Farmer Bob Cash Flow (Completed)
Farmer Bob Cash Flow (Completed)
Farmer Bob Cash Flow (Completed)
Name
INCOME / RECEIPTS
Grant 1000
Sales of Crops 25,000
EXPENDITURE / PAYMENTS
Farm Hand 800 800 800 800 800 800 800 800
Extra Workers 1000
Bob's Salary 1500 1500 1500 1500 1500 1500 1500 1500
Seeds 350
Fertiliser 600 600 600 .
Maintenance 100 100 100 100 100 100 100 100
TOTAL PAYMENTS 3350 2400 3000 2400 3000 2400 3400 2400
NET MONTHLY CASH FLOW -3350 -2400 -3000 -1400 -3000 -2400 -3400 22600
CLOSING BALANCE -3300 -5700 -8700 -10100 -13100 -15500 -18900 3700