ࡱ> ZY T8\pLorna Hawthorn Ba==h,_8X@"1Arial1Calibri1Calibri1Calibri1Arial1Arial1Arial1>Arial1hArial1Arial1Calibri1 Calibri1Calibri14Calibri1 Calibri1Calibri1Calibri1,8Calibri18Calibri18Calibri1>141<Calibri1?Calibri1h8Cambria1Calibri1 Calibri1Verdana1Verdana1 Arial1 Arial1>Arial1>Arial""#,##0;\-""#,##0""#,##0;[Red]\-""#,##0""#,##0.00;\-""#,##0.00#""#,##0.00;[Red]\-""#,##0.005*0_-""* #,##0_-;\-""* #,##0_-;_-""* "-"_-;_-@_-,)'_-* #,##0_-;\-* #,##0_-;_-* "-"_-;_-@_-=,8_-""* #,##0.00_-;\-""* #,##0.00_-;_-""* "-"??_-;_-@_-4+/_-* #,##0.00_-;\-* #,##0.00_-;_-* "-"??_-;_-@_-                                                                      ff  +  )  ,  *     P  P        `            a>  "0  (  !8 *8 (8      (  (   ( ! ( !(8 ! h  (U@ @  "xU@ @  "8U@ @  *8@ @  *8@ @  "8@ @  "x@ @  !"x@ @  !"8@ @  !"x@ @  !"8@ @  "0@ @  "0@ @  "8@ @  "8@ @  "8@ @   "8@ @   "8@ @  !"8@ @  "x@ @  "8@ @  "8@ @  "xV@ @  "8V@ @   "8V@ @    (P@ @   (P@ @  "x@@ 0 "x@@ 0  "x@@ 0 !"x@@ 0 !"xa@@ 0 "p@@ 0  8  ||oSko0}<} _-;_-* "ef?_-;_-@_}<} _-;_-* "ef?_-;_-@_}<} _-;_-* "ef?_-;_-@_}<} _-;_-* "ef?_-;_-@_}<} _-;_-* "ef?_-;_-@_}<} _-;_-* "ef ?_-;_-@_}<} _-;_-* "L?_-;_-@_}<} _-;_-* "L?_-;_-@_}<} _-;_-* "L?_-;_-@_}<} _-;_-* "L?_-;_-@_}<} _-;_-* "L?_-;_-@_}<} _-;_-* "L ?_-;_-@_}<} _-;_-* "23?_-;_-@_}<} _-;_-* "23?_-;_-@_}<} _-;_-* "23?_-;_-@_}<} _-;_-* "23?_-;_-@_}<}  _-;_-* "23?_-;_-@_}<}! _-;_-* "23 ?_-;_-@_}<}" _-;_-* "?_-;_-@_}<}# _-;_-* "?_-;_-@_}<}$ _-;_-* "?_-;_-@_}<}% _-;_-* "?_-;_-@_}<}& _-;_-* "?_-;_-@_}<}' _-;_-* " ?_-;_-@_}<}( _-;_-* "?_-;_-@_}}) }_-;_-* "?_-;_-@_   }}* _-;_-* "?_-;_-@_??? ??? ??? ???}(}/ _-;_-* "}<}0 a_-;_-* "?_-;_-@_}<}1 _-;_-* "?_-;_-@_}<}2 _-;_-* "??_-;_-@_}<}3 _-;_-* "23?_-;_-@_}(}4 _-;_-* "}}5 ??v_-;_-* "̙?_-;_-@_   }<}6 }_-;_-* "?_-;_-@_}<}7 e_-;_-* "?_-;_-@_}x}8_-;_-* "?_-;_-@_  }}9 ???_-;_-* "?_-;_-@_??? ??? ??? ???}-}; _-;_-* "}P}< _-;_-* "?_-;_-@_ }(}= _-;_-* "}(}D _-;_-* "}(}E _-;_-* "}(}F _-;_-* "}(}G _-;_-* "}(}H 23_-;_-* "}(}I 23_-;_-* "}(}J 23_-;_-* "}(}K 23_-;_-* "}(}Q _-;_-* "}(}R _-;_-* "}(}S 23_-;_-* "}(}T 23_-;_-* "}(}U 23_-;_-* "}(}V 23_-;_-* "}(}[ _-;_-* "}(}\ 23_-;_-* "}(}] 23_-;_-* "}(}^ 23_-;_-* "}(}_ _-;_-* "}(}` _-;_-* "}(}a _-;_-* "}(}b _-;_-* "}(}c _-;_-* "}(}d 23_-;_-* "}(}e 23_-;_-* "}(}f _-;_-* "}(}g _-;_-* "}(}h _-;_-* "}(}i 23_-;_-* "}(}j 23_-;_-* "}(}k 23_-;_-* " 20% - Accent1H 20% - Accent1 ef  20% - Accent2H" 20% - Accent2 ef  20% - Accent3H& 20% - Accent3 ef  20% - Accent4H* 20% - Accent4 ef  20% - Accent5H. 20% - Accent5 ef  20% - Accent6H2 20% - Accent6  ef  40% - Accent1H 40% - Accent1 L  40% - Accent2H# 40% - Accent2 L渷  40% - Accent3H' 40% - Accent3 L  40% - Accent4H+ 40% - Accent4 L  40% - Accent5H/ 40% - Accent5 L  40% - Accent6H3 40% - Accent6  Lմ  60% - Accent1H 60% - Accent1 23  60% - Accent2H$ 60% - Accent2 23ږ  60% - Accent3H( 60% - Accent3 23כ  60% - Accent4H, 60% - Accent4 23  60% - Accent5H0 60% - Accent5 23 ! 60% - Accent6H4 60% - Accent6  23  "Accent1<Accent1 O  #Accent2<!Accent2 PM  $Accent3<%Accent3 Y  %Accent4<)Accent4 d  &Accent5<-Accent5 K  'Accent6<1Accent6  F (Bad4Bad  ) Calculation| Calculation  } * Check Cellz Check Cell  ????????? ???+ Comma,( Comma [0]-&Currency.. Currency [0]/Explanatory TextB5Explanatory Text  0Good6Good  a1 Heading 1B Heading 1 I}O2 Heading 2B Heading 2 I}?3 Heading 3B Heading 3 I}234 Heading 44 Heading 4 I} 5InputpInput ̙ ??v 6 Linked CellF Linked Cell } 7Neutral<Neutral  e"Normal 8Noteb Note   9OutputrOutput  ???????????? ???:$Percent ;Title1Title I}% <TotalHTotal OO= Warning Text: Warning Text XTableStyleMedium9PivotStyleLight16`OCASHFLOW,a|f^fH( @/b= ukqG֨hQIN n ukqG֨hQINPNG  IHDR@wR=PLTE3f333f3333f3ffffff3f̙3f3f333f333333333f33333333f33f3ff3f3f3f3333f33̙33333f3333333f3333f3ffffff3f33ff3f3f3f3fff3ffffffffffff3ffff̙fff3fffffff3ffffff3f333f3333f3ffffff3f̙̙3̙f̙̙̙̙3f3f̙333f3̙333f3fff̙fff3f̙̙3f̙3f̙3f333f3333f3ffffff3f̙3f3f9ųbKGDH cmPPJCmp0712HsIDATx^K( {e!^BFfF< #g#i mlM:-SEg!g B͓[BǷb@H :븕[ rfuB[.gVg!븕[ rfuB[.gVg!븕[ rfuB[.gVg!븕[ rfuB[.gVg!=:ͪ%TPbPtrn쮇DE1.|Y/zkIBMj3N_@,չ Ա\W)=:heFΏ EƙШS;uo,T]i-<\ ɫPH3uS5_ W}- ×$@V!Ot6&1 c\&zՉNil3kfo̺|e>q Qqnj2 fO֐KQk,gvˍԮDOջ}xXEOC^|sDk/.'OzAL/EwwXLQ&+{h3U\e:WwSɓ&-Chb$4 , 92q^Vd=W K#`one}mqy6LљM $rECV_ǝ,h*LnF;;4(M7k\lp%[<\WzNNu4j]"<6d9B]Zk\x/,g sEIP\ ?|J$닋z\,rdI\\\8F[@"O+(,p%).K4 !mD).Dzɸ}nοF/5Utqa?@g@ʁ7f{yP\xI5K^5T)O/4-֠"}dC?B?!h..h%=hi.-ʁ&o\xvegE4ğGc9PS#̢Ѭ]~C^]"H pÝmq9~IM(Ywo_h97m_o$#R$څYP \jQ0XJ,hWENャw wJ a^f!2/yaBMۊ̓mdQv6{%-U 2$66/}ȸ~S7('SGEr.Vּ:ga`B[=q!qt[tViwܾ)7; dpmޜ?F`* YW֚u{zꫨc8iM^/T)GK w^)R빚}PI/,z\<CrW}q/F/s7*%k52!F#GaJxo3%K{]z}rEStt+0&K5 Qd(&ُ&Go^La~Cm|fkDw})Štmb{*DX ⊢"'smձʾt<<0ppgY3 ͆b$Hkd 9~#ε܎ y t* 3^夋#% pZ <{qk&aΊ$uFUYGӛlڥUE.A:sȀT o]اEuKqq;U55Ӻ+̏ J_Z9]{F$$Dn9q۾H8\&mԹx!yFKK*)o*kZaImÐMP0DXl.1\zUg!lkLG!A$|7Q)q{&좮i{p҃e z?ir`SC0HcԏmVz^gC wRE/WdD~K52`0Wj4RFO7& ȏry|v |vPUMf{_%^F8(vXQ|S77!zLFS䈛mtf9(6PxO%i`f^$X1ssbͲ䈜t==P~NĵmvNrQc7Xȏ*|<ۼH -S""re侚3U18$td?4C;i1ۭm*ڶ 9'$$Jo!=7cnb+ރ&OvBymNjǞNO>l<)1E¦(/T]U5⯌bds\4^3n~n!h풶 "qN\9{߾$8w_}*Ȧ|'\Fɻ[V6f$ኻA{Kr@rsSǖ>%Vk43ɩ]3&/UPQWo\U$>:vl;Zq#Lͮ#DT1P }ӿt\T@]H_GcNźf5e"z 9< H< K7CW@6:NW6ʑeI,rda1{~Z$8 .8zګa&j}-bF r_?!!K6 8`0x i=RZڦj+̱) hB) hB/3 A@@  c--RECEIPTSTOTAL RECEIPTSPAYMENTS InsuranceRepairs Advertising TelephoneCapital ExpenditureTOTAL PAYMENTSMONTHTOTALYEAR 2 PROFIT & LOSSPROFIT & LOSS ACCOUNTCash Flow ForecastMonth 2Month 3Month 4Month 5Month 6Month 7Month 8Month 9Month 10Month 11Month 12Month 1Balance at start of monthBalance at end of monthLoan repayments Other paymentsPersonal drawingsSurplus deficit for monthRent and ratesMaterial / stock / carriageHeat and power'Employee's wages and National Insurance*Finance charges, bank charges and interestOther travelling expensesPost / printing / stationeryCash from salesCapital or loans/Motor expenses (fuel, oil, maintenance and tax))Professional fees (accountant, solicitor)Business Name:Other sources 2K LyLLDvMZNccB T8 $]s  dMbP?_*+%& ףp= ?'(\?((\?) ףp= ?M HP Color LaserJet 2605dn_2605d!C od,LetterDINU"H PEv;HSMTJ8HP Color LaserJet 2605dn_2605dtn PCL 6InputBinFORMSOURCERESDLLUniresDLLESPRITSupportedTrueResolution600dpiFastResFalseOrientationPORTRAITHPOrientRotate180FalsePaperSizeA4MediaTypeAutoCollateOFFColorMode24bppTextAsBlackFalseTTAsBitmapsSettingTTModeOutlineJPEGEnableAutoAlternateLetterHeadFalsePrintQualityGroupPQGroup_1HPDocPropResourceDatahpzhl053.cabHPColorSmartManualHPColorSmart_Text_NeutralGraysBlackOnlyHPColorSmart_Graphics_NeutralGraysBlackOnlyHPColorSmart_Photo_NeutralGraysBlackOnlyHPColorSmart_ColorOptions_EdgeControlNormalHPColorSmart_ColorOptions_RGBColorDefault(sRGB)HPColorSmart_ColorOptions_HalftoneSmoothHPDigitalImagingHPBusinessPrintingHPMHDLLNameHPFIE053HPSmartFocusOffHPContrastOnHPDigitalFlashOnHPSharpnessOnHPSmoothingOnHPColorModeCOLOR_MODEHPPDLTypePDL_PCL6HPPJLEncodingUTF8HPJobAccountingHPJOBACCT_JOBACNT_COLORAUTHHPBornOnDateHPBODHPJobByJobOverrideJBJOHPSmartDuplexSinglePageJobTrueHPSmartDuplexOddPageJobTrueHPManualFeedOrientationFACEDOWNHPOutputBinOrientationFACEDOWNHPManualDuplexDialogModelModelessHPMapManualFeedToTray1TrueHPPrintOnBothSidesManuallyFalseHPPrintInGrayScaleFalseHPCoversOther_PagesPSAlignmentFileHPZLS053HPConsumerCustomPaperTrueHPEnableRAWSpoolingTrueHPFontInstallerTRUEHPPaperSizeALMConstraintsEXECUTIVEHPSmartHubInet_SID_263_BID_514_HID_265HPManualDuplexDialogItemsInstructionID_01_FACEDOWN-NOROTATEHPManualDuplexPageOrderEvenPagesFirstHPPreAnalysisTrueDuplexVERTICALHPXMLFileUsedhpc260d6.xmlHPPaperSizeDuplexConstraintsEXECUTIVEHPMediaTypeDuplexConstraintsTRANSPARENCYPIUPHdLetter 4 [none] [none]Arial6P d?FORDS<Automatic>R 44600dpidMicrosoft Office ExcelType new Quick Set name here EXCEL.EXE<C:\Program Files\Microsoft Office\Office12\EXCEL.EXE" N,(\??&U} '@}  I >} $ >} I >}  >} $ @$@;Z@x@C@@@@  @0 @0 I I IIIIIIIIIIIIIIIIIII D m "nnnnnnnnnnnnnE ?+A B O O O O O O O O  O  O  O  O  O P P F$QQQQQQQQQQQQQQQ G'RRRRRRRRRRRR # [ % [ D Q G(RRRRRRRRRRRR # [  %  gh G,____________ # ` % ` D a f# b  % b!   - b   b!  b!  b   b   b!  b   b   b   b!  # c  %  # c %# c  %& LMMMMMMMMMMMMNNN H$ SSSSSSSSSSSS\\T I! UUUUUUUUUUUU  ]     - ]   L V I  UUUUUUUUUUUU  ]   ]   V I"UUUUUUUUUUUU  ] ]  V J#UUUUUUUUUUUU  ] ]  V J$UUUUUUUUUUUU  ] ]  V IUUUUUUUUUUUU  ] ]  V J)UUUUUUUUUUUU  ] ]  V I%UUUUUUUUUUUU  ] ]  V I&UUUUUUUUUUUU  ] ]  V J*UUUUUUUUUUUU  ] ]  V IUUUUUUUUUUUU  ] ]  V IUUUUUUUUUUUU  ] ]  V IUUUUUUUUUUUU  ] ]  V IUUUUUUUUUUUU  ] ]  V KUUUUUUUUUUUU  ] ]  V IUUUUUUUUUUUU  ]  ijVVVVVVVVVVVV  ] ] D VVVVVVVVVVVVV  ] ] D V IVVVVVVVVVVVV  ]  ij$^^^^^^^^^^^^^kkDl> 6e*6xxxxxxxxxxxxxx]kk] I0!@"@#@ e# d %  d    - d   d   d   d!  d!  d   d!   d!   d!   d  # d  %  # d! % # d! %  !@!!W# D D !W !!! LL!W!!!W !!W !!W !!W !!W !! W !! W !! W !! W !! Z!!"!Z! D D "!Z D D  "@~ "X"X#D#"X#""" L"X#""X#""X#""X#""X#"" X# "" X# "" X# "" X# " " lll #@##Y" %!"#Y"### -#Y"##Y"##Y"##Y"##Y"##Y" ## Y" ## Y" ## Y" ## Y# # lll < :(     A,??,Business Gateway LogoPicture 1Business Gateway Logo]& `  A*??*Argyll and Bute LogoPicture 2Argyll and Bute Logo U]&`  A,??,Business Gateway LogoPicture 1Business Gateway Logo ]&`>@d wggD Oh+'0HP\t HIELorna HawthornMicrosoft Excel@:@7|@7a6 ՜.+,D՜.+,$ PX   Highlands & Islands Enterprise  CASHFLOW  Worksheets     5AYamObjective-CommentObjective-CreationStamp Objective-IdObjective-IsApprovedObjective-IsPublishedObjective-DatePublishedObjective-ModificationStamp Objective-Owner Objective-Path Objective-Parent Objective-State Objective-TitleObjective-VersionObjective-VersionCommentObjective-VersionNumberObjective-FileNumberObjective-ClassificationObjective-Caveats@ysIA743672NoYes@I@ysISamantha FordHIE Global Folder:Network Internal Services:Facilities:Records Management:Network EDRMS:Records Management - EDRMS Configuration:Home Folders:Home Folders O - Z:Samantha Ford:Forms etc: Forms etc Published$AIE Business Start-Up Cashflow 2yr1.0First versionNot classified  !"#$%&'()*+,-./0123456789:;<=>?@ABCDEFGHJKLMNOPRSTUVWXRoot Entry FWorkbookSummaryInformation(IDocumentSummaryInformation8Q