ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
2
3
JanFebMarAprMayJunJul
4
Starting funds$50.00 $1,450.00 ($5,000.00)($5,450.00)($5,050.00)($2,570.00)$210.00
5
6
Income
7
consulting income$3,000.00$200$200$200$5,000$3,000$200
8
ebay$200$100$100$3,500$250$100$20,000
9
dog watching$5,000$50$50$6,000$50$2,500$50
10
Total income$8,200.00 $350.00 $350.00 $9,700.00 $5,300.00 $5,600.00 $20,250.00
11
12
Expenses
13
lease$1,000.00$1,000.00$450.00$1,000.00400400400
14
auto$800.00$800.00$250.00$800.00400400400
15
dry goods$500$500$100$500202020
16
oreo cookies$4,500$4,500$0$7,000200020002000
17
Total Expenses$6,800.00 $6,800.00 $800.00 $9,300.00 $2,820.00 $2,820.00 $2,820.00
18
19
+/-$1,400.00 ($6,450.00)($450.00)$400.00 $2,480.00 $2,780.00 $17,430.00
20
Actual total$1,450.00 ($5,000.00)($5,450.00)($5,050.00)($2,570.00)$210.00 $17,640.00
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100