Nti Cash Flow
Nti Cash Flow
Nti Cash Flow
6,737,623
7,000,000
5,645,470
6,000,000
5,000,000
3,109,596
L.E.
2,968,463
4,000,000
2,747,664
2,734,109
2,582,906
2,515,617
2,351,207
2,166,342
2,057,406
2,016,871
3,000,000
1,756,686
1,584,705
1,166,107
1,139,599
2,000,000
855,841
690,166
583,785
533,806
1,000,000
55,902
43,875
0
R R R R Y Y H IL AY B147 - MASTER
E LY
BE BE BE BE AR AR C
PR
N SCHEDULE
M U U
EM TO U U AR A J
R147 J- REVISED SCHEDULE
EM EM N R M
PT O
C
O
V
EC JA
F EB
SE N D
MONTHS
0
1,000,000
2,000,000
3,000,000
4,000,000
5,000,000
6,000,000
7,000,000
2,968,463
SEP-
1,139,599
TEMBER
2,515,617
TO-
OC-
BER
533,806
2,016,871
NO-
BER
VEM-
583,785
2,166,342
DE-
BER
CEM-
690,166
2,351,207
JAN-
UARY
1,166,107
3,109,596
FEB-
2,057,406
RUARY
CASH FLOW COMPARISON
6,737,623
2,734,109
MARCH
1,756,686
APRIL
5,645,470
1,584,705
MAY
2,747,664
855,841
JUNE
2,582,906
43,875
JULY
55,902
1,000,000
2,000,000
3,000,000
4,000,000
5,000,000
6,000,000
7,000,000
8,000,000
0
2,968,463
1,139,599
2,515,617
533,806
2,016,871
583,785
2,166,342
690,166
2,351,207
1,166,107
3,109,596
2,057,406
6,737,623
2,734,109
1,756,686
CASH FLOW COMPARISON
5,645,470
1,584,705
2,747,664
855,841
2,582,906
43,875
55,902
B147 - MASTER SCHEDULE
R147 - REVISED SCHEDULE
CASH FLOW COMPARISON
MONTH SEPTEMBER OCTOBER NOVEMBER DECEMBER JANUARY FEBRUARY MARCH APRIL MAY JUNE JULY
B147 -
MASTER 2,968,463 2,515,617 2,016,871 2,166,342 2,351,207 3,109,596 6,737,623 1,756,686 1,584,705 855,841 43,875
SCHEDULE
R147 -
REVISED 1,139,599 533,806 583,785 690,166 1,166,107 2,057,406 2,734,109 5,645,470 2,747,664 2,582,906 55,902
SCHEDULE
B1Jul-05 B1Jul-05 B1Jul-05 B1Jul-05 B1Jul-05 B1Jul-05 B1Jul-05 B1Jul-05 B1Jul-05 B1Jul-05
59005 55568 40055 298321 289415 320888 376936 68190 808778 806493
B1Jul-05 B1Jul-05 B1Jul-05 B1Jul-05 B1Jul-05 B1Jul-05 B1Jul-05 B1Jul-05 B1Jul-05 B1Jul-05
1278409 1574025 1787171 2761259 2968463 2453726 1965902 2166342 2351207 3109596
13492976
B1Jul-05 B1Jul-05 B1Jul-05 B1Jul-05 B1Jul-05
6737623 1756686 1584705 855841 43875