Download as xls, pdf, or txt
Download as xls, pdf, or txt
You are on page 1of 4

YEAR TO Actual (if applicable) Year 1 Year 2 Year 3

Sales (turnover)

Less Cost of Sales

Gross Profit €0 €0 €0 €0

Operating Expenses

Salary Costs

Rent accommodation and rates

Phone /broadband

Light and heat

Audit Accountancy fee

Cleaning /Waste Disposal

PR & Marketing

Consultancy Costs

Business Specific Training

Insurance Premium

Transport Costs

Printing Post and Stationery

Bank Interest

Depreciation

Repairs and renewals

Sundry/Miscellaneous

18 TOTAL Operating Expenses €0 €0 €0 €0

NET PROFIT /Loss €0 €0 €0 €0

Assumptions used (please state)

file:///conversion/tmp/scratch/500431398.xls
profit and loss
12 Month Cash Flow year 1
Month 1 2 3 4 5 6 7 8 9 10 11 12 Total
Income
Cash Sales 0
Owners Funds 0
Loans 0
Other 0
Grant Funding 0
Total Income 0 0 0 0 0 0 0 0 0 0 0 0 0

Expenditure
Fit Out/equipment Costs 0
Raw Materials 0
Salary Costs 0
Rent/accommodation/Rates 0
Utility Costs 0
Phone/broadband 0
Electricity 0
Water 0
Cleaning/Waste Disposal 0
Marketing Costs 0
Consultancy Costs 0
Business Specific Training 0
Insurance Premium 0
Transport Costs (fuel etc) 0
Printing & Stationery 0
Loan Repayments 0
Repairs & Maintenance 0
Vat Payment 0
Corporation Tax 0
Other 0
Total Expenditure 0 0 0 0 0 0 0 0 0 0 0 0 0

Surplus Deficit 0 0 0 0 0 0 0 0 0 0 0 0 0
Opening Cash 0 0 0 0 0 0 0 0 0 0 0
Add Cash Income
Deduct Cash Expenditure
Closing Cash 0 0 0 0 0 0 0 0 0 0 0 0
12 Month Cash Flow year 2
Month 1 2 3 4 5 6 7 8 9 10 11 12 Total
Income
Cash Sales 0
Owners Funds 0
Loans 0
Other 0
Grant Funding 0
Total Income 0 0 0 0 0 0 0 0 0 0 0 0 0

Expenditure
Fit Out/equipment Costs 0
Raw Materials 0
Salary Costs 0
Rent/accommodation/Rates 0
Utility Costs 0
Phone/broadband 0
Electricity 0
Water 0
Cleaning/Waste Disposal 0
Marketing Costs 0
Consultancy Costs 0
Business Specific Training 0
Insurance Premium 0
Transport Costs (fuel etc) 0
Printing & Stationery 0
Loan Repayments 0
Repairs & Maintenance 0
Vat Payment 0
Corporation Tax 0
Other 0
Total Expenditure 0 0 0 0 0 0 0 0 0 0 0 0 0

Surplus Deficit 0 0 0 0 0 0 0 0 0 0 0 0 0
Opening Cash 0 0 0 0 0 0 0 0 0 0 0
Add Cash Income
Deduct Cash Expenditure
Closing Cash 0 0 0 0 0 0 0 0 0 0 0 0
12 Month Cash Flow year 2
Month 1 2 3 4 5 6 7 8 9 10 11 12 Total
Income
Cash Sales 0
Owners Funds 0
Loans 0
Other 0
Grant Funding 0
Total Income 0 0 0 0 0 0 0 0 0 0 0 0 0

Expenditure
Fit Out/equipment Costs 0
Raw Materials 0
Salary Costs 0
Rent/accommodation/Rates 0
Utility Costs 0
Phone/broadband 0
Electricity 0
Water 0
Cleaning/Waste Disposal 0
Marketing Costs 0
Consultancy Costs 0
Business Specific Training 0
Insurance Premium 0
Transport Costs (fuel etc) 0
Printing & Stationery 0
Loan Repayments 0
Repairs & Maintenance 0
Vat Payment 0
Corporation Tax 0
Other 0
Total Expenditure 0 0 0 0 0 0 0 0 0 0 0 0 0

Surplus Deficit 0 0 0 0 0 0 0 0 0 0 0 0 0
Opening Cash 0 0 0 0 0 0 0 0 0 0 0
Add Cash Income
Deduct Cash Expenditure
Closing Cash 0 0 0 0 0 0 0 0 0 0 0 0

You might also like