ࡱ> SR @`\p santosh.b Ba=  =U81 !8X@"1Arial1Arial1Arial1Arial1Arial1 Arial1 Arial1Arial1Arial1Arial1 Arial1Arial1Arial"$"#,##0_);\("$"#,##0\)!"$"#,##0_);[Red]\("$"#,##0\)""$"#,##0.00_);\("$"#,##0.00\)'""$"#,##0.00_);[Red]\("$"#,##0.00\)7*2_("$"* #,##0_);_("$"* \(#,##0\);_("$"* "-"_);_(@_).))_(* #,##0_);_(* \(#,##0\);_(* "-"_);_(@_)?,:_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)6+1_(* #,##0.00_);_(* \(#,##0.00\);_(* "-"??_);_(@_) 0;0;#,##0_);[Red]\(##,#0\)0;0;                + ) , *  & " "   "   "      &       &  %         @   `  &       &   @      8 ``i̜̙3f3333f3ffff333ff333f33f33BBB\`ECash Flow Budget+Sheet2-Sheet3.Sheet41/Sheet5G0Sheet6]1Sheet7s2Sheet83Sheet94Sheet105Sheet116Sheet127Sheet138Sheet14 :Sheet15#;Sheet16'Month1_Ending_Bal:-'Month2_Ending_Bal:-'Month3_Ending_Bal:-'Month4_Ending_Bal:-'Month5_Ending_Bal:- 'Month6_Ending_Bal:-   ;-  ;`i-%Cash Flow Budget Worksheet[Month]TotalBeginning Cash BalanceCash Inflows (Income):Accts. Rec. Collections Loan ProceedsSales & ReceiptsOther: Total Cash InflowsAvailable Cash BalanceCash Outflows (Expenses): AdvertisingBank Service ChargesCredit Card FeesDeliveryHealth Insurance InsuranceInterestInventory Purchases MiscellaneousOfficePayroll Payroll TaxesProfessional Fees Rent or LeaseSubscriptions & DuesSuppliesTaxes & LicensesUtilities & Telephone SubtotalOther Cash Out Flows:Capital PurchasesLoan Principal Owner's Draw Total Cash OutflowsEnding Cash Balance*o CM @ /!+  dMbP?_*+%% Page &P&?'?)?MHP LaserJet IIIPICE  dLgW,,?;5N}w;5}dg2"d,,??U} !} !}  } }  } }  } }  } } } } } }  } $ Column B,/ww       "$               " C#" C#" C # " C # "C  ' "############(  ) -y  )   )   ############("   )"   )    # $  % y # $     -y # $   # $   # $   # $   # * % y   ! "$ D D # "$    LL # "$  # "$  # "$   # "$   '  " ############(   )   )  )  )  )  )  )! -y  )  )  )  )  )  )  #)  %   )  )  )$  )!Dl4(4tYY<EEX14YYYYYYtYYYYYYaYYY !"#$%&'()*+,- .   ############("! !)""" #")# %"" y"# ##) %## y$ $#$$+ %#$#$$+$$$  -$#$$+$$#$$+$$ #$ $+ $$ #$ $+ $$ #$*& %# %"%############(& & &  #&)' %&& y' '!'  #')( %'' y( ("(  #()* %(( y) ) )############("* #*)+ %** y+ +#+$, %&*y+##+$, %&*y+##+$, %&*y+##+$, %&*y+ ##+ $, %&* y+ ##+ $, %&* y+ #+*, %&*y, ,#!,"- D$D+,#!,"- D$D+,#!,"- D$D+,#!,"- D$D+, #!, "- D$ D+ , #!, "- D$ D+ , !,+ D$D+ -$-!-% D D,-&!-% D D,-#!-% D D,-#!-% D D,- #!- % D D, - #!- % D D,  - ,"q <EMMX4aaa<MeW6>@&&&7 @ ,  dMbP?_*+%&A Page &P"P??,U>@7 @ -  dMbP?_*+%&A Page &P"P??,U>@7 @ .  dMbP?_*+%&A Page &P"P??,U>@7 @ /  dMbP?_*+%&A Page &P"P??,U>@7 @ 1  dMbP?_*+%&A Page &P"P??,U>@7 @ $2  dMbP?_*+%&A Page &P"P??,U>@7 @ :3  dMbP?_*+%&A Page &P"P??,U>@7 @ P4  dMbP?_*+%&A Page &P"P??,U>@7 @ f5  dMbP?_*+%&A Page &P"P??,U>@7 @ |6  dMbP?_*+%&A Page &P"P??,U>@7 @ 7  dMbP?_*+%&A Page &P"P??,U>@7 @ 8  dMbP?_*+%&A Page &P"P??,U>@7 @ 9  dMbP?_*+%&A Page &P"P??,U>@7 @ :  dMbP?_*+%&A Page &P"P??,U>@7 @ ;  dMbP?_*+%&A Page &P"P??,U>@7 Oh+'0|UHPh|  John K. Rothx santosh.bthMicrosoft Excel@-޺@kGTg% W*&" WMFC) TT<l~g% EMFT< @    !" !" !  " !  '%    &% 6% Ld!??% *6*% Ld***!??% C6C% LdCCC!??% U6U% LdUUU!??% f6f% Ldfff!??% w6w% Ldwww!??% 6% Ld!??% 6% Ld!??% 6% Ld!??% 6% Ld!??% 6% Ld!??% 6% Ld~~!??% .6.% Ld...!??% 6% Ld!??% 6% Ld!??% %6%% Ld%%%!??% ~6~% Ld~~~!??'%  Ld!??'%  ( &% 6% Ld!??% 6% Ld!??%  ( &% 6% Ld!??% 6% Ld!??% % RpArialdvm 0T<"P0l`v <4Q0ul X4Arial" nw \lpuPr$0 dv%    TT 'AA LP1   ( &% 6% Ld!??   TT 1@AA 1LP2   % +6+% Ld+++!??   TT DSAA DLP3   % D6D% LdDDD!??   TT VeAA VLP4   % V6V% LdVVV!??   TT gvAA gLP5   % g6g% Ldggg!??   TT xAA xLP6   % x6x% Ldxxx!??   TT AA LP7   % 6% Ld!??   TT AA LP8   % 6% Ld!??   TT AA LP9   % 6% Ld!??   TXAALP10   % 6% Ld!??   TT (AA LPA    % 6% Ld!??   TTs{AAsLPB    % /6/% Ld///!?? @&vWMFCTT<  TTAALPC    % 6% Ld!??   TT#AALPD    % 6% Ld!??   TTNVAANLPE    % &6&% Ld&&&!??% % " !% %   '%     Ld~UqE!??^t$0T ( DDDD% (   LdU~Uq!??Rp Arial !wLl ^x4Q0(x ݁ Arial$݁ ۃ0nwl ^\(xr$0l ^dv%    T?~)AA?LCash Flow Budget Worksheet       Rp Arial wLl cl݁ 4Q0܁   Arial$$nwl c\܁r$0l cdv%  TxDSAADL\[Month] Tx9DiSAA9DL\[Month]  Rp  Arial  wLl aہ 4Q0,ہ   Arial$$nwl a\,ہr$0l adv% TWeAAWLxBeginning Cash BalanceRp  Arial #wLl e8 4Q0  Arial$$nwl e\r$0l edv% xcTXjVweAAjVLP$0% ThvAAhLxCash Inflows (Income):  Rp  Arial  wLl b܁ 4Q0܁   Arial$$nwl b\܁r$0l bdv% T1yAA1yL|Accts. Rec. Collections  T1AA1 LhLoan ProceedsT1AA1LlSales & Receipts Tp1QAA1LXOther: % % " !% %   ' % (     ( &% % Ld!??% % Ld.!??% % Ld!??% % Ld!??% % Ld%!??% % Ld~!??'%   ( &% f6f% LdfffZ!??% %f6f% Ld%f~f%fZ!??LdT~UTf!??% ( % " !%   % " !%   '%   % 6% Ld~!??% 6% Ld!??% "     '' ' ,-  -- @ !-**- @ !*-CC- @ !C-UU- @ !U-ff- @ !f-ww- @ !w-- @ !-- @ !-- @ !-- @ !-- @ !-- @ !~-..- @ !.-- @ !-- @ !-%%- @ !%-~~- @ !~-  @ !- -- @ !-- @ !- -- @ !-- @ !--Arial-  2  1 -- @ !  2 1 2 -++- @ !+  2 D 3 -DD- @ !D  2 V 4 -VV- @ !V  2 g 5 -gg- @ !g  2 x 6 -xx- @ !x  2 7 -- @ !  2 8 -- @ !  2 9 -- @ !  2 10 -- @ !  2  A  -- @ !  2 sB  -//- @ !/  2 C  -- @ !  2 D  -- @ !  2 NE  -&&- @ !&-"System-'-- ,-    @ !Eq-B( DDDD-    @ !qU Arial-  .2 ?Cash Flow Budget Worksheet        Arial-  2 D[Month] 2 D9[Month]   Arial- (2 WBeginning Cash Balance Arial- cx 2 Vj$0- (2 hCash Inflows (Income):   Arial-*2 y1Accts. Rec. Collections  2 1 Loan Proceeds2 1Sales & Receipts 2 1Other: --'--  ,-   -- @ !-- @ !.-- @ !-- @ !-- @ !%-- @ !~-  -ff- @ !Zf-f%f- @ !Zf% @ !fT- -'- ,-'- ,-  -- @ !-- @ !-'՜.+,0dHP X`hp x A Cash Flow BudgetSheet2Sheet3Sheet4Sheet5Sheet6Sheet7Sheet8Sheet9Sheet10Sheet11Sheet12Sheet13Sheet14Sheet15Sheet16  Worksheets  !"#$%&'()*+,-./0123456789:;<=>?@ABCDEFGHIKLMNOPQRoot Entry FWorkbook9<SummaryInformation(UDocumentSummaryInformation8J