More Related Content
Similar to Homwor kk 16 (20)
Homwor kk 16
- 1. SECTION TEN
CASHFLOW FORECAST
NAME:
ORKUN
STUDENT NUMBER:
282660
DEPARTMENT:
SOFTWARE ENGİNEERING
BUSINESS NAME:
ÖZCAN SOFTWARE
DATE:
1/29/2014
JAN
FEB
MAR
APR
MAY
JUN
JUL
AUG
SEP
OCT
NOV
DEC
TOTAL
MONEY IN (Tl, $)
funding
funding other
own funds
income from sales
5000
1000
7500
4000
4900
950
6500
4000
3800
880
7000
4000
4250
900
6000
3000
3000
750
5400
2500
7800
500
4000
3500
6000
800
3000
4000
5000
1000
3490
3560
6500
1250
2900
4320
5600
750
3100
4200
4690
500
2100
3000
9000
750
2600
2500
TOTAL MONEY IN
17500
16350
15680
14150
11650
15800
13800
13050
14970
13650
10290
14850
MONEY OUT (Tl, $)
loan repayments
personal drawings
3500
5000
3500
5000
3500
5000
3500
5000
3500
5000
3500
5000
3500
5000
3500
5000
3500
5000
3500
5000
3500
5000
3500
5000
TOTAL MONEY OUT
8500
8500
8500
8500
8500
8500
8500
8500
8500
8500
8500
8500 102000
BALANCE
opening balance
closing balance
9000
9000
7850
7850
7180
7180
5650
5650
3150
3150
7300
7300
5300
5300
4550
4550
6470
6470
5150
5150
1790
1790
6350