You are on page 1of 1

Sandy Lane's Cash Flow Forecast for the four months to December

September October November December Total


CASH IN
Maintenance Loan 5,500 5,500
Parents contribution 100 100
Wages (60 x £7.20) 432 432 432 432 1,728
Total cash received 6,032 432 432 432 7,328
-
CASH OUT -
Laptop 700 700
Accomodation 650 650 650 650 2,600
Food 250 250 250 250 1,000
Books 180 180
Transport 30 30 30 30 120
Socialising 350 350 350 350 1,400
Sundries 100 100 100 100 400

Total cash paid 2,260 1,380 1,380 1,380 6,400

Net cash flow 3,772 -948 -948 -948 928


Opening Balance 52 3,824 2,876 1,928 52
Closing Balance 3,824 2,876 1,928 980 980

You might also like