0% found this document useful (0 votes)
20 views2 pages

Cashflow Template

Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1/ 2

SUPPLIER PRICE IN JOD 6,480,000.

00 received paid
JOT22-HU16

ALGHANEM OFFER TO CLIENT 9,835,000.00


29/12/2022 IN JOD

Project Cash Flow


Curr (JOD )

Description % Total Jan-23 Feb-23 Mar-23 Apr-23 May-23 Jun-23 Jul-23 Aug-23 Sep-23 Oct-23 Nov-23 Dec-23 Jan-24 Feb-24 Mar-24 Apr-24 May-24 Jun-24 Jul-24 Aug-24 Sep-24 Oct-24
Cash In
DOWN PAYMENT 15% 1,475,250 1,475,250
AFTER DELIVERY AND FINAL ACCEPTANCE 85% 8,359,750 8,359,750

Total In 9,835,000 0 0 0 0 1,475,250 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 8,359,750 0

Curr ( JOD)
Cash Out
PAYMENT TO SUPPLIER
DOWN PAYMENT 15% 972,000.00 972,000.00
AGAINST SHIPPING DOCUMENTS (BEFORE DELIVERY) 65% 4,212,000 4,212,000
AFTER FINAL ACCEPTANCE FROM THE CLIENT 20% 1,296,000 1,296,000
OTHER EXPENSES
Custom value 2,000
Inland transportation 10,000
Clearing charges 2,000
Legalization 6,480
INSURANCE 59,010
L/C CHARGES (L/C VALUE) 127,980
FINANCING COST 24,300 31,590
BID BOND cost 1,100
PERFORMANCE BOND 22,128
MAINTENANCE BOND 14,752
Advanced Payment bond 33,193
STAMP DUTIES 59,010
FAT TEST 34,500
Third Party Inspection 10,000
Assembly at site 181,000
Counterweight 20,000
Project Team Travelling and expenses 30,000
Additional scope 100,000
CURRENCY VARIATION RISK
324,000

Total Out 6,480,000 1,100 0 0 1,205,418 33,193 0 0 0 0 0 0 0 0 0 0 74,500 4,302,600 221,480 0 0 1,734,752 0

Total In 9,835,000 0 0 0 0 1,475,250 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 8,359,750 0

Total Out 7,573,043 1,100 0 0 1,205,418 33,193 0 0 0 0 0 0 0 0 0 0 74,500 4,302,600 221,480 0 0 1,734,752 0
Net 2,261,957 (1,100) 0 0 (1,205,418) 1,442,057 0 0 0 0 0 0 0 0 0 0 (74,500) (4,302,600) (221,480) 0 0 6,624,998 0
Accumulated 2,261,957 (1,100) (1,100) (1,100) (1,206,518) 235,539 235,539 235,539 235,539 235,539 235,539 235,539 235,539 235,539 235,539 235,539 161,039 (4,141,561) (4,363,041) (4,363,041) (4,363,041) 2,261,957 2,261,957

You might also like