2018
Month
Orders Received Amount
5% of Sale
Budget For:
January
February
March
April
May
June
July
August
September
October
November
December
$14,345.95
$7,537.75
$717.30
$376.89
December 2018
January 2019
TOTAL
$21,883.70
$1,094.19
Month
Orders Received Amount
5% of Sale
January
February
March
April
May
June
July
August
September
October
November
December
TOTAL
$9,833.85
$13,039.35
$5,560.95
$18,309.90
$32,358.80
$20,770.05
$17,691.25
$29,400.70
$17,495.45
$10,911.00
$21,537.95
$9,596.25
$206,505.50
$491.69
$651.97
$278.05
$915.50
$1,617.94
$1,038.50
$884.56
$1,470.04
$874.77
$545.55
$1,076.90
$479.81
$10,325.28
2020
Budget For:
February 2020
March 2020
April 2020
May 2020
June 2020
July 2020
August 2020
September 2020
October 2020
November 2020
December 2020
January 2021
8
Total Upload Price per upload Total Expense
160
23
$2.00
$2.00
0
$320.00
$46.00
January
February
March
April
May
June
July
August
September
October
November
December
$366.00
TOTAL
Total Upload Price per upload Total Expense-
$2.00
$2.00
$2.00
$2.00
$2.00
$2.00
$2.00
$2.00
$2.00
$2.00
$2.00
$2.00
Month
$0.00
$110.00
$260.00
$400.00
$672.00
$210.00
$280.00
$0.00
$20.00
$400.00
$144.00
$200.00
$2,696.00
Month
January
February
March
April
May
June
July
August
September
October
November
December
TOTAL
2019
Orders Received Amount
5% of Sale
$11,239.75
$9,-,223.45
$9,767.00
5,874.55
$6,402.25
$14,244.65
$17,643.50
$18,845.20
$35,146.55
$30,719.05
$18,180.80
$561.99
$489.37
$561.17
$488.35
$293.73
$320.11
$712.23
$882.18
$942.26
$1,757.33
$1,535.95
$909.04
$189,074.09
$9,453.70
Orders Received Amount
5% of Sale
$11,126.15
$6,811.30
$5,226.05
$23,163.50
2021
$556.31
$340.57
$261.30
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$1,158.18
2019
Budget For:
February 2019
March 2019
April 2019
May 2019
June 2019
July 2019
August 2019
September 2019
October 2019
November 2019
December 2019
January 2020
Total Upload Price per upload-
$2.00
$2.00
$2.00
$2.00
$2.00
$2.00
$2.00
$2.00
$2.00
$2.00
$2.00
$2.00
February 2021
March 2021
April 2021
May 2021
June 2021
July 2021
August 2021
September 2021
October 2021
November 2021
December 2021
January 2022
$238.00
$1,040.00
$400.00
$444.00
$320.00
$400.00
$600.00
$632.00
$922.00
$1,652.00
$808.00
$810.00
$8,266.00
2021
Budget For:
Total Expense
Total Upload Price per upload
27
$2.00
$2.00
$2.00
$2.00
$2.00
$2.00
$2.00
$2.00
$2.00
$2.00
$2.00
$2.00
Total Expense
$54.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$54.00
Total Orders Received Amount
Total 5% of Sale
Total Expense
Total Budget Left
$440,626.79
$22,031.34
$11,382.00
$10,649.34