Small Operating Budget

	B	C	G	M	N	O	R	S	T
1		en
2	Income		Expenses	Performance
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20	Total Income		Total Expenses
21
22
23
24					Owner salary	180,000.00
25					Total Income	506,400.00
26					COGS*	380,600.00		Docs	Days
27							Invoices*	13	5
28							Receipts*	13	5
29
30
31
32
33
34
35
36
37