BOBOIS$$$$$$%/XX€f"-Z John Saxonx(HHA@J {hhx El2 EGP'd6Po Đ)R0' s[^ODSET0(\HV$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$11                                                            / / / / / / / / / / / / ........ .  .  .  . ././././././././. / . / . / . / /1/1/1/1/1/1/1/1/ 1 / 1 / 1 / 1 01010101010101010 1 0 1 0 1 0 1 1010101010101010 1 0 1 0 1 0 n            ... ."&.'-. ... ."&.'-. ... ."&.'-. ... ."&.'-. ... ."&.'-. ... ."&.'-. ... ."&.'-.  .   .   .  . " & . ' - .  .   .   .  . " & . ' - .  .   .   .  . " & . ' - .  .   .   .  . " & . ' - .                                  "" " ## # $$ $ %% % && & '' ' (( ( )) ) ** * ++ + ,, , -- - .. . // / ... ."&.'-.ICTAB1ݔà݌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  COLM^CHNK:8PhV  Budget* IH>Iހ( ڀ0 ڀ0 0.tnyGraphicConverterAtari TINY BitmapQTEX COLMì[CHNK.8 ,28>DPV\bhntz& Budget* IF XIހ ڀ0 0KH >Iހ Doc}WAVETVOD.wavQuickTime Player audio/x-wavWindows WAV Soundmsft2IQuickTime Pluginwav ":XLBNXCEL.wk1ExcelLotus Spreadsheet r2.1:XLBNXCEL.wksExcelLotus Spreadsheet r1.x?WMF GKON.wmfGraphicConverterWindows MetafileY COLM[CHNK2 &,28>DJPV\bhntzd{ Budget* IH >Iހ 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 COLM[CHNK2 "(.4:@FLRX^djpv|"l  Budget* IH >Iހ 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 COLM[CHNK2 &,28>DJPV\bhntzd{ Budget* IH >Iހ 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 COLM[CHNK2 &,28>DJPV\bhntzd{ Budget* IH >Iހ 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 COLMd[CHNK2 &,28>DJPV\bhntz+< Budget* Ib XIހ ڀ0 F  0 H >Iހ ڀ0 F 0????????%.m75 video/x-mpegMPEG video/audio streammsft2QuickTime Pluginmpa "t????????%.m15 video/x-mpegMPEG video/audio streammsft2QuickTime Pluginmpa "t????????%.mp2 video/x COLM[CHNK2 &,28>DJPV\bhntzd{ Budget* IH >Iހ 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 COLM[CHNK1  &,28>DJPV\bhntz"l Budget* IH >Iހ 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 COLM[CHNK1  &,28>DJPV\bhntz"l Budget* IH >Iހ 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 COLM[CHNK2 &,28>DJPV\bhntzd{ Budget* IH >Iހ 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??????? COLM̔[CHNK2 &,28>DJPV\bhntzd{ Budget* IH >Iހ 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????????% COLM0CHNK1ht\D H4Ljd| $<Tl,D\t 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(  DSETT.HURSXX߀86*8FNTMCUTSDSUM# John SaxonHDNISTYL @STYL 0|8T     ;:]  ]  F HASH $   . .hjazo}Bod CHAR   "   .HASH    R CELL"HASH v GRPH(HASH  l RULRp@(HASH & LKUP $NAMEDefault Default SS Default TBHeaderBodyFooterDFNTM HelveticaGenevaETBL@FNTMZCUTSZDSUMZHDNIZSTYLZETBLbW