IncomeStatementShareable.xlsx

	A	B	C	D	E	F	G	H	I	J	K	L	M	N	O
1	REVENUE	JAN	FEB	MAR	APR	MAY	JUN	JUL	AUG	SEP	OCT	NOV	DEC	YEAR
2	INCOME
3	Wages - Week 1	$700.00	$700.00	$700.00	$700.00	$700.00	$700.00	$700.00	$700.00	$700.00	$700.00	$700.00	$700.00	$8,400.00
4	Wages - Week 2	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
5	Wages - Week 3	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
6	Child Support	$218.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$2,000.00	$2,218.00
7	Spotify	$0.00	$0.00	$0.00	$0.00	$0.00	$1,236.22	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$1,236.22
8	Youtube	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
9		$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
10	Miscellaneous	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
11	Total	$918.00	$700.00	$700.00	$700.00	$700.00	$1,936.22	$700.00	$700.00	$700.00	$700.00	$700.00	$2,700.00	$11,854.22
12
13	EXPENSES	JAN	FEB	MAR	APR	MAY	JUN	JUL	AUG	SEP	OCT	NOV	DEC	YEAR
14	HOME
15	Mortgage	$2,500.00	$2,500.00	$2,500.00	$2,500.00	$2,500.00	$2,500.00	$2,500.00	$2,500.00	$2,500.00	$2,500.00	$2,500.00	$2,500.00	$30,000.00
16	Pet Fee	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
17	Household	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
18	Trash	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
19	Services	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
20	Utilities	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
21	Total	$2,500.00	$2,500.00	$2,500.00	$2,500.00	$2,500.00	$2,500.00	$2,500.00	$2,500.00	$2,500.00	$2,500.00	$2,500.00	$2,500.00	$30,000.00
22
91															#N/A
92	Credit Card
93	Credit Card Capital One	$1,500.00	$0.00	$456.35	$32.65	$9,000.00	$5,423.00	$648.55	$93.30	$74.25	$6.00	$50.00	$9.00	$17,293.10
94	Interest	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
95	SUBTRACT	(150.00)		$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	($150.00)
96	Strippers	$100.00	$0.00	$100.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$200.00
97	Booze	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
98	Total	$1,450.00	$0.00	$556.35	$32.65	$9,000.00	$5,423.00	$648.55	$93.30	$74.25	$6.00	$50.00	$9.00	$17,343.10
99
100	MISC PAYMENTS
101	Other	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
102		$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
103		$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
104	Total	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
105															#N/A
106	TOTALS	JAN	FEB	MAR	APR	MAY	JUN	JUL	AUG	SEP	OCT	NOV	DEC	YEAR
107	Total Income	$918.00	$700.00	$700.00	$700.00	$700.00	$1,936.22	$700.00	$700.00	$700.00	$700.00	$700.00	$2,700.00	$11,854.22
108	Total expenses	$2,500.00	$2,500.00	$2,500.00	$2,500.00	$2,500.00	$2,500.00	$2,500.00	$2,500.00	$2,500.00	$2,500.00	$2,500.00	$2,500.00	$30,000.00
109	Cash short/extra	-$1,582.00	-$1,800.00	-$1,800.00	-$1,800.00	-$1,800.00	-$563.78	-$1,800.00	-$1,800.00	-$1,800.00	-$1,800.00	-$1,800.00	$200.00	-$18,145.78
110															#N/A
111
112
113	TOTALS	JAN	FEB	MAR	APR	MAY	JUN	JUL	AUG	SEP	OCT	NOV	DEC	YEAR
114	Monthly Wage	$ 2,006.78	$ 2,002.36	$ 3,124.72	$ 2,177.35	$ 2,154.80	$ 2,097.37	$ 2,173.57	$ 2,194.63	$ 3,214.29				$ 8,400.00
115	Monthly Take Home	$ 700.00	$ 700.00	$ 700.00	$ 700.00	$ 700.00	$700.00	$ 700.00	$ 700.00	$ 700.00	$ 700.00	$ 700.00	$ 700.00	$ 8,400.00	$0.00
116	Monthly Tax	$ 1,306.78	$ 1,302.36	$ 2,424.72	$ 1,477.35	$ 1,454.80	$ 1,397.37	$ 1,473.57	$ 1,494.63	$ 2,514.29	$ -	$ -	$ -	$ 14,845.87	0
117
118
119
120
121
122
123
124
125
126
127
128
129
130
131
132
133
134
135
136
137
138
139
140
141
142
143
144
145
146
147
148
149
150
151
152
153
154
155
156
157
158
159
160
161
162
163
164
165
166
167
168