Cash is the money actually available. The cash flow plan tracks flows when they occur: month-end cash = opening cash + receipts - disbursements. It differs from income, which records sales and expenses when they are recognized, not when they are paid.
Example
Month-end = 20,000 + 35,000 - 41,000 = €14,000