Cash Flow Statement

You might also like

Download as docx, pdf, or txt
Download as docx, pdf, or txt
You are on page 1of 1

Cash Flow Statement

The following is an example of a Cash Flow Statement. Click on any line item label and an explanation
will be shown. This is a five year statement, however, your first year's projections should show
monthly figures, the second year, quarterly and years three through five should show annual figures.

2008 2009 2010 2011 2012


Source of Funds
Beginning cash 0 -11,767 143,765 416,274 924,480
Sales/Svcs Income 1,366,986 2,662,548 3,416,123 4,565,616 5,981,959
Sale of Assets 0 0 0 0 0
Customer deposits 0 0 0 0 0
Loans 0 0 0 0 0
Contributed Capital 400,000 0 0 0 0
Available Cash $1,766,986 $2,650,781 $3,559,888 $4,981,890 $6,906,439

Use of Funds
Salaries 1,355,000 1,676,000 2,044,000 2,557,000 3,355,000
Other operating expenses 423,753 759,933 900,245 1,187,340 1,533,432
Loan payments 0 24,910 99,640 99,640 99,640
Capital Expenditures 0 0 0 0 0
Tax Payments 0 46173 99729 213430 277791
Total Cash Out $1,778,753 $2,507,016 $3,143,614 $4,057,410 $5,265,863
Net Cash Flow ($11,767) $143,765 $416,274 $924,480 $1,640,576

You might also like