Skip to content
Share
Explore
Cash Flow Model
Item
Section
Order
Raw Date
Date
Raw Value
Period
Growth Factor
Value
Add
1 Widget sales
Revenues
1
10/1/18
Oct '18
$0
1
0.00
$0
Add next row
1 Widget sales
Revenues
1
11/1/18
Nov '18
$0
2
0.00
$0
Add next row
1 Widget sales
Revenues
1
12/1/18
Dec '18
$0
3
0.00
$0
Add next row
1 Widget sales
Revenues
1
1/1/19
Jan '19
$0
4
0.00
$0
Add next row
1 Widget sales
Revenues
1
2/1/19
Feb '19
$0
5
0.00
$0
Add next row
1 Widget sales
Revenues
1
3/1/19
Mar '19
$0
6
0.00
$0
Add next row
1 Widget sales
Revenues
1
4/1/19
Apr '19
$0
7
0.00
$0
Add next row
1 Widget sales
Revenues
1
5/1/19
May '19
$0
8
0.00
$0
Add next row
1 Widget sales
Revenues
1
6/1/19
Jun '19
$95,000
9
1.00
$95,000
Add next row
1 Widget sales
Revenues
1
7/1/19
Jul '19
$95,000
10
1.05
$99,560
Add next row
1 Widget sales
Revenues
1
8/1/19
Aug '19
$95,000
11
1.10
$104,339
Add next row
1 Widget sales
Revenues
1
9/1/19
Sep '19
$95,000
12
1.15
$109,347
Add next row
1 Widget sales
Revenues
1
10/1/19
Oct '19
$95,000
13
1.21
$114,596
Add next row
1 Widget sales
Revenues
1
11/1/19
Nov '19
$95,000
14
1.26
$120,096
Add next row
1 Widget sales
Revenues
1
12/1/19
Dec '19
$95,000
15
1.32
$125,861
Add next row
1 Widget sales
Revenues
1
1/1/20
Jan '20
$95,000
16
1.39
$131,902
Add next row
1 Widget sales
Revenues
1
2/1/20
Feb '20
$95,000
17
1.46
$138,234
Add next row
1 Widget sales
Revenues
1
3/1/20
Mar '20
$95,000
18
1.52
$144,869
Add next row
1 Overhead
Expenses
2
10/1/18
Oct '18
-$10,000
1
1.00
-$10,000
Add next row
1 Overhead
Expenses
2
11/1/18
Nov '18
-$10,000
2
1.03
-$10,250
Add next row
1 Overhead
Expenses
2
12/1/18
Dec '18
-$10,000
3
1.05
-$10,506
Add next row
1 Overhead
Expenses
2
1/1/19
Jan '19
-$10,000
4
1.08
-$10,769
Add next row
1 Overhead
Expenses
2
2/1/19
Feb '19
-$10,000
5
1.10
-$11,038
Add next row
1 Overhead
Expenses
2
3/1/19
Mar '19
-$10,000
6
1.13
-$11,314
Add next row
1 Overhead
Expenses
2
4/1/19
Apr '19
-$10,000
7
1.16
-$11,597
Add next row
1 Overhead
Expenses
2
5/1/19
May '19
-$10,000
8
1.19
-$11,887
Add next row
1 Overhead
Expenses
2
6/1/19
Jun '19
-$10,000
9
1.22
-$12,184
Add next row
1 Overhead
Expenses
2
7/1/19
Jul '19
-$10,000
10
1.25
-$12,489
Add next row
1 Overhead
Expenses
2
8/1/19
Aug '19
-$10,000
11
1.28
-$12,801
Add next row
1 Overhead
Expenses
2
9/1/19
Sep '19
-$10,000
12
1.31
-$13,121
Add next row
1 Overhead
Expenses
2
10/1/19
Oct '19
-$10,000
13
1.34
-$13,449
Add next row
1 Overhead
Expenses
2
11/1/19
Nov '19
-$10,000
14
1.38
-$13,785
Add next row
1 Overhead
Expenses
2
12/1/19
Dec '19
-$10,000
15
1.41
-$14,130
Add next row
1 Overhead
Expenses
2
1/1/20
Jan '20
-$10,000
16
1.45
-$14,483
Add next row
1 Overhead
Expenses
2
2/1/20
Feb '20
-$10,000
17
1.48
-$14,845
Add next row
1 Overhead
Expenses
2
3/1/20
Mar '20
-$10,000
18
1.52
-$15,216
Add next row
2 Bus. planning
Expenses
3
10/1/18
Oct '18
-$5,667
1
1.00
-$5,667
Add next row
2 Bus. planning
Expenses
3
11/1/18
Nov '18
-$5,667
2
1.03
-$5,808
Add next row
2 Bus. planning
Expenses
3
12/1/18
Dec '18
-$5,667
3
1.05
-$5,954
Add next row
2 Bus. planning
Expenses
3
1/1/19
Jan '19
-$5,667
4
1.08
-$6,102
Add next row
2 Bus. planning
Expenses
3
2/1/19
Feb '19
$0
5
0.00
$0
Add next row
2 Bus. planning
Expenses
3
3/1/19
Mar '19
$0
6
0.00
$0
Add next row
2 Bus. planning
Expenses
3
4/1/19
Apr '19
$0
7
0.00
$0
Add next row
2 Bus. planning
Expenses
3
5/1/19
May '19
$0
8
0.00
$0
Add next row
2 Bus. planning
Expenses
3
6/1/19
Jun '19
$0
9
0.00
$0
Add next row
2 Bus. planning
Expenses
3
7/1/19
Jul '19
$0
10
0.00
$0
Add next row
2 Bus. planning
Expenses
3
8/1/19
Aug '19
$0
11
0.00
$0
Add next row
2 Bus. planning
Expenses
3
9/1/19
Sep '19
$0
12
0.00
$0
Add next row
2 Bus. planning
Expenses
3
10/1/19
Oct '19
$0
13
0.00
$0
Add next row
2 Bus. planning
Expenses
3
11/1/19
Nov '19
$0
14
0.00
$0
Add next row
2 Bus. planning
Expenses
3
12/1/19
Dec '19
$0
15
0.00
$0
Add next row
2 Bus. planning
Expenses
3
1/1/20
Jan '20
$0
16
0.00
$0
Add next row
2 Bus. planning
Expenses
3
2/1/20
Feb '20
$0
17
0.00
$0
Add next row
2 Bus. planning
Expenses
3
3/1/20
Mar '20
$0
18
0.00
$0
Add next row
3 Design
Expenses
4
10/1/18
Oct '18
$0
1
0.00
$0
Add next row
3 Design
Expenses
4
11/1/18
Nov '18
$0
2
0.00
$0
Add next row
3 Design
Expenses
4
12/1/18
Dec '18
-$6,667
3
1.00
-$6,667
Add next row
3 Design
Expenses
4
1/1/19
Jan '19
-$6,667
4
1.03
-$6,833
Add next row
3 Design
Expenses
4
2/1/19
Feb '19
-$6,667
5
1.05
-$7,004
Add next row
3 Design
Expenses
4
3/1/19
Mar '19
-$6,667
6
1.08
-$7,179
Add next row
3 Design
Expenses
4
4/1/19
Apr '19
-$6,667
7
1.10
-$7,359
Add next row
3 Design
Expenses
4
5/1/19
May '19
-$6,667
8
1.13
-$7,543
Add next row
3 Design
Expenses
4
6/1/19
Jun '19
-$6,667
9
1.16
-$7,731
Add next row
3 Design
Expenses
4
7/1/19
Jul '19
$0
10
0.00
$0
Add next row
3 Design
Expenses
4
8/1/19
Aug '19
$0
11
0.00
$0
Add next row
3 Design
Expenses
4
9/1/19
Sep '19
$0
12
0.00
$0
Add next row
3 Design
Expenses
4
10/1/19
Oct '19
$0
13
0.00
$0
Add next row
3 Design
Expenses
4
11/1/19
Nov '19
$0
14
0.00
$0
Add next row
3 Design
Expenses
4
12/1/19
Dec '19
$0
15
0.00
$0
Add next row
3 Design
Expenses
4
1/1/20
Jan '20
$0
16
0.00
$0
Add next row
3 Design
Expenses
4
2/1/20
Feb '20
$0
17
0.00
$0
Add next row
3 Design
Expenses
4
3/1/20
Mar '20
$0
18
0.00
$0
Add next row
4 Development
Expenses
5
11/1/18
Nov '18
$0
2
0.00
$0
Add next row
4 Development
Expenses
5
10/1/18
Oct '18
$0
1
0.00
$0
Add next row
4 Development
Expenses
5
12/1/18
Dec '18
-$13,333
3
1.00
-$13,333
Add next row
4 Development
Expenses
5
1/1/19
Jan '19
-$13,333
4
1.03
-$13,667
Add next row
4 Development
Expenses
5
2/1/19
Feb '19
-$13,333
5
1.05
-$14,008
Add next row
4 Development
Expenses
5
3/1/19
Mar '19
-$13,333
6
1.08
-$14,359
Add next row
4 Development
Expenses
5
4/1/19
Apr '19
-$13,333
7
1.10
-$14,718
Add next row
4 Development
Expenses
5
5/1/19
May '19
-$13,333
8
1.13
-$15,085
Add next row
4 Development
Expenses
5
6/1/19
Jun '19
-$13,333
9
1.16
-$15,463
Add next row
4 Development
Expenses
5
7/1/19
Jul '19
$0
10
0.00
$0
Add next row
4 Development
Expenses
5
8/1/19
Aug '19
$0
11
0.00
$0
Add next row
4 Development
Expenses
5
9/1/19
Sep '19
$0
12
0.00
$0
Add next row
4 Development
Expenses
5
10/1/19
Oct '19
$0
13
0.00
$0
Add next row
4 Development
Expenses
5
11/1/19
Nov '19
$0
14
0.00
$0
Add next row
4 Development
Expenses
5
12/1/19
Dec '19
$0
15
0.00
$0
Add next row
4 Development
Expenses
5
1/1/20
Jan '20
$0
16
0.00
$0
Add next row
4 Development
Expenses
5
2/1/20
Feb '20
$0
17
0.00
$0
Add next row
4 Development
Expenses
5
3/1/20
Mar '20
$0
18
0.00
$0
Add next row
5 Pre-marketing
Expenses
6
10/1/18
Oct '18
$0
1
0.00
$0
Add next row
5 Pre-marketing
Expenses
6
11/1/18
Nov '18
$0
2
0.00
$0
Add next row
5 Pre-marketing
Expenses
6
12/1/18
Dec '18
$0
3
0.00
$0
Add next row
5 Pre-marketing
Expenses
6
1/1/19
Jan '19
$0
4
0.00
$0
Add next row
5 Pre-marketing
Expenses
6
2/1/19
Feb '19
$0
5
0.00
$0
Add next row
5 Pre-marketing
Expenses
6
3/1/19
Mar '19
-$60,000
6
1.00
-$60,000
Add next row
5 Pre-marketing
Expenses
6
4/1/19
Apr '19
-$60,000
7
1.03
-$61,500
Add next row
5 Pre-marketing
Expenses
6
5/1/19
May '19
-$60,000
8
1.05
-$63,037
Add next row
5 Pre-marketing
Expenses
6
6/1/19
Jun '19
-$60,000
9
1.08
-$64,613
Add next row
5 Pre-marketing
Expenses
6
7/1/19
Jul '19
$0
10
0.00
$0
Add next row
5 Pre-marketing
Expenses
6
8/1/19
Aug '19
$0
11
0.00
$0
Add next row
5 Pre-marketing
Expenses
6
9/1/19
Sep '19
$0
12
0.00
$0
Add next row
5 Pre-marketing
Expenses
6
10/1/19
Oct '19
$0
13
0.00
$0
Add next row
5 Pre-marketing
Expenses
6
11/1/19
Nov '19
$0
14
0.00
$0
Add next row
5 Pre-marketing
Expenses
6
12/1/19
Dec '19
$0
15
0.00
$0
Add next row
5 Pre-marketing
Expenses
6
1/1/20
Jan '20
$0
16
0.00
$0
Add next row
5 Pre-marketing
Expenses
6
2/1/20
Feb '20
$0
17
0.00
$0
Add next row
5 Pre-marketing
Expenses
6
3/1/20
Mar '20
$0
18
0.00
$0
Add next row
6 Manufacturing
Expenses
7
10/1/18
Oct '18
$0
1
0.00
$0
Add next row
6 Manufacturing
Expenses
7
11/1/18
Nov '18
$0
2
0.00
$0
Add next row
6 Manufacturing
Expenses
7
12/1/18
Dec '18
$0
3
0.00
$0
Add next row
6 Manufacturing
Expenses
7
1/1/19
Jan '19
$0
4
0.00
$0
Add next row
6 Manufacturing
Expenses
7
2/1/19
Feb '19
$0
5
0.00
$0
Add next row
6 Manufacturing
Expenses
7
3/1/19
Mar '19
$0
6
0.00
$0
Add next row
6 Manufacturing
Expenses
7
4/1/19
Apr '19
$0
7
0.00
$0
Add next row
6 Manufacturing
Expenses
7
5/1/19
May '19
$0
8
0.00
$0
Add next row
6 Manufacturing
Expenses
7
6/1/19
Jun '19
-$25,000
9
1.00
-$25,000
Add next row
6 Manufacturing
Expenses
7
7/1/19
Jul '19
-$25,000
10
1.03
-$25,625
Add next row
6 Manufacturing
Expenses
7
8/1/19
Aug '19
-$25,000
11
1.05
-$26,266
Add next row
6 Manufacturing
Expenses
7
9/1/19
Sep '19
-$25,000
12
1.08
-$26,922
Add next row
6 Manufacturing
Expenses
7
10/1/19
Oct '19
-$25,000
13
1.10
-$27,595
Add next row
6 Manufacturing
Expenses
7
11/1/19
Nov '19
-$25,000
14
1.13
-$28,285
Add next row
6 Manufacturing
Expenses
7
12/1/19
Dec '19
-$25,000
15
1.16
-$28,992
Add next row
6 Manufacturing
Expenses
7
1/1/20
Jan '20
-$25,000
16
1.19
-$29,717
Add next row
6 Manufacturing
Expenses
7
2/1/20
Feb '20
-$25,000
17
1.22
-$30,460
Add next row
6 Manufacturing
Expenses
7
3/1/20
Mar '20
-$25,000
18
1.25
-$31,222
Add next row
7 Marketing
Expenses
8
10/1/18
Oct '18
$0
1
0.00
$0
Add next row
7 Marketing
Expenses
8
11/1/18
Nov '18
$0
2
0.00
$0
Add next row
7 Marketing
Expenses
8
12/1/18
Dec '18
$0
3
0.00
$0
Add next row
7 Marketing
Expenses
8
1/1/19
Jan '19
$0
4
0.00
$0
Add next row
7 Marketing
Expenses
8
2/1/19
Feb '19
$0
5
0.00
$0
Add next row
7 Marketing
Expenses
8
3/1/19
Mar '19
$0
6
0.00
$0
Add next row
7 Marketing
Expenses
8
4/1/19
Apr '19
$0
7
0.00
$0
Add next row
7 Marketing
Expenses
8
5/1/19
May '19
$0
8
0.00
$0
Add next row
7 Marketing
Expenses
8
6/1/19
Jun '19
-$8,000
9
1.00
-$8,000
Add next row
7 Marketing
Expenses
8
7/1/19
Jul '19
-$8,000
10
1.03
-$8,200
Add next row
7 Marketing
Expenses
8
8/1/19
Aug '19
-$8,000
11
1.05
-$8,405
Add next row
7 Marketing
Expenses
8
9/1/19
Sep '19
-$8,000
12
1.08
-$8,615
Add next row
7 Marketing
Expenses
8
10/1/19
Oct '19
-$8,000
13
1.10
-$8,831
Add next row
7 Marketing
Expenses
8
11/1/19
Nov '19
-$8,000
14
1.13
-$9,051
Add next row
7 Marketing
Expenses
8
12/1/19
Dec '19
-$8,000
15
1.16
-$9,278
Add next row
7 Marketing
Expenses
8
1/1/20
Jan '20
-$8,000
16
1.19
-$9,509
Add next row
7 Marketing
Expenses
8
2/1/20
Feb '20
-$8,000
17
1.22
-$9,747
Add next row
7 Marketing
Expenses
8
3/1/20
Mar '20
-$8,000
18
1.25
-$9,991
Add next row
There are no rows in this table
Want to print your doc?
This is not the way.
This is not the way.
Try clicking the ··· in the right corner or using a keyboard shortcut (
CtrlP
) instead.