BOBOIS$$$$$$%/X€Z- John SaxonjFLOM!`x(HHA@J {hhx El2 EGP'd6Po Đ)R0' s[^ODSET2(\[8HV$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$11T8$                                                            / / / / / / / / / / / / ........ .  .  .  . ././././././././. / . / . / . / /1/1/1/1/1/1/1/1/ 1 / 1 / 1 / 1 01010101010101010 1 0 1 0 1 0 1 1010101010101010 1 0 1 0 1 0 8n  '           .<.<.< .<"&.<'-.< ... ."&.'-. ... ."&.'-. ... ."&.'-. ... ."&.'-. ... ."&.'-. .8*.8*.8* .8*"&.8*'-.8*  . 8*  . 8*  . 8* . 8*" & . 8*' - . 8*  .   .   .  . " & . ' - .   . 8*  . 8*  . 8* . 8*" & . 8*' - . 8*  . 8*  . 8*  . 8* . 8*" & . 8*' - . 8*    8*  8*  8*                  8*  8*  8*  8*    8*"" " ## # 8*$$ $ %% % 8*&& & '' ' 8*(( ( )) ) 8*** * ++ + 8*,, , -- - 8*.. . // / 8* ... ."&.'-.LCTAB1ݔà݌ݸ(Tݨ COLMCHNK26Hn0Fb,\&@`t"8Tn $LnCASHFLOW FORECAST Enter month Round to 's don't use p's INCOME SALESFINANCE FROM OWNER LOANSGRANT/LOAN PRINCES TRUST OTHER TOTAL INCOME EXPENDITURE DIRECT COSTS STOCK MATERIALSCONTRACT LABOURCAPITAL EXPENDITURE OVERHEADSEMPLOYEES WAGESOTHER LABOUR CHARGESMOTOR EXPENSES& FUEL $ CAR TAX*% CAR INSURANCE(# REPAIRS/MOT" OTHERPREMISES" RENT" RATES.( HEAT/LIGHT/POWER OTHER TRAVELPRINTING/STATIONERY POSTAGEADVERTISING/PUBLICITY TELEPHONE& LAND LINE" MOBILEREPAIRS/ RENEWALS INSURANCELOAN REPAYMENTS BANK CHARGESPROFESSIONAL FEES" OTHER " OTHER " OTHER  YOUR DRAWINGS  VATTOTAL EXPENDITURE (B)NET IN FLOW (A-B)OPENING BALANCECLOSING BALANCEX Document1TEXTOTEX.texiOzTeX TeX DocumentITEXTOTEX.texinfoOzTeXapplication/x-texinfo TeX Document>TEXTttxt.text SimpleText text/plain ASCII Text<TPICogle.tga PictureViewerTruevision Image^GzipGzipSITx .tgzMacGzipStuffit Expanderapplication/x-gzipGnu ZIPed Tape ARchivetTIFFogle.tif PictureViewer image/tiff TIFF Picturemsft2QuickTime Plugintiff  COLMCHNK:8Ph`6 Budget4*IbXIހ( ڀ0 ڀ00.tnyGraphicConverterAtari TINY BitmapQTEX COLMìCHNK.8 ,28>DPV\bhntz0 Budget4 *IF XIހ ڀ0 0Kb XIހ Doc}WAVETVOD.wavQuickTime Player audio/x-wavWindows WAV Soundmsft2IQuickTime Pluginwav ":XLBNXCEL.wk1ExcelLotus Spreadsheet r2.1:XLBNXCEL.wksExcelLotus Spreadsheet r1.x?WMF GKON.wmfGraphicConverterWindows MetafileY COLMCHNK2 &,28>DJPV\bhntz$ Budget4 *Ib XIހ ڀ0 F 0.xbmGraphicConverterimage/x-xbitmapX-Windows BitmapLXLS XCEL.xlExcelapplication/vnd.ms-excelExcel Spreadsheet/XLC XCEL.xlcExcel Excel Chart/XLM XCEL.xlmExcel Excel Macro5XLS XCEL.xlsExcelExcel Spreadsheet3XLW XCEL.xlwExcelExcel Workspace<XM SNPL.xm PlayerProFastTracker MOD MusicJXPM GKON.xpmGraphicConverter ima COLMCHNK2 "(.4:@FLRX^djpv|,  Budget4 *Ib XIހ ڀ0 F 0rinkWrap Self Mounting Image2.html text/html HyperTexteSITDSITxSITx .SITStuffIt ExpanderStuffIt Expanderapplication/x-stuffitStuffit ArchiveAcertkcmr.cerKeychain AccessDigital CertificateAcertkcmr.crtKeychain AccessDigital CertificateAPK07kcmr.p7cKeychain AccessDigital Certificate?PK07kcmr.p7sKeychain AccessDigital Sign COLMCHNK2 &,28>DJPV\bhntz$ Budget4 *Ib XIހ ڀ0 F 0io/wav WAV Audiomsft2QuickTime Pluginwav "f????????%.aiff audio/aiff AIFF Audiomsft2QuickTime Pluginaifc "e????????%.aif audio/aiff AIFF Audiomsft2QuickTime Pluginaifc "f????????%.aifc audio/aiff AIFF Audiomsft2QuickTime Pluginaifc "d????????%.snd audio/basicAU Audiomsft2IQuickT COLMCHNK2 &,28>DJPV\bhntz$ Budget4 *Ib XIހ ڀ0 F 0r????????%.m1a video/mpegMPEG video/audio streammsft2QuickTime Pluginmpa "r????????%.m75 video/mpegMPEG video/audio streammsft2QuickTime Pluginmpa "r????????%.m15 video/mpegMPEG video/audio streammsft2QuickTime Pluginmpa "r????????%.mp2 video/mpegMPEG video/audio streammsft2QuickTime Plu COLMdCHNK2 &,28>DJPV\bhntz8Th Budget4 *Ib XIހ ڀ0 F  0 b XIހ ڀ0 F 0????????%.m75 video/x-mpegMPEG video/audio streammsft2QuickTime Pluginmpa "t????????%.m15 video/x-mpegMPEG video/audio streammsft2QuickTime Pluginmpa "t????????%.mp2 video/x COLMCHNK2 &,28>DJPV\bhntz$ Budget4 *Ib XIހ ڀ0 F 0m1a audio/mpegMPEG audio streammsft2QuickTime Pluginmpa "l????????%.mp2 audio/mpegMPEG audio streammsft2QuickTime Pluginmpa "l????????%.mpm audio/mpegMPEG audio streammsft2QuickTime Pluginmpa "l????????%.mpa audio/mpegMPEG audio streammsft2QuickTime Pluginmpa "o????????%.mpeg a COLMCHNK1  &,28>DJPV\bhntz, Budget4 *Ib XIހ ڀ0 F 0nkar "_????????%.smf audio/midiMIDImsft2QuickTime Pluginkar "_????????%.kar audio/midiMIDImsft2QuickTime Pluginkar "b????????%.midi audio/x-midiMIDImsft2QuickTime Pluginkar "a????????%.mid audio/x-midiMIDImsft2QuickTime Pluginkar "a????????%.s COLMCHNK1  &,28>DJPV\bhntz, Budget4 *Ib XIހ ڀ0 F 0"|????????%.sdpapplication/sdpSession Description Protocolmsft2QuickTime Pluginsdp "e????????%.sgi image/x-sgi SGI Imagemsft2QuickTime Pluginrgb "e????????%.rgb image/x-sgi SGI Imagemsft2QuickTime Pluginrgb "q????????%.psdimage/x-photoshopPhotoshop Imagemsft2QuickTime Plu COLMCHNK2 &,28>DJPV\bhntz$ Budget4 *Ib XIހ ڀ0 F 0????????%.pict image/x-pict PICT Imagemsft2QuickTime Pluginpct "e????????%.png image/x-png PNG Imagemsft2QuickTime Pluginpng "r????????%.qtifimage/x-quicktimeQuickTime Imagemsft2QuickTime Pluginqti "q????????%.qtiimage/x-quicktimeQuickTime Imagemsft2QuickTime Pluginqti "v??????? COLM̔CHNK2 &,28>DJPV\bhntz$ Budget4 *Ib XIހ ڀ0 F 0application/x-shockwave-flashShockwave Flashmsft2Shockwave Flash NP-PPC"l!kl#|????????%.splapplication/futuresplashFutureSplash Playermsft2Shockwave Flash NP-PPC"l!kl#%.macim07RacPaint Imagt2QuickTime Pluginmac "f????????%.pict image/pict PICT Imagemsft2QuickTime Pluginpct "e????????% COLM0CHNK1|`D $@H\xj <Xt8Tp4Pl TOTALAN9=SUM(B10..M10+N10)ASUM(B10..M10+N10)>I0> I0> I0> I0> I0> I0> I0> I0> I0> I0> I0> I0> I0> I0> I0> I0> I0> I0> I0> I0> I0> I0> I0> I0> I0> I0> I0> I0> I0> I0> I0> I0> I0> I0> I0> I0> I0> I0 I0K4*IbXIހ(OSTB  DSETT2HURSX86*8DSUM# John SaxonHDNISTYLH JSTYL 0|d8T     ;:]  ]  F HASH $   . .hjazo}Bod CHAR   "   .HASH    R CELL"HASH  GRPH(HASH  l RULRp (HASH @ KSEN"HASH& LKUP $NAMEDefault Default SS Default TBHeaderBodyFooterDFNTM HelveticaGenevaMCROMCROoBlNMARKMRKS MOBJWMBTSNAP)))  HH@?o{kZckZckZ ccg9g9cg9g9cg9g9cckZckZg9{DkZkZg9kZVkZg9kZkZg9kZkZg9kZkZg9kZ1kZg9kZkZg9kZkZg9kZkZg9kZZg9kZkZg9F1JRkZg9kZkZRZVZZ9JRZVZZVg9kZkZg95cg9kZkZc^g9kZkZg91kZco{;^VJRZRZ^ZNsVVRVRRZRZsMkZkZNskZRw^^Vsg9ckZkZRckZg9g9kZ{{{{o{g cVVZVg9o{kZo{kZkZo{so{kZo{kZs{w{w{sw{o{{{w{o{{w{o{{w{s? kZkZF1kZRg9kZkZwo{o{g9kZ{{{wo{ecZF1ZNsg9g9co{g9ckZg9{{w{w{w{ww{s{{w{ws{w{s{w{spkZkZF1kZRkZwo{skZ{o{s{kZwkZws{wso{g9skZsskZskZco{kZo{kZ^kZo{so{o{^R=RJRc^$g9o{^co{Vco{c^g9^c{{ww{{wwkZ^ZR^o{{ww{{c^VR^w{{wc^VNscww{{w{^V^Nscw{{w{ws9 kZo{Ro{cco{sg9s{{{{o{] ^V=VVNsg9c^^{w{w{w{sw{o{{{w{o{{w{o{{w{sGg9cF1^Zwsws{ NUvvVUVUvUV{{o{GcV=VVg9Vcg9{ JVU5UUUV5UU{{su c^R^RkZg9wckZso{g9o{kZsg9g9w{w{sw{w{{o{{w{{{w{{wo{{w{o{{w{{o{OkZkZ=kZNso{NsZJRcskZ^^g9cg9RRZw{{{{smcZF1ZVswso{w{{w{{w{{w{{w{w{ww{w{{s{w{s{w{s{w{{o{9 kZg9VkZJRg9^VV{wwwwsscZF1ZZkZsskZswsskZsskZo{wkZsso{w{{w{ww{w{{s{w{s{w{s{w{{o{WkZg99kZNsR^JRRscRVNsg9VNsNsV^{RZRc{{w{sgcZNsZV{w{w{{w{w{w{w{sw{w{{o{{w{o{{w{o{{w{{o{7g9kZBg9R^NsJRNs{{{{scVEww{ww{{w{ww{{ww{w{{ww{{wwsw{{ww{{w{wsw{w{{ww{{wo{{w{{ww{{w{o{w{{ww{{w{wo{OkZg9-kJR^Zg9^^Bc^Vc{Zwcwwo{wso{sacZ VsswkZwsso{wkZ{w{s{w{ss{w{{o{s{wss{wwso{?g9g99ZNscV^ZkZJRc{{{{sccZRVRkZo{o{kZg9so{kZo{{w{w{sw{w{{o{{w{o{{w{o{{w{{o{CkZg9BVRg9VZso{o{^g9co{{{{{sJ^VJRNsRg9kZg9kZo{kZg9g9o{o{ww{w{{ww{{w{ww{sw{{ww{{w{wsw{w{{ww{{wo{{w{{ww{{w{o{w{{ww{{w{wo{7kZg9F1VVkZckZkZwwwws[cZJRNsVkZg9w{{w{w{ww{w{{s{w{s{w{s{w{{o{? kZg9JRVRo{wkZckZwws{{w{s] ^VBF1NskZVsR^^c^{w{sw{w{{o{{w{o{{w{o{{w{{o{IkZkZJR^Zo{g9kZo{sso{w{skZsg9{{{{sIg9g9JRVRkZc^g9kZ^sskZRg9cZ{{wwo{kcZF1ZVo{o{kZg9swkZo{g9cg9o{g9kZg9ww{w{sw{o{{{w{ws{w{o{{w{sOkZg9BRRo{RkZwZkZckZ^cZg9kZcZ{{{{{o{ cZJRNsZkZo{g9o{kZwo{kZ{w9{ww{ww{{w{ww{sw{{ww{{w{wsw{w{{ww{{wo{{w{{ww{{w{o{w{{ww{{w{ws? kZg9NsZNscV^R^^Zcwwwwo{e cVF1RVo{sso{wo{{sso{s{w{w{ww{s{{w{s{w{s{w{sIkZkZ9NsJRZNsZg9V^Nsg9ZcRNs^{{{wo{c^ZNsVZw{{w{w{w{w{w{w{sw{o{{{w{o{{w{o{{w{sQkZg9=RNs^NsJRNskZcJRRNsJRkZZVJRRRZ{{{{o{cVZw{ww{w9{ww{ww{{w{ww{sw{{ww{{w{wsw{w{{ww{{wo{{w{{ww{{w{o{w{{ww{{w{wsGkZZ)JJRNsg9ZZVkZ^VZZV^^wwwwo{a^ZVsswo{wo{skZo{o{{w{w{ww{s{{w{s{w{s{w{s9kZ^9Z^^Vc{{{wo{]cRNsVV{w{sg9g9w{w{w{sw{o{{{w{o{{w{o{{w{sAkZcBV^wwVo{g9g9kZ{{{{o{JcNsF1NsZww{w{{ww{{o{g9o{o{so{kZw{{w{ww{sw{{ww{{w{wsw{w{{ww{{wo{{w{{ww{{w{o{w{{ww{{w{wsKkZcF1R^ w{csZckZ^sZskZwwwwo{g^RF1RZ{w{sg9co{g9ccg9ccg9kZ{w{ww{s{{w{s{w{s{w{sIkZ^F1V^ wg9kZso{kZwckZo{s{{{wo{gcNsBF1V{w{kZV^cVc^o{ckZo{{{w{sw{o{{{w{o{{w{o{{w{s=kZg9JR^^{so{kZkZ{{{{o{=g9ZF1V^wo{cV^{{wwsicVF1ZRg9g9o{kZsw{{w{{w{w{sw{w{{o{{w{o{{w{sw{w{{o{= kZ^=RNskZZkZg9c^o{{{{{sgcVJRNsZw{{w{w{{sg9kZg9{w{sw{w{{s{w{o{{w{o{{w{{o{;kZcJR^^o{R^c{{{{sacRF1RZw{w{{swsg9o{{w{s{w{s{w{s{w{s{w{{o{?g9c=R^o{cg9Zc{{wwws cRJRRVw{{ww{{w{w{w4{{sw{{wwsw{{ww{{w{wsw{w{{ww{{wo{{w{{ww{{w{sww{w{{ww{{o{Mg9^=Nsco{F1^Vo{g9RVRo{ZRVJRc{{{{sgcVJRVV{ w{{w{{w{{w{w{{wws{w{o{{w{o{{w{o{{w{{o{CkZ^)JNsNscNsJRNs{JR^VRo{{{{{s[ cVZVZo{so{o{{skZ{w{s{w{s{w{s{w{s{w{{o{OkZZ1^JRZVRkZJRRo{cg9Zg9VF1VZs{wwws^VsAo{o{so{wsskZsg9wsw{{ww{{wwsw{{ww{{w{wsw{w{{ww{{wo{{w{{ww{{w{o{w{{ww{{w{wo{; kZ^9VNs^c^kZg9Z{{{{s_ cVNsRVskZo{skZg9{w{w{sw{w{{o{{w{o{{w{sw{w{{o{QkZc9R^cg9^Zcg9c^g9cZ^ckZg9kZo{{{{wsmcRF1NsZZkZg9g9kZo{cckZg9s^cg9g9so{{w{s{w{s{w{s{w{s{w{{o{? g9c=RZ^o{kZVg9c^{{wwwsJcJRF1JRVc^cg9g9^Vs{ww{{ww{w{{ww{{wwsw{{ww{{w{wsw{w{{ww{{wo{{w{{ww{{w{sww{w{{ww{{o{Ag9g9B^c{wkZo{{kZkZ{{{{secNs=JRVw{w{{g9V^cR{w{sw{w{{o{{w{o{{w{o{{w{{o{=kZg9Nsg9cwo{kZsw{{{{s=g9Z=R^o{^Z^^{{{{o{icZF1RRg9g9so{kZo{skZckZo{so{o{w{w{w{sw{o{{{w{o{{w{o{{w{sMkZ^JRZNsV^g9Rccw^VJRcg9Rc{{{{wo{kcRBRZo{o{wo{wso{o{{{w{{w{{w{w{ww{s{{w{ws{w{s{w{s=kZc9R^F1^VJR^wwwwwo{JcNsJRRVww{ww{ww{{ww{w{{ww{{w{ww{sww{{w{ww{{o{{{ww{{w{wws{ww{w{{ww{sw{{ww{{w{wsIkZ^9RJRcZNsVJRNsg9V^JRRNsZ{{{{o{]^ZRRZw{{w{w{ww{w{sw{s{{w{o{{w{o{{w{sEkZZ%)JRJR^F1F1s^VRBR^s{{{wo{ccZ VkZswwo{wsso{o{w{w{w{ww{s{{w{ws{w{s{w{sKkZZ1ZNsZVVc^cVF1^o{g9^Zo{wwwwo{J^ZVVRsso{kZo{o{kZo{skZskZkZo{{{ww{{w{ww{sww{{w{ww{{o{{{ww{{w{wws{ww{w{{ww{sw{{ww{{w{ws=kZZ9V^g9g9^VkZ{{{{o{[cZNsRZ{w{kZso{g9w{w{sw{s{{w{o{{w{o{{w{s=kZZ9R^g9g9cRkZ{{{wo{acZF1RV{w{g9o{kZcs{w{w{ww{s{{w{ws{w{s{w{s=kZZ9R^kZkZg9Zo{wwwwo{J^RJRJRVw{{ww{{w{wco{g9Zo{{ww{{w{ww{sww{{w{ww{{o{{{ww{{w{wws{ww{w{{ww{sw{{ww{{w{wsCkZg9F1^Zo{so{so{wkZkZo{{{{{o{_cNs=JRVcZZg9^cc^^VV{w{sw{s{{w{o{{w{o{{w{s9kZkZNsg9cw{s{{{wo{9g9Z9V^o{co{{{{{sog9ZF1NsVg9kZso{so{g9g9kZkZg9o{g9kZsg9s{w{s{w{kZo{{w{{kZo{{wso{{wwso{]g9ZJRZ^kZo{g9Zsg9cc^cg9o{VkZo{Zw{c{g9{wo{{wo{s c^F1RVkZg9skZo{skZs6wkZsww{ww{{w{ww{sw{{ww{{w{kZsw{w{{ww{{kZs{ww{w{{wwo{sww{w{{wo{o{UkZ^9RNsNsg9F1o{g9Z^sg9g9NsswZwcwwo{wso{sicVF1RVkZo{so{swo{wwsso{s{w{ww{w{ss{w{{o{s{wss{wwso{SkZZ9NsNsV F1JRkZJRV^F1NsV{{R{Z{skZ{o{kZskcVNsVZw{{w{{ww{{w{{w{w{sw{w{{o{{w{{wo{{w{o{{w{{o{UkZV5NsNsZ^NsRJRkZF1ZcF1NsNsw{R{Z{wg9{o{g9scV Zww{ww{ww{w*{ww{w{{ww{{wwsw{{ww{{w{wsw{w{{ww{{ss{ww{w{{w sww{w{{ww{wo{/g9V5Z^{wwwsOcZw{w{w{s{w{s{w{s{w{s{w{{o{/kZR5R^{{w{sUcVNsRZw{w{w{sw{w{{o{{w{o{{w{o{{w{{o{/kZV9R^{{{{s/cRNsRVo{g9o{g9o{g9o{g9o{sTNAM850DB743288F8CEFA283EDBB6BEA4AETBL`DSUMiHDNIiSTYLiMCROroBlNrMARKr$WMBTrJSNAPrVTNAM ETBL2