... 27 ,94 3 47,2 19 49, 550 51,758 59, 6 29 60,322 60,885BALANCE SHEET 211210 INCOME STATEMENTInitial 1234567 891 01112Balance Jan -98 Feb -98 Mar -98 Apr -98 May -98 Jun -98 Jul -98 Aug -98 Sep -98 Oct -98 Nov -98 ... Costs Program 9, 556 9, 562 9, 568 9, 574 9, 581 9, 434 9, 440 14,0 29 14,0 39 14,758 14,7 69 14,780 Salaries and benefits 6,645 6,645 6,645 6,645 6,645 6,645 6,645 9, 240 9, 240 9, 600 9, 600 9, 600 Other ... 2 3 4 5 6 7 8 9 10 11 12Balance Jan -98 Feb -98 Mar -98 Apr -98 May -98 Jun -98 Jul -98 Aug -98 Sep -98 Oct -98 Nov -98 Dec -98 Cashflow ProjectionsNet income from operations (2, 191 ) (1, 491 ) (1,188) (625)...