Professional Documents
Culture Documents
Flujo de Efectivo
A B C D E F G H I J K L M
Sample Cash Flow (Pro Forma) - Washington, DC Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12
3
4 Beginning Balance (cash on hand) $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
5
6 Income
7 Revenue from private payments
8 Revenue from Child Care Subsidy Program
9 Food Program
10 Parent Co-pays
11 Other income:
12
13
14 Total Receipts $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
15
16 Expenditures
17
18 Wages
19 Accounting Service
20 Advertising
21 Bank Fees
22 Benefits
23 Cleaning Contracts
24 Computer & Services
25 Diapers and Wipes
26 Dues & Publications
27 Food
28 Gifts
29 Program Materials
30 Insurance
31 Legal and Professional
32 Licenses
33 Miscellaneous
34 Office Supplies
35 Owner Draw
36 Parking/Tolls
37 Postage
38 Preschool toys & supplies
39 Printing
40 Rent
41 Repairs
42 Salaries and Wages
43 Security &Safety
44 Supplemental trash
45 Tax-Payroll
46 Telephone
47 Training
48 Trash removal
49 Travel
50 Utilities
51 Loan Repayment
52 Other:
53
54
55
56
57
58
59
60 Total Expenditures $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
61
62 Net Receipts (#13) - (#59) $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
63
64 Ending Cash Balance (#3) + (#61) $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00