You are on page 1of 2

SIMPLE CASH FLOW PROJECTION TEMPLATE

COMPANY NAME AUGUST SEPTEMBER OCTOBER


DATES REPRESENTED ESTIMATE ACTUAL VARIANCE ESTIMATE ACTUAL VARIANCE ESTIMATE ACTUAL VARIANCE

BEGINNING BALANCE | CASH ON HAND AED0.00 AED0.00 AED0.00 AED0.00 AED0.00 AED0.00 AED0.00 AED0.00 AED0.00

( + ) CASH RECEIPTS
CASH SALES AED - AED - AED - AED - AED - AED - AED - AED - AED -
CUSTOMER ACCOUNT COLLECTIONS AED - AED - AED - AED - AED - AED - AED - AED - AED -
LOAN / CASH INJECTION AED - AED - AED - AED - AED - AED - AED - AED - AED -
INTEREST INCOME AED - AED - AED - AED - AED - AED - AED - AED - AED -
TAX REFUND AED - AED - AED - AED - AED - AED - AED - AED - AED -
OTHER CASH RECEIPTS AED - AED - AED - AED - AED - AED - AED - AED - AED -
OTHER AED - AED - AED - AED - AED - AED - AED - AED - AED -
OTHER AED - AED - AED - AED - AED - AED - AED - AED - AED -
OTHER AED - AED - AED - AED - AED - AED - AED - AED - AED -

TOTAL CASH RECEIPTS AED - AED - AED - AED - AED - AED - AED - AED - AED -

( – ) CASH PAYMENTS
( – ) COST OF GOODS SOLD
DIRECT PRODUCT / SERVICE COSTS AED - AED - AED - AED - AED - AED - AED - AED - AED -
PAYROLL TAXES / BENEFITS - DIRECT AED - AED - AED - AED - AED - AED - AED - AED - AED -
SALARIES - DIRECT AED - AED - AED - AED - AED - AED - AED - AED - AED -
SUPPLIES AED - AED - AED - AED - AED - AED - AED - AED - AED -
OTHER AED - AED - AED - AED - AED - AED - AED - AED - AED -
OTHER AED - AED - AED - AED - AED - AED - AED - AED - AED -
OTHER AED - AED - AED - AED - AED - AED - AED - AED - AED -

TOTAL COST OF GOODS SOLD AED - AED - AED - AED - AED - AED - AED - AED - AED -

( – ) OPERATING EXPENSES
ACCOUNT FEES AED - AED - AED - AED - AED - AED - AED - AED - AED -
ADVERTISING AED - AED - AED - AED - AED - AED - AED - AED - AED -
BANK FEES AED - AED - AED - AED - AED - AED - AED - AED - AED -
CONTINUING EDUCATION AED - AED - AED - AED - AED - AED - AED - AED - AED -
DUES / SUBSCRIPTIONS AED - AED - AED - AED - AED - AED - AED - AED - AED -
INSURANCE AED - AED - AED - AED - AED - AED - AED - AED - AED -
INTERNET AED - AED - AED - AED - AED - AED - AED - AED - AED -
LICENSES / PERMITS AED - AED - AED - AED - AED - AED - AED - AED - AED -
MEALS / ENTERTAINMENT AED - AED - AED - AED - AED - AED - AED - AED - AED -
OFFICE SUPPLIES AED - AED - AED - AED - AED - AED - AED - AED - AED -
PAYROLL PROCESSING AED - AED - AED - AED - AED - AED - AED - AED - AED -
PAYROLL TAXES / BENEFITS - INDIRECT AED - AED - AED - AED - AED - AED - AED - AED - AED -
POSTAGE / SHIPPING AED - AED - AED - AED - AED - AED - AED - AED - AED -
PRINTING AED - AED - AED - AED - AED - AED - AED - AED - AED -
PROFESSIONAL SERVICES AED - AED - AED - AED - AED - AED - AED - AED - AED -
OCCUPANCY AED - AED - AED - AED - AED - AED - AED - AED - AED -
RENTAL FEES AED - AED - AED - AED - AED - AED - AED - AED - AED -
SALARIES - INDIRECT AED - AED - AED - AED - AED - AED - AED - AED - AED -
SUBCONTRACTORS AED - AED - AED - AED - AED - AED - AED - AED - AED -
TELEPHONE AED - AED - AED - AED - AED - AED - AED - AED - AED -
TRANSPORTATION AED - AED - AED - AED - AED - AED - AED - AED - AED -
TRAVEL AED - AED - AED - AED - AED - AED - AED - AED - AED -
UTILITIES AED - AED - AED - AED - AED - AED - AED - AED - AED -
WEB/SOFTWARE DEVELOPMENT AED - AED - AED - AED - AED - AED - AED - AED - AED -
WEB DOMAIN AND HOSTING AED - AED - AED - AED - AED - AED - AED - AED - AED -
OTHER AED - AED - AED - AED - AED - AED - AED - AED - AED -
OTHER AED - AED - AED - AED - AED - AED - AED - AED - AED -
OTHER AED - AED - AED - AED - AED - AED - AED - AED - AED -

TOTAL OPERATING EXPENSES AED - AED - AED - AED - AED - AED - AED - AED - AED -

( – ) ADDITIONAL EXPENSES
CASH DISBURSEMENTS TO OWNERS AED - AED - AED - AED - AED - AED - AED - AED - AED -
CHARITABLE CONTRIBUTIONS AED - AED - AED - AED - AED - AED - AED - AED - AED -
INTEREST EXPENSE AED - AED - AED - AED - AED - AED - AED - AED - AED -
INCOME TAX EXPENSE AED - AED - AED - AED - AED - AED - AED - AED - AED -
OTHER AED - AED - AED - AED - AED - AED - AED - AED - AED -
OTHER AED - AED - AED - AED - AED - AED - AED - AED - AED -
OTHER AED - AED - AED - AED - AED - AED - AED - AED - AED -

TOTAL ADDITIONAL EXPENSES AED - AED - AED - AED - AED - AED - AED - AED - AED -

TOTAL CASH PAYMENTS AED - AED - AED - AED - AED - AED - AED - AED - AED -

NET CASH CHANGE AED - AED - AED - AED - AED - AED - AED - AED - AED -
(CASH RECEIPTS – CASH PAYMENTS)

MONTH ENDING CASH POSITION AED - AED - AED - AED - AED - AED - AED - AED - AED -
(CASH ON HAND + CASH RECEIPTS – CASH PAYMENTS)

You might also like