 40.00
Dental Movies/Events 80.00
John & May Cell 115 Frans Car Insur 225.00 Vacation Trips
Matt Cell 45 Evans Car Insur 155.00
Preston Cell 67.85 Erics Mercury Insur 205.00 Health Club
Comcast Cable 105.65 Mikes Truck Insur Hobbies
Other Other

Chart Title
100%
90%
80%
 Chart Title
100%
90%
80%
70%
60%
Axis Title

50%
40%
30%
20%
10%
0%
540.00 Income vs Expense:
Total Income $ 7,460.00
Total Expenses $ 4,582.00

Balance $ 2,878.00

Notes:

135.00

220.00
 OCT BUDGET
Income Per Mth July 2016 4. Loan Payments 5% $ 320.90 7. Household/Personal 17%
Salary (John)Net 5,510.00 Frans Car Paymt 265.90 Food 350.00
Salary (May)Net 1,825.00 Household items
Other (Net Take Home) 350.00 Master Card Mikes Cosmetics 50.00
TOTAL MONTHLY INCOME $ 7,685.00 Sears Mastercard 55.00 Barber
%Guide* Sears other Laundry/cleaning 40.00
1. Giving 10% Books
Tithe 200.00 Wells Fargo Gifts
Other Contrib Bank Loans Education
World Vision 25 Credit Union Clothing
NET SPENDABLE INCOME $ 7,460.00 Family Friends Allowances 100.00
(Total Income Less Giving) Other Other
% Guide* 5. Auto/Transportation 5% $ 400.00 8. Professional Services 12%
2. Saving 8% $ 596.80 Licenses Dental
Gas 400.00 Medical/Presc
3. Housing 30% $ 1,726.05 Oil/Lube Legal
Mortgage 1,150.00 Repairs Union Dues 15.00
Taxes Parking Evans BracesPymt 120.00
Insuranc e Registration
Maintenance Other Other
Electrical 82 6. Insurance 5% $ 643.25 9. Entertainment 6%
Derrels Storage 125 Life 58.25 Dining Out 100.00
House Phone 35.55 Medical Lunches 40.00
Dental Movies/Events 80.00
John & May Cell 115 Frans Car Insur 225.00 Vacation Trips
Matt Cell 45 Evans Car Insur 155.00
Preston Cell 67.85 Erics Mercury Insur 205.00 Health Club
Comcast Cable 105.65 Mikes Truck Insur Hobbies
Other Other

Chart Title

$1,800.00

$1,600.00
 Chart Title

$1,800.00

$1,600.00

$1,400.00

$1,200.00
Axis Title

$1,000.00

$800.00

$600.00

$400.00

$200.00

$-
 540.00 Income vs Expense:
OCT Total Income $ 7,460.00
Total Expenses $ 4,582.00

Balance $ 2,878.00

Notes:

135.00

220.00
 NOV BUDGET
Income Per Mth July 2016 4. Loan Payments 5% $ 320.90 7. Household/Personal 17%
Salary (John)Net 5,510.00 Frans Car Paymt 265.90 Food 350.00
Salary (May)Net 1,825.00 Household items
Other (Net Take Home) 350.00 Master Card Mikes Cosmetics 50.00
TOTAL MONTHLY INCOME $ 7,685.00 Sears Mastercard 55.00 Barber
%Guide* Sears other Laundry/cleaning 40.00
1. Giving 10% Books
Tithe 200.00 Wells Fargo Gifts
Other Contrib Bank Loans Education
World Vision 25 Credit Union Clothing
NET SPENDABLE INCOME $ 7,460.00 Family Friends Allowances 100.00
(Total Income Less Giving) Other Other
% Guide* 5. Auto/Transportation 5% $ 400.00 8. Professional Services 12%
2. Saving 8% $ 596.80 Licenses Dental
Gas 400.00 Medical/Presc
3. Housing 30% $ 1,726.05 Oil/Lube Legal
Mortgage 1,150.00 Repairs Union Dues 15.00
Taxes Parking Evans BracesPymt 120.00
Insuranc e Registration
Maintenance Other Other
Electrical 82 6. Insurance 5% $ 643.25 9. Entertainment 6%
Derrels Storage 125 Life 58.25 Dining Out 100.00
House Phone 35.55 Medical Lunches 40.00
Dental Movies/Events 80.00
John & May Cell 115 Frans Car Insur 225.00 Vacation Trips
Matt Cell 45 Evans Car Insur 155.00
Preston Cell 67.85 Erics Mercury Insur 205.00 Health Club
Comcast Cable 105.65 Mikes Truck Insur Hobbies
Other Other

Chart Title
$2,000.00
$1,800.00
$1,600.00
$1,400.00
 Chart Title
$2,000.00
$1,800.00
$1,600.00
$1,400.00
$1,200.00
$1,000.00
$800.00
$600.00
$400.00
$200.00
$-
2. Savi ng 3. Hous i ng 4. Loan Payments
5. Auto/Trans portation 6. Ins urance 7. Hous ehol d/Pers onal
8. Profes s i onal Servi ces 9. Entertai nment
540.00 Income vs Expense:
Total Income $ 7,460.00
Total Expenses $ 4,582.00

Balance $ 2,878.00

Notes:

135.00

220.00
 DEC BUDGET
Income Per Mth July 2016 4. Loan Payments 5% $ 320.90 7. Household/Personal 17%
Salary (John)Net 5,510.00 Frans Car Paymt 265.90 Food 350.00
Salary (May)Net 1,825.00 Household items
Other (Net Take Home) 350.00 Master Card Mikes Cosmetics 50.00
TOTAL MONTHLY INCOME $ 7,685.00 Sears Mastercard 55.00 Barber
%Guide* Sears other Laundry/cleaning 40.00
1. Giving 10% Books
Tithe 200.00 Wells Fargo Gifts
Other Contrib Bank Loans Education
World Vision 25 Credit Union Clothing
NET SPENDABLE INCOME $ 7,460.00 Family Friends Allowances 100.00
(Total Income Less Giving) Other Other
% Guide* 5. Auto/Transportation 5% $ 400.00 8. Professional Services 12%
2. Saving 8% $ 596.80 Licenses Dental
Gas 400.00 Medical/Presc
3. Housing 30% $ 1,726.05 Oil/Lube Legal
Mortgage 1,150.00 Repairs Union Dues 15.00
Taxes Parking Evans BracesPymt 120.00
Insuranc e Registration
Maintenance Other Other
Electrical 82 6. Insurance 5% $ 643.25 9. Entertainment 6%
Derrels Storage 125 Life 58.25 Dining Out 100.00
House Phone 35.55 Medical Lunches 40.00
Dental Movies/Events 80.00
John & May Cell 115 Frans Car Insur 225.00 Vacation Trips
Matt Cell 45 Evans Car Insur 155.00
Preston Cell 67.85 Erics Mercury Insur 205.00 Health Club
Comcast Cable 105.65 Mikes Truck Insur Hobbies
Other Other

Chart Title
 Chart Title

Axis Title

9. Entertai nment
$2,000.00 8. Profes s i onal Servi ces
7. Hous ehol d/Pers onal
$1,500.00 6. Insurance
$1,000.00 5. Auto/Trans portation
4. Loa n Payments
$500.00 3. Hous i ng
$- 2. Savi ng

Axis Title
540.00 Income vs Expense:
Total Income $ 7,460.00
Total Expenses $ 4,582.00

Balance $ 2,878.00

Notes:

135.00

220.00
 TOTAL FOR THE BUDGET 2016
Income Per Mth July 2016 4. Loan Payments 5% $ 3,529.90 7. Household/Personal 17%
Salary (John)Net 60,610.00 Frans Car Paymt 2924.90 Food 3,850.00
Salary (May)Net 20,075.00 0.00 Household items 0.00
Other (Net Take Home) 3,850.00 Master Card Mikes 0.00 Cosmetics 550.00
TOTAL MONTHLY INCOME $ 84,535.00 Sears Mastercard 605.00 Barber 0.00
%Guide* Sears other 0.00 Laundry/cleaning 440.00
1. Giving 10% 0.00 Books 0.00
Tithe 2200.00 Wells Fargo 0.00 Gifts 0.00
Other Contrib 0.00 Bank Loans 0.00 Education 0.00
World Vision 275.00 Credit Union 0.00 Clothing 0.00
NET SPENDABLE INCOME $ 82,060.00 Family Friends 0.00 Allowances 1,100.00
(Total Income Less Giving) Other 0.00 Other 0.00
% Guide* 5. Auto/Transportation 5% $ 4,400.00 8. Professional Services 12%
2. Saving 8% $ 6,564.80 Licenses 0.00 Dental 0.00
Gas 4,400.00 Medical/Presc 0.00
3. Housing 30% $ 18,986.55 Oil/Lube 0.00 Legal 0.00
Mortgage 12650.00 Repairs 0.00 Union Dues 165.00
Taxes Parking 0.00 Evans BracesPymt 1,320.00
Insuranc e Registration 0.00 0.00
Maintenance Other 0.00 Other 0.00
Electrical 902.00 6. Insurance 5% $ 7,075.75 9. Entertainment 6%
Derrels Storage 1375.00 Life 640.75 Dining Out 1,100.00
House Phone 391.05 Medical 0.00 Lunches 440.00
0.00 Dental 0.00 Movies/Events 880.00
John & May Cell 1265.00 Frans Car Insur 2475.00 Vacation Trips 0.00
Matt Cell 495.00 Evans Car Insur 1705.00 0.00
Preston Cell 746.35 Erics Mercury Insur 2255.00 Health Club 0.00
Comcast Cable 1162.15 Mikes Truck Insur 0.00 Hobbies 0.00
0.00 Other 0.00 Other 0.00

$20,000.00

$18,000.00

$16,000.00

$14,000.00
$20,000.00

$18,000.00

$16,000.00

$14,000.00

$12,000.00

$10,000.00

$8,000.00

$6,000.00

$4,000.00

$2,000.00

$-
5940.00 Income vs Expense:
Total Income $ 82,060.00
Total Expenses $ 50,402.00

Balance $ 31,658.00

Notes:

1485.00

2420.00