2018 Budget

Income Per Mth July 2018 4. Loan Payments 5% $4,390.80 7. Household/Personal 17% 11160 Income vs Expense
Salary (Laura)Net 180000.00 Frans Car payment 3190.80 Food 4200.00 Total Income $180,000.00
Salary (Laura)Net 24000.00 0.00 Household items 0.00 Total Expenses $43,746.65
Other (Net Take Home) 3600.00 Master Card Mikes 0.00 Cosmetics 600.00
TOTAL MONTHLY INCOME $6,300.00 Sears Mastercard 0.00 Barber 480.00 Balance 136,253.35
Sears Other 0.00 Laundry/cleaning 480.00
1. Giving 10% 0.00 Books 2400.00 Notes:
Tithe 2400.00 Wells Fargo 1200.00 Gifts 600.00
Other Contrib 0.00 Bank Loans 0.00 Education 0.00
World Vision 300.00 Credit Union 0.00 Clothing 1200.00
NET SPENDABLE INCOME $3,600.00 Family Friends 0.00 Allowances 1200.00
(Total Income Less Giving) Other 0.00 Other 0.00
5. Auto/Transportation 5% $400.00 8.Professional Services 12% 3420
2. Saving 8% $7,161.60 Licenses 0.00 Dental 0.00
Gas 2400.00 Medical/Presc 1800.00
3. Housing 30% $20,712.60 Oil/Lube 65.00 Legal 0.00
Mortgage 13800.00 Repairs 0.00 Union Dues 180.00
Taxes 0.00 Parking 0.00 Evans BracesPymt 1440.00
Insurance 0.00 Registration 0.00 0.00
Maintenance 0.00 Other 0.00 Other 0.00
Electrical 984.00 6. Insurance 5% $643.25 9. Entertainment 6% 3020
Derrels Storage 1500.00 Life 699.00 Dining Out 1100.00
House Phone 426.60 Medical 0.00 Lunches 480.00
0.00 Dental 0.00 Movies/Events 960.00
Laura & Jimmy Cell 1380.00 Frans Car Insurance 2700.00 Vacation Trips 0.00
Roman Cell 540.00 Evans Car Insurance 1860.00 0.00
Jazz Cell 814.20 Erics Mercury Insur 2460.00 Health Club 480.00
Comcast Cable 1267.80 Mikes Truck Insur 2400.00 Hobbies 0.00
0.00 Other 0.00 Other 0.00

$25,000.00

$20,000.00
9. Entertainment
$15,000.00
8.Professional Services
7. Household/Personal
$10,000.00 6. Insurance
5. Auto/Transportation
$5,000.00
3. Housing
2. Saving
$0.00
Budget