6 Month Plan (5/07-10/07)
6 Month Budget Plan
INCOME EXPENDITURES CASH FLOW ACTUAL
MAY $5350 $3944 $1406 ($3041)
JUNE $5350 $4500 $ 850 $2072
JULY $4400 $5500 ($1100) $ 482
AUG $3000 $3600 ($ 600) ($ 760)
SEP $4000 $3500 $ 500 $1356
OCT $4400 $3400 $1000 ($ 246)
-------------------------------------------------
TOTAL $2056 ($ 137)