Aja Dang NEW Budget

	A	B	D	E	F	G	H	I	J	K	L	M	N	O	P	Q	R	S	T	U	V
1
2		Monthly	DEC ‘18	JAN '19	FEB ‘19	MAR ‘19	APR ‘19	MAY ‘19	JUN ‘19	JULY '19	AUG ‘19	SEPT ‘19	OCT ‘19	NOV ‘19	DEC ‘19	JAN ‘20
3	INCOME
4
5	Ad Sense		1559.65	2022	1258.73	1569.54	1677.98	1235.01	1758.43	1400	2024	2619.24	2622.72	1858.29
6	Brand Deals		52860	39,109	17432	33,000	5875	11965	9900	10045	10803	14500	67800	6000
7	Commercial		3047.29	1689.92	200
8	Paypal/Poshmark/Amazon		297.8	204.64	413.89	377.01	287.75			500		158.19	200	237.55
9	Misc		-	-			2161.18
10
11	Total Income	$0.00	$57,764.74	43,025.56	19304.47	$34,946.55	$10,001.91	13,200.01	11658.43		$12,827.00	$17,277.43	$70,622.72	$8,095.84	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
12	Taxes		13,215	18156	8061.47	15,000	2625	5987	4500		3110	4279.81	17605	2024
13	Management Commission		10572	13500	4975	12,000	2000	3860	3600		4563	800	13560	1200
14	* Monthly goal is $18,000 to pay off student loans in two years											$12,039.43	39456	4871.84
15
16	MONTHLY RESPONSIBILITIES
17	Rent	1,453.75	3,139.70	-	2984.18	-	3591.06	2522.38	1978.81	2000	2000	2000	2186	2093.58
18	Squarespace	30
19	Adobe Premiere	29.99	29.99	29.99	29.99	29.99	29.99	29.99	29.99	29.99	29.99	29.99	29.99	29.99
20	F45						150	150	150	150	150	150	150	150
21	Merch Line		2885.49		-
22	Apple - icloud Storage	0.99	0.99	0.99	0.99	5.26	20.98						10.99
23	VidIQ	10	10	10	10	10	10	10	10	5			10	10
24	ShipStation	25	25	25	25	25	25	25					25	25
25
26	Grown Ish
27	Taxes		13215	18156	8061.47	15,000	2625	5987	4500		4312	4279.81	17605	2024
28	Savings		-	2500	-	-
29	Student Loans	1600	20,000	30,090.42	10,000	10,000	22,000	6000	2000	6000	6000	6000	23750	4264.67
30
31
32	Roth IRA		-		-	5500
33	Health Insurance				-	-			592	592	592	592
34	Life Insurance		-		-	-
35	Car Insurance		-	1598.88	-	-	-	-	-		1710.88	-
36	Renters Insurance								157.5					157.5
37
38	Other
39	Bank Fees		25	-	-	-			25	25		25
40	Food	800	781.04	1296.13	817.2	795.98	800	754.76	754.35	611.81	900	1056.58	1156.12	558.16
41	Gas (auto)	100	75.62	37.58	58.82	28.13	76.26	97.91	20	128.3	25	82.73	124.61	32.24
42	Parking	100	171.6	67.75	75.75	26.5	81	47	85.75	35.75	69.75	145	38	26
43	Lyft	200	145.88	66	55	46	37	163		302.89	136	28	261.83	68
44	Car Wash	10	-	6	-		20				5		32
45	Dogs	1000	2,082.88	743.49	170	1869.24	401.45	5073.34	803.94	1672.84	733.84	362.99	1100	645
46	Personal Items	800	2051.68		978.07	650.95	1349.29	220	1085.61	546.27	200	461.14	409.05	564.85
47	Movies/Events	500	44.79	57.91	-	307.96	45	74.74		108	166.24		671.99	99.75
48	Travel	500		923	-	2112.71	-	102.38		1018.14			2500	405.31
49	Misc	250		57.08	59.19	47.34	101					76.85
50	Health	300	144.21	5,438.56	98.89	390	48.09		107.55
51	Equipment	1000	1009.72	1318.71	1149.4	45.83	198.65	1717.4	936.31	383.14	180.33	685.17		2467.34
52	Donation	200	780	400	110	100	-	50		270	28.35			55
53	Gifts		2,464.81		416.26		362.45							192.19
54	Home	1500									500	306.97	602.78
55
56	Total Expenses		15,832.41	12,016.52	7038.74	11,990.89	7192.22	13860.46	6011.98	7874.13	13,397.39	12197.62	9308.36	7588.91	-	-	-	-	-	-	-
57	Student Loan payments		20,000	30090.42	10000	10,000	22000	6000	2000	6000			23750	4264.67
58	Toal Income		33,977.74	43,025.56	19304.47	$34,946.55	10001.91	13200.01	11658.43	11945	12827	17277.43	39456	4871.84
59	Net Inflow/ (Outflow)		-1,854.67	978.62	2265.73	12,955.66	-5190.31	-6659.46	3646.45	-1929.13	605.38	195.2	6397.64	6981.74	-	-	-	-	-	-	-
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100