SlideShare a Scribd company logo
Template 2: ReworkedBudget
Woody Toy Repair Shop
Cash Budget for the period April to June 2017
April May June Quarter
CashInflow: $ $ $ $
Revenue 18000 29675 39605 87280
Sale of oldvehicle 2200 2200
Total Cash Inflow
18000 29675 41805 89480
CashOutflow:
FixedPayments:
Vehicle 2000 2000 2000 6000
Computerandprinter 6500 6500
Rent 7750 7750 7750 23250
Insurance Premium 2000 2000 2000 6000
VariablePayments:
Supplies 30000 20000 50000
Electricity 5250 5775 5775 16800
Bonus 1500 1500
Salary 1500 1500 1500 4500
Telephone andinternet 3200 3200 6400
Advertising 1250 1250
Phone charges 550 550 550 1650
lunchand others 1500 1500 1500 4500
Total Cash Outflow
20550 62025 45775 128350
NetCash Flow
-2550 -32350 -3970 -38870

More Related Content

What's hot

Week 5
Week 5Week 5
Week 5
ryangagnew
 
Triannual financial evolution FHC E'UNITED STATES'E
Triannual financial evolution FHC E'UNITED STATES'ETriannual financial evolution FHC E'UNITED STATES'E
Triannual financial evolution FHC E'UNITED STATES'E
Fabrice CLAMAGIRAND
 
Black Ink Cashflow Secrets Your Accountant Never Shared
Black Ink Cashflow Secrets Your Accountant Never SharedBlack Ink Cashflow Secrets Your Accountant Never Shared
Black Ink Cashflow Secrets Your Accountant Never Shared
Tom Shay
 
Financial triannual evolution FHC A'COSTA RICA'C
Financial triannual evolution FHC A'COSTA RICA'CFinancial triannual evolution FHC A'COSTA RICA'C
Financial triannual evolution FHC A'COSTA RICA'C
Fabrice CLAMAGIRAND
 
Trial balance exercise 3
Trial balance exercise 3Trial balance exercise 3
Trial balance exercise 3
wyinsam
 
M60 Towns: Paul Smith, Housing the Powerhouse
M60 Towns: Paul Smith, Housing the PowerhouseM60 Towns: Paul Smith, Housing the Powerhouse
M60 Towns: Paul Smith, Housing the Powerhouse
Place North West
 
Comparative Income Statement - Nelia Victolero
Comparative Income Statement - Nelia VictoleroComparative Income Statement - Nelia Victolero
Comparative Income Statement - Nelia Victolero
soss
 
Business decision making
Business decision makingBusiness decision making
Business decision making
InstantAssignmentHelpAustralia
 
Triannual budgeting scheme FHC K'CANADA'K
Triannual budgeting scheme FHC K'CANADA'KTriannual budgeting scheme FHC K'CANADA'K
Triannual budgeting scheme FHC K'CANADA'K
Fabrice CLAMAGIRAND
 
Autosource-unlimited-llc
Autosource-unlimited-llcAutosource-unlimited-llc
Autosource-unlimited-llc
Shervin Hessamfar
 
factura #3 EXCEL
factura #3 EXCELfactura #3 EXCEL
factura #3 EXCEL
camilo802
 
City Council June 28, 2011 Police Department municipal vehicle impound facility
City Council June 28, 2011 Police Department municipal vehicle impound facilityCity Council June 28, 2011 Police Department municipal vehicle impound facility
City Council June 28, 2011 Police Department municipal vehicle impound facility
City of San Angelo Texas
 
Phytoscience Profit % formula
Phytoscience Profit % formulaPhytoscience Profit % formula
Phytoscience Profit % formula
SHUJAAT ALI AWAN
 
Daily Nifty 50_Report
Daily Nifty 50_ReportDaily Nifty 50_Report
Daily Nifty 50_Report
Money Classic Research
 
London HIAs Fees Table
London HIAs Fees TableLondon HIAs Fees Table
London HIAs Fees Table
Kim Mepham
 
Balance Secretaría de Hacienda Ibagué
Balance Secretaría de Hacienda IbaguéBalance Secretaría de Hacienda Ibagué
Balance Secretaría de Hacienda Ibagué
SinEditar
 
FHC BAUSTRIAP 2017
FHC BAUSTRIAP 2017FHC BAUSTRIAP 2017
FHC BAUSTRIAP 2017
Fabrice CLAMAGIRAND
 

What's hot (17)

Week 5
Week 5Week 5
Week 5
 
Triannual financial evolution FHC E'UNITED STATES'E
Triannual financial evolution FHC E'UNITED STATES'ETriannual financial evolution FHC E'UNITED STATES'E
Triannual financial evolution FHC E'UNITED STATES'E
 
Black Ink Cashflow Secrets Your Accountant Never Shared
Black Ink Cashflow Secrets Your Accountant Never SharedBlack Ink Cashflow Secrets Your Accountant Never Shared
Black Ink Cashflow Secrets Your Accountant Never Shared
 
Financial triannual evolution FHC A'COSTA RICA'C
Financial triannual evolution FHC A'COSTA RICA'CFinancial triannual evolution FHC A'COSTA RICA'C
Financial triannual evolution FHC A'COSTA RICA'C
 
Trial balance exercise 3
Trial balance exercise 3Trial balance exercise 3
Trial balance exercise 3
 
M60 Towns: Paul Smith, Housing the Powerhouse
M60 Towns: Paul Smith, Housing the PowerhouseM60 Towns: Paul Smith, Housing the Powerhouse
M60 Towns: Paul Smith, Housing the Powerhouse
 
Comparative Income Statement - Nelia Victolero
Comparative Income Statement - Nelia VictoleroComparative Income Statement - Nelia Victolero
Comparative Income Statement - Nelia Victolero
 
Business decision making
Business decision makingBusiness decision making
Business decision making
 
Triannual budgeting scheme FHC K'CANADA'K
Triannual budgeting scheme FHC K'CANADA'KTriannual budgeting scheme FHC K'CANADA'K
Triannual budgeting scheme FHC K'CANADA'K
 
Autosource-unlimited-llc
Autosource-unlimited-llcAutosource-unlimited-llc
Autosource-unlimited-llc
 
factura #3 EXCEL
factura #3 EXCELfactura #3 EXCEL
factura #3 EXCEL
 
City Council June 28, 2011 Police Department municipal vehicle impound facility
City Council June 28, 2011 Police Department municipal vehicle impound facilityCity Council June 28, 2011 Police Department municipal vehicle impound facility
City Council June 28, 2011 Police Department municipal vehicle impound facility
 
Phytoscience Profit % formula
Phytoscience Profit % formulaPhytoscience Profit % formula
Phytoscience Profit % formula
 
Daily Nifty 50_Report
Daily Nifty 50_ReportDaily Nifty 50_Report
Daily Nifty 50_Report
 
London HIAs Fees Table
London HIAs Fees TableLondon HIAs Fees Table
London HIAs Fees Table
 
Balance Secretaría de Hacienda Ibagué
Balance Secretaría de Hacienda IbaguéBalance Secretaría de Hacienda Ibagué
Balance Secretaría de Hacienda Ibagué
 
FHC BAUSTRIAP 2017
FHC BAUSTRIAP 2017FHC BAUSTRIAP 2017
FHC BAUSTRIAP 2017
 

Recently uploaded

Enhancing Asset Quality: Strategies for Financial Institutions
Enhancing Asset Quality: Strategies for Financial InstitutionsEnhancing Asset Quality: Strategies for Financial Institutions
Enhancing Asset Quality: Strategies for Financial Institutions
shruti1menon2
 
Dr. Alyce Su Cover Story - China's Investment Leader
Dr. Alyce Su Cover Story - China's Investment LeaderDr. Alyce Su Cover Story - China's Investment Leader
Dr. Alyce Su Cover Story - China's Investment Leader
msthrill
 
快速办理(SMU毕业证书)南卫理公会大学毕业证毕业完成信一模一样
快速办理(SMU毕业证书)南卫理公会大学毕业证毕业完成信一模一样快速办理(SMU毕业证书)南卫理公会大学毕业证毕业完成信一模一样
快速办理(SMU毕业证书)南卫理公会大学毕业证毕业完成信一模一样
5spllj1l
 
falcon-invoice-discounting-a-premier-investment-platform-for-superior-returns...
falcon-invoice-discounting-a-premier-investment-platform-for-superior-returns...falcon-invoice-discounting-a-premier-investment-platform-for-superior-returns...
falcon-invoice-discounting-a-premier-investment-platform-for-superior-returns...
Falcon Invoice Discounting
 
The Impact of Generative AI and 4th Industrial Revolution
The Impact of Generative AI and 4th Industrial RevolutionThe Impact of Generative AI and 4th Industrial Revolution
The Impact of Generative AI and 4th Industrial Revolution
Paolo Maresca
 
Machine Learning in Business - A power point presentation.pptx
Machine Learning in Business - A power point presentation.pptxMachine Learning in Business - A power point presentation.pptx
Machine Learning in Business - A power point presentation.pptx
mimiroselowe
 
Using Online job postings and survey data to understand labour market trends
Using Online job postings and survey data to understand labour market trendsUsing Online job postings and survey data to understand labour market trends
Using Online job postings and survey data to understand labour market trends
Labour Market Information Council | Conseil de l’information sur le marché du travail
 
在线办理(GU毕业证书)美国贡萨加大学毕业证学历证书一模一样
在线办理(GU毕业证书)美国贡萨加大学毕业证学历证书一模一样在线办理(GU毕业证书)美国贡萨加大学毕业证学历证书一模一样
在线办理(GU毕业证书)美国贡萨加大学毕业证学历证书一模一样
5spllj1l
 
快速制作美国迈阿密大学牛津分校毕业证文凭证书英文原版一模一样
快速制作美国迈阿密大学牛津分校毕业证文凭证书英文原版一模一样快速制作美国迈阿密大学牛津分校毕业证文凭证书英文原版一模一样
快速制作美国迈阿密大学牛津分校毕业证文凭证书英文原版一模一样
rlo9fxi
 
Optimizing Net Interest Margin (NIM) in the Financial Sector (With Examples).pdf
Optimizing Net Interest Margin (NIM) in the Financial Sector (With Examples).pdfOptimizing Net Interest Margin (NIM) in the Financial Sector (With Examples).pdf
Optimizing Net Interest Margin (NIM) in the Financial Sector (With Examples).pdf
shruti1menon2
 
Money20/20 and EU Networking Event of 20/24!
Money20/20 and EU Networking Event of 20/24!Money20/20 and EU Networking Event of 20/24!
Money20/20 and EU Networking Event of 20/24!
FinTech Belgium
 
Independent Study - College of Wooster Research (2023-2024) FDI, Culture, Glo...
Independent Study - College of Wooster Research (2023-2024) FDI, Culture, Glo...Independent Study - College of Wooster Research (2023-2024) FDI, Culture, Glo...
Independent Study - College of Wooster Research (2023-2024) FDI, Culture, Glo...
AntoniaOwensDetwiler
 
Accounting Information Systems (AIS).pptx
Accounting Information Systems (AIS).pptxAccounting Information Systems (AIS).pptx
Accounting Information Systems (AIS).pptx
TIZITAWMASRESHA
 
一比一原版(RMIT毕业证)皇家墨尔本理工大学毕业证如何办理
一比一原版(RMIT毕业证)皇家墨尔本理工大学毕业证如何办理一比一原版(RMIT毕业证)皇家墨尔本理工大学毕业证如何办理
一比一原版(RMIT毕业证)皇家墨尔本理工大学毕业证如何办理
k4ncd0z
 
真实可查(nwu毕业证书)美国西北大学毕业证学位证书范本原版一模一样
真实可查(nwu毕业证书)美国西北大学毕业证学位证书范本原版一模一样真实可查(nwu毕业证书)美国西北大学毕业证学位证书范本原版一模一样
真实可查(nwu毕业证书)美国西北大学毕业证学位证书范本原版一模一样
28xo7hf
 
Upanishads summary with explanations of each upnishad
Upanishads summary with explanations of each upnishadUpanishads summary with explanations of each upnishad
Upanishads summary with explanations of each upnishad
ajaykumarxoxo04
 
Ending stagnation: How to boost prosperity across Scotland
Ending stagnation: How to boost prosperity across ScotlandEnding stagnation: How to boost prosperity across Scotland
Ending stagnation: How to boost prosperity across Scotland
ResolutionFoundation
 
Tdasx: In-Depth Analysis of Cryptocurrency Giveaway Scams and Security Strate...
Tdasx: In-Depth Analysis of Cryptocurrency Giveaway Scams and Security Strate...Tdasx: In-Depth Analysis of Cryptocurrency Giveaway Scams and Security Strate...
Tdasx: In-Depth Analysis of Cryptocurrency Giveaway Scams and Security Strate...
bresciafarid233
 
South Dakota State University degree offer diploma Transcript
South Dakota State University degree offer diploma TranscriptSouth Dakota State University degree offer diploma Transcript
South Dakota State University degree offer diploma Transcript
ynfqplhm
 
The state of welfare Resolution Foundation Event
The state of welfare Resolution Foundation EventThe state of welfare Resolution Foundation Event
The state of welfare Resolution Foundation Event
ResolutionFoundation
 

Recently uploaded (20)

Enhancing Asset Quality: Strategies for Financial Institutions
Enhancing Asset Quality: Strategies for Financial InstitutionsEnhancing Asset Quality: Strategies for Financial Institutions
Enhancing Asset Quality: Strategies for Financial Institutions
 
Dr. Alyce Su Cover Story - China's Investment Leader
Dr. Alyce Su Cover Story - China's Investment LeaderDr. Alyce Su Cover Story - China's Investment Leader
Dr. Alyce Su Cover Story - China's Investment Leader
 
快速办理(SMU毕业证书)南卫理公会大学毕业证毕业完成信一模一样
快速办理(SMU毕业证书)南卫理公会大学毕业证毕业完成信一模一样快速办理(SMU毕业证书)南卫理公会大学毕业证毕业完成信一模一样
快速办理(SMU毕业证书)南卫理公会大学毕业证毕业完成信一模一样
 
falcon-invoice-discounting-a-premier-investment-platform-for-superior-returns...
falcon-invoice-discounting-a-premier-investment-platform-for-superior-returns...falcon-invoice-discounting-a-premier-investment-platform-for-superior-returns...
falcon-invoice-discounting-a-premier-investment-platform-for-superior-returns...
 
The Impact of Generative AI and 4th Industrial Revolution
The Impact of Generative AI and 4th Industrial RevolutionThe Impact of Generative AI and 4th Industrial Revolution
The Impact of Generative AI and 4th Industrial Revolution
 
Machine Learning in Business - A power point presentation.pptx
Machine Learning in Business - A power point presentation.pptxMachine Learning in Business - A power point presentation.pptx
Machine Learning in Business - A power point presentation.pptx
 
Using Online job postings and survey data to understand labour market trends
Using Online job postings and survey data to understand labour market trendsUsing Online job postings and survey data to understand labour market trends
Using Online job postings and survey data to understand labour market trends
 
在线办理(GU毕业证书)美国贡萨加大学毕业证学历证书一模一样
在线办理(GU毕业证书)美国贡萨加大学毕业证学历证书一模一样在线办理(GU毕业证书)美国贡萨加大学毕业证学历证书一模一样
在线办理(GU毕业证书)美国贡萨加大学毕业证学历证书一模一样
 
快速制作美国迈阿密大学牛津分校毕业证文凭证书英文原版一模一样
快速制作美国迈阿密大学牛津分校毕业证文凭证书英文原版一模一样快速制作美国迈阿密大学牛津分校毕业证文凭证书英文原版一模一样
快速制作美国迈阿密大学牛津分校毕业证文凭证书英文原版一模一样
 
Optimizing Net Interest Margin (NIM) in the Financial Sector (With Examples).pdf
Optimizing Net Interest Margin (NIM) in the Financial Sector (With Examples).pdfOptimizing Net Interest Margin (NIM) in the Financial Sector (With Examples).pdf
Optimizing Net Interest Margin (NIM) in the Financial Sector (With Examples).pdf
 
Money20/20 and EU Networking Event of 20/24!
Money20/20 and EU Networking Event of 20/24!Money20/20 and EU Networking Event of 20/24!
Money20/20 and EU Networking Event of 20/24!
 
Independent Study - College of Wooster Research (2023-2024) FDI, Culture, Glo...
Independent Study - College of Wooster Research (2023-2024) FDI, Culture, Glo...Independent Study - College of Wooster Research (2023-2024) FDI, Culture, Glo...
Independent Study - College of Wooster Research (2023-2024) FDI, Culture, Glo...
 
Accounting Information Systems (AIS).pptx
Accounting Information Systems (AIS).pptxAccounting Information Systems (AIS).pptx
Accounting Information Systems (AIS).pptx
 
一比一原版(RMIT毕业证)皇家墨尔本理工大学毕业证如何办理
一比一原版(RMIT毕业证)皇家墨尔本理工大学毕业证如何办理一比一原版(RMIT毕业证)皇家墨尔本理工大学毕业证如何办理
一比一原版(RMIT毕业证)皇家墨尔本理工大学毕业证如何办理
 
真实可查(nwu毕业证书)美国西北大学毕业证学位证书范本原版一模一样
真实可查(nwu毕业证书)美国西北大学毕业证学位证书范本原版一模一样真实可查(nwu毕业证书)美国西北大学毕业证学位证书范本原版一模一样
真实可查(nwu毕业证书)美国西北大学毕业证学位证书范本原版一模一样
 
Upanishads summary with explanations of each upnishad
Upanishads summary with explanations of each upnishadUpanishads summary with explanations of each upnishad
Upanishads summary with explanations of each upnishad
 
Ending stagnation: How to boost prosperity across Scotland
Ending stagnation: How to boost prosperity across ScotlandEnding stagnation: How to boost prosperity across Scotland
Ending stagnation: How to boost prosperity across Scotland
 
Tdasx: In-Depth Analysis of Cryptocurrency Giveaway Scams and Security Strate...
Tdasx: In-Depth Analysis of Cryptocurrency Giveaway Scams and Security Strate...Tdasx: In-Depth Analysis of Cryptocurrency Giveaway Scams and Security Strate...
Tdasx: In-Depth Analysis of Cryptocurrency Giveaway Scams and Security Strate...
 
South Dakota State University degree offer diploma Transcript
South Dakota State University degree offer diploma TranscriptSouth Dakota State University degree offer diploma Transcript
South Dakota State University degree offer diploma Transcript
 
The state of welfare Resolution Foundation Event
The state of welfare Resolution Foundation EventThe state of welfare Resolution Foundation Event
The state of welfare Resolution Foundation Event
 

Temp 2

  • 1. Template 2: ReworkedBudget Woody Toy Repair Shop Cash Budget for the period April to June 2017 April May June Quarter CashInflow: $ $ $ $ Revenue 18000 29675 39605 87280 Sale of oldvehicle 2200 2200 Total Cash Inflow 18000 29675 41805 89480 CashOutflow: FixedPayments: Vehicle 2000 2000 2000 6000 Computerandprinter 6500 6500 Rent 7750 7750 7750 23250 Insurance Premium 2000 2000 2000 6000 VariablePayments: Supplies 30000 20000 50000 Electricity 5250 5775 5775 16800 Bonus 1500 1500 Salary 1500 1500 1500 4500 Telephone andinternet 3200 3200 6400 Advertising 1250 1250 Phone charges 550 550 550 1650 lunchand others 1500 1500 1500 4500 Total Cash Outflow 20550 62025 45775 128350 NetCash Flow -2550 -32350 -3970 -38870