Personal_Finance

Xls balance 12142011 190140 balance sheet summary 4

Info iconThis preview shows page 1. Sign up to view the full content.

View Full Document Right Arrow Icon
This is the end of the preview. Sign up to access the rest of the document.

Unformatted text preview: ual salaries & wages Annual Other Income Sale of assets Increase in liabilities Full Year 2009 27,000 11,000 2010 15,000 2,000 2011 25,000 3,000 2012 28,000 3,000 2013 45,000 3,000 2014 60,000 - 2015 63,000 100 300,000 2016 66,150 130 - 2017 69,458 169 - 2018 72,930 220 - 38,000 17,000 28,000 31,000 48,000 60,000 363,100 66,280 69,627 73,150 24,400 1,000 - 22,000 - 24,000 - 24,600 - 28,000 - 31,000 500 22,000 48,620 351,275 - 49,856 14,699 9,000 51,155 15,430 8,730 52,522 16,211 8,468 25,400 22,000 24,000 24,600 28,000 53,500 399,895 73,555 75,315 77,201 12,600 12,600 (5,000) 7,600 4,000 11,600 6,400 18,000 20,000 38,000 6,500 44,500 (36,795) 7,705 (7,275) 430 (5,688) (5,258) (4,051) (9,309) Total from sources Where it went Annual expenses Purchase of assets Paid off liabilities Total to uses Net Cash Cumulative Net Cash 31-Dec-08 e65172b79c9f0871ffc11bbc2d853a6bc909f082.xls C Plan Actual Cash Flow - 10 Year Track 12/14/2011 19:01:41 Name Where it came from Annual salaries & wages Annual Other Income Sale of assets Increase in liabilities Total from sources Where it went Annual expenses Purchase of assets Paid off liabilities Total to uses Net Cash Cumulative Net Cash Actual - Full Year Full Year 2009 Actual Cash Flow - 10 Year Track 2010 2011 2012 2013 2014 2015 2016 2017 2018 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - e65172b79c9f0871ffc11bbc2d853a6bc909f082.xls Cash 12/14/2011 19:01:42...
View Full Document

Ask a homework question - tutors are online