C
A S H P R O J E C T I O N R E P O R T
GL
Cash Account 01010-00000-00000 Bank of
America Bank Account 1234 5678 - 1
Bank Phone 412-123-4567
Based
On Projection Date :
05/31/00
Contact: A. Stoy
------------------------------------------------------------------------------------------------------------------------------------
Totals Current 31-60 Days 61-90 Days Over
90 Days
------------------------------------------------------------------------------------------------------------------------------------
Opening
Balance As Of 03/31/00 $34,897.39
Net
Change Accounts Receivable
$28,111.65
Net
Change Accounts Payable $9,975.92CR
Net
Change Payroll
$.00
------------------------------------------------------------------------------------------------------------------------------------
Starting
Balance As Of 05/31/00 $53,033.12 53,033.12
14,346.84 9,805.87 5,264.90
Projected
Accounts Receivable + $9,414.21 9,414.21
0.00 0.00 0.00
Projected
Other Cash Receipts + $0.00 0.00
0.00 0.00 0.00
Projected
Accounts Payable - $6,236.88 6,236.88
0.00 0.00 0.00
Projected
Purchase Orders - $37,462.64 37,322.64
0.00 0.00 140.00
Projected
Recurring Expenses - $18,090.76 4,522.69
4,522.69 4,522.69 4,522.69
Projected
Payroll Expense - $73.12 18.28
18.28 18.28 18.28
------------------------------------------------------------------------------------------------------------------------------------
Projected
Balance : $583.93 14,346.84
9,805.87 5,264.90 583.93
------------------------------------------------------------------------------------------------------------------------------------
|