ࡱ> +* u'ɀ\p lan Wrightor Ba==i[;*8X@"1Arial1Arial1Arial1Arial1Arial1Arial""#,##0;\-""#,##0""#,##0;[Red]\-""#,##0""#,##0.00;\-""#,##0.00#""#,##0.00;[Red]\-""#,##0.005*0_-""* #,##0_-;\-""* #,##0_-;_-""* "-"_-;_-@_-,)'_-* #,##0_-;\-* #,##0_-;_-* "-"_-;_-@_-=,8_-""* #,##0.00_-;\-""* #,##0.00_-;_-""* "-"??_-;_-@_-4+/_-* #,##0.00_-;\-* #,##0.00_-;_-* "-"??_-;_-@_-                + ) , *    "  @  @@  !@@ "0@  @  @ @  !@ @ "8@@ "8@ @  a@@  a@ @ `, Sheet10Sheet21Sheet3,T:/less:Bad debts on Credit salesDiscounts allowedSOURCES OF FINANCE Own Funds Borrowings Other SourcesPeriod (eg month)TotalSales Receipts - ATotal Other Sources - BTOTAL RECEIPTS (A+B)BRECEIPTS (Enter these in the month you expect to receive the cash)}PAYMENTS (Enter these in the month you expect to make the payments, not necessarily when you received the goods or services) $Stocks & material purchases for cash%Stocks & material purchases on credit Rent & ratesUtilities (Gas, water etc) InsurancesTelephone/Internet etc Vehicle costsRepairs and maintenanceAccounting/Legal feesMarketing costsTravel & subsistence costs Pension costs(Employee costs (including Employers NIC)Office/Stationery costsCash Receipts from CustomersCredit Receipts from CustomersOther trading paymentsOTHER PAYMENTSTaxationPurchase of Business AssetsTrading Payments - COther paymentsTotal Other Payments - DTOTAL PAYMENTS (C+D)#VAT (net) - could also be a receiptLoan repaymentsInterest ReceivedInterest paid Bank charges /Net Inflow/Outflow (Receipts less Payments) - E' Cash/Bank balances brought forward - F) Cash/Bank balances carried forward (E+F)2  i y# 3 u'ɀ 6Ns0  dMbP?_*+%M^Lexmark X83h X⤗Lexmark X838⤗;⤗" 8X??U} ,}  6        N?@@@@@@ @"@$@&@(@                      # %   # %  ) # %   # %   # %    #   %    #  %     -        #  % #  % #  % #  % #  % #  %         #  %    # %   # %   # %   -    # % #  %  #  %  #  %  #  %  #  %     "1 DD 1 LL1111" DD "  D D "  D D "  D D "  D D "   D D (   # %   $ -                         !B)Xn0WWWWWW$2WWWWj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~OOOO$2WWWWW$$$>@4447 u'ɀ 1  dMbP?_*+%"??D1U>@7 u'ɀ 2  dMbP?_*+%"??D1U>@7 Oh+'0@H`x Paul J TaylorxPaul J TaylorxMicrosoft Excel@1:8R@粩՜.+,0 PXd lt| 3 Sheet1Sheet2Sheet3  Worksheets  !#$%&'()Root Entry F@ DWorkbook2SummaryInformation(DocumentSummaryInformation8"