Cash Flow Budget
Cash Flow Budget
Cash Flow Budget
balance
Cash Sales
Cash
Available
Cash
Payments
Loan
Repayments
Labor
Misc. Cost
Cash
Withdrawal
Advertising
Cost
Insurance
Cost
Telephone
Bill
Total
payments
Closing
Balance
July
500000
Aug.
1000
Sept.
(41000)
Oct.
(40000)
Nov.
(67000)
Dec.
(9000)
Jan.
99000
Feb.
177000
Mar.
135000
380000
880000
400000
401000
500000
459000
500000
460000
600000
533000
900000
891000
700000
799000
300000
477000
350000
485000
700000
300000
340000
340000
400000
610000
480000
200000
240000
62000
62000
62000
62000
62000
62000
62000
62000
62000
20000
10000
50000
20000
10000
50000
20000
10000
50000
20000
10000
50000
20000
10000
50000
40000
10000
50000
20000
10000
50000
20000
10000
50000
20000
10000
50000
37000
45000
17000
20000
21000
879000
442000
499000
527000
542000
792000
622000
342000
403000
1000
(41000)
(40000)
(67000)
(9000)
99000
177000
135000
82000