Projected Cash Fiscal Year 2005/2006
Cash at start of Year			24,218.34
Annual Budget for 2005/6			25,375.35
Projected income from
Membership			6,245.00
Contributions			8,839.00
Cash Reserve Requirement			5000
Shortfall cash requirements			-8,926.99