Surda the Artist
2013 Budget
!"#$%0'%1#23#%"4#%5).)6#"#.7/%%
1+),%98#*+,-'.#78#*".(#4)">'887"3%;#%3,#4')8"3%;0#%3,#7.#78#
?$'@*%8',#>")#"3'#5'%)#A")#"3'#$"3.(B<#
Monthly
Annually
Notes
Income
Salary
$
Sales
Fellowships/Commissions
Yoga teacher
Teaching (groups)
Blog posts
Total Contractor Income
30% Taxes
Net Contractor Income
Total Income
$
$
$
$
$
$
$
$
$
20% Savings
$
Net Income After Savings
$
3,150
250
360
75
200
885
(266)
620
3,770
$
37,800
Net paycheck every two weeks of $1,575
$
$
$
$
$
$
$
$
3,000
4,320
900
2,400
10,620
(3,186)
7,434
Sell 1 poem per month @ $250 each
XYZ Foundation fellow stipend
Teach two classes @ $45 per week (8 per month)
Teach one class @ $75 per month
Submit four articles per month ($50 each)
$
(754) $
3,016
$
45,234
!"#$%>'%?@3A%"4#%:;$#37#7/%
1+),%#+8',#%#:%)7'.5#">#8"+)2'8#."#>+3,#(')#
'C4'38'8<##1('#732;+,',#%$"+3.8#>")#
8%:73-8#%3,#.%C'8#%8#/';;E#
(9,047)
36,187
!"#$%8'%9+7"%"4#%:;$#37#7/%
1+),%#;78.',#(')#'C4'38'8#A*".(#4')8"3%;#
%3,#4)">'887"3%;B#73#/"),8#%3,#2%.'-")7D',#
.('$<#
Expenses
Living Expenses:
Rent/mortgage
Car payment
Utilities (gas/electricity)
Smart phone
Student loan payment
Credit card payment
TV/Cable/Internet
Insurance
Social
Food
Total Living Expenses
$
$
$
$
$
$
$
$
$
$
$
Creative Expenses:
Books
Supplies
Classes
Total Creative Expenses
$
$
$
$
Business Expenses:
Web hosting
Promotions/advertising
Printing, computer repairs
Meetings (coffee, meals)
Memberships
Insurance
Events
Total Business Expenses
$
$
$
$
$
$
$
$
Travel Expenses:
Conferences
Transportation
Lodging
Meals
Total Travel Expenses
$
$
$
$
$
Total Expenses
$
Net Income (Loss)
$
Monthly
900
167
80
110
150
450
50
83
240
500
2,730
Annually
$
10,800
$
2,000
$
960
$
1,320
$
1,800
$
5,400
$
600
$
1,000
$
2,880
$
6,000
$
32,760
Monthly
!"#$%<'%:7=6)"#%"4#%:;$#37#7/%
1+),%#+8',#(')#4')8"3%;#(78.")5#."#
'8?$%.'#(')#'C4'38'8#*5#$"3.(0#%3,#8('#
%,,',#3".'8#."#'C4;%73#2').%73#'8?$%.'8<#
$60 per week
$125 per week
$
$
$
$
Annually
600
2,400
330
3,330
Average per month
Average per month
One class ($55) every other month
$
$
$
$
$
$
$
$
Annually
100
250
600
480
150
140
1,200
2,920
$200 host contract over two years
Average per year
Average per year
One per week (3 coffees @ $5, one lunch @ $25)
Average per year
Annual rate
One per month
42
33
31
23
130
$
$
$
$
$
Annually
500
400
376
280
1,556
Attend one conference per year
Travel to conference ($200) plus general ground transportation
Assume 4 nights, per diem $94 per night
Assume 5 days, per diem $56 per day
3,381
$
40,566
50
200
28
278
Monthly
8
21
50
40
13
12
100
243
Monthly
(365) $
(4,379)
!"#$%&'%()*#%+"%,-.*/%
!"#$%&'#(')#*+,-'.#/")&0#1+),%#2%3#4%5#"6#(')#2)',7.#2%),#8"#8('#,"'839.#
(%:'#%#$"3.(;5#")#%33+%;#4%5$'3.<##1732'#8('#78#4;%3373-#."#8%:'#=+7.'#%#*7.#
'%2(#5'%)0#8('#2%3#+8'#(')#8%:73-8#."#4%5#"6#(')#2)',7.#2%),#*%;%32'<##