Arvo Clothing Budget

Monthly Net Income

Income Type

Additional Income
Amount

Details

Monthly Net Income

$4,500

Month

Amount

Mid Year Bonus

June

$2,000

Other Monthly Income

$2,500

Year End Bonus

December

$3,000

Available Cash

$7,000

Total Additional Income

Savings
$50,000

$5,000
$37,500

$25,000

$12,500

Amount

Shop front

$127

Shop front insurance

$120

Gas/Electric for shop

$88

Total Monthly Expenses

Total Planned Expenses

be
r

be
r

ce
m

em

De

ob
er
N

ov

be
r

ct
O

t
Se

pt
e

gu
s

ly

Au

$300

Ju

December

ne

Screen printing

$60

Ju

$350

Car Insurance

ay

Promo car Payment

$0
ril

$600

December

Ap

$450

blank Hats

ry

November

$600

ar
ch

Tee shirt deliveries

Taxes

Screenprinting

ua

$2,300

Month

Expenditure

ar
y

Costs

Fe
br

Expense

Planned Expenses

Ja
nu

Monthly Expenses

$1,350

$3,645

Annual Budget by Month

Income and Expenses

January

February

April

May

June

July

August

September

October

November

December

$3,355

$6,710

$10,065

$13,420

$16,775

$22,130

$25,485

$28,840

$32,195

$35,550

$38,455

$7,000

$7,000

$7,000

$7,000

$7,000

$7,000

$7,000

$7,000

$7,000

$7,000

$7,000

$7,000

Additional income

$0

$0

$0

$0

$0

$2,000

$0

$0

$0

$0

$0

$3,000

Monthly expenses

$3,645

$3,645

$3,645

$3,645

$3,645

$3,645

$3,645

$3,645

$3,645

$3,645

$3,645

$3,645

Planned expenses

$0

$0

$0

$0

$0

$0

$0

$0

$0

$0

$450

$900

$3,355

$6,710

$10,065

$13,420

$16,775

$22,130

$25,485

$28,840

$32,195

$35,550

$38,455

$43,910

Previous months balance

Available Cash

Savings

March