Consider the supplied costbenefit analysis.

1. Complete the cash flows in the table.
2. Considering the effect on cash flow, is the analysis worthwhile? 3050 words

QRS Co. Motor vehicle expense account Costbenefit analysis using Budget versus Actual Variance Reporting October 20XX
Month	Existing Estimate	Change to	Effect on:
			Income	Expenses	Cash Flow
July	$700
Aug	$750
Sept	$800
Oct	$900
Nov	$950	$830
Dec	$800	$680
Jan	$800	$680
Feb	$800	$680
Mar	$800	$680
Apr	$800	$680
May	$800	$680
June	$800	$680
Total	$9,700	$5,590