Nti Cash Flow

Download as xls, pdf, or txt
Download as xls, pdf, or txt
You are on page 1of 7

CASH FLOW COMPARISON

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

You might also like