Professional Documents
Culture Documents
Sheet For Class Discussion
Sheet For Class Discussion
1994
Jan Feb Mar Apr May Jun
Inflow sales 1965 940 120 140 160 140
Outflow operating expenses 200 200 200 200 200 200
payment of LTD 25
interest 19.25
accrued tax 88
tax 35 35
CGS=RM+Others 330 92 106 104 98 98
net bank/ cash (option 1) 1435 648 -274 -199 -138 -237.25
net bank/ cash (option 2)
CGS=RM+Others
--
Jul Aug Sep Oct Nov Dec
140 140 160 1620 1840 2140
200 200 200 200 200 200
25
18.04688 assumption = payment is annually
35 35
106 696 1222 1408 1556 1131.5
-166 -756 -1297 12 84 730.4531
for only long term