Sample Budget CASHFLOW
Sample Budget CASHFLOW
Amit Chanchal
Month 1
CASH INFLOW
Grants
Income as Fees
Income from Operations
Other Income
Bank Interest if any
Total Cash In [B]
CASH OUTFLOW
Salaries
Recruitment Costs
Rent
Maintenance
Equipment and supplies
Media and communication
Community related expenses
Travel
Other expenses
Total Cash Out [C]
SUMMARY
Opening Balance [A]
(Plus) Total Inflow [B]
(Minus) Total Outflow [C]
Closing Balance [A+B-C]
Month 2
Month 3
Month 4
50.00
10.00
10.00
10.00
5.00
85.00
100.00
15.00
10.00
0.00
5.00
130.00
200.00
20.00
20.00
0.00
20.00
260.00
100.00
20.00
20.00
0.00
30.00
170.00
100.00
15.00
20.00
0.00
20.00
155.00
50.00
600.00
20.00
100.00
20.00
100.00
90.00
100.00
20.00
100.00
200.00 1000.00
25.00
5.00
3.33
3.33
5.00
5.00
100.00
6.67
8.33
161.67
25.00
5.00
3.33
3.33
5.00
5.00
100.00
6.67
8.33
161.67
25.00
0.00
3.33
3.33
5.00
5.00
100.00
6.67
8.33
156.67
25.00
0.00
3.33
3.33
5.00
5.00
100.00
6.67
8.33
156.67
25.00
0.00
3.33
3.33
5.00
5.00
100.00
6.67
8.33
156.67
25.00
0.00
3.33
3.33
5.00
5.00
100.00
6.67
8.33
156.67
623.33
130.00
161.67
591.67
[email protected]
591.67
695.00
708.33
706.67
260.00
170.00
155.00
200.00
156.67
156.67
156.67
156.67
695.00
708.33 706.67 750.00
700.00
85.00
161.67
623.33
150.00
10.00
20.00
20.00
30.00
30.00
600.00
40.00
50.00
950.00