budgeting
category jan Feb march april may june july aug sept
income
sales 10000 15000
other income 5000 2000
total income 15000 17000
expenses
Rent 2000 2000
Utilities 300 5000
salaries 1500 1500
marketing 500 600
total expenses 4300 9100
Net income 10700 7900
oct nov dec total
25000
7000
32000
4000
5300
3000
1100
13400
18600