Professional Documents
Culture Documents
11
1
9
Time (Months)
6. Cumulative retention
payment 75.5 75.5 75.5 151 151 151
7. Cumulative cash in (2)+
(5) + (6) 604 842 1157 1685 2157 2688.5 2944.5 2944.5 3020 3020 3020
8. Cumulative VAT payment 120.8 168.4 231.4 337 431.4 537.7 588.9 588.9 604 604 604
9. Total Cumulative cash in 724.8 1010.4 1388.4 2022 2588.4 3226.2 3533.4 3533.4 3624 3624 3624
10. VAT payment to Inland
revenue 120.8 168.4 231.4 337 431.4 537.7 588.9 588.9 604 604
11. Cumulative cost 300 700 1400 2000 2500 2800 2800 2800 2800 2800 2800
12. Cumulative cost payment 300 700 1400 2000 2500 2800 2800 2800 2800 2800
13. Cumulative cash out (10)
+ (12) 0 420.8 868.4 1631.4 2337 2931.4 3337.7 3388.9 3388.9 3404 3404
14. Net cash flow (9) - (13) 724.8 589.6 520 390.6 251.4 294.8 195.7 144.5 235.1 220 220
EXAMPLE 2 – ONE MONTH PAYMENT DELAY
Month 1 2 3 4 5 6 7 8 12 13 14
1. Cumulative value 340 790 1540 2130 2700 3020 3020 3020 3020 3020 3020
2. Cumulative advance payment
(20%) 604 604 604 604 604 604 604 604 604 604 604
5. Cumulative payment 238 553 1081 1553 2009 2265 2265 2265 2265
8. Cumulative VAT payment 120.8 120.8 168.4 231.4 337 446.5 537.7 588.9 604 604 604
9. Total Cumulative cash in 724.8 724.8 1010.4 1388.4 2022 2679 3226.2 3533.4 3624 3624 3624
10. VAT payment to Inland
revenue 120.8 120.8 168.4 231.4 337 446.5 537.7 588.9 604 604
11. Cumulative cost 300 700 1400 2000 2500 2800 2800 2800 2800 2800 2800
12. Cumulative cost payment 300 700 1400 2000 2500 2800 2800 2800 2800 2800
13. Cumulative cash out (10) +
(12) 0 420.8 820.8 1568.4 2231.4 2837 3246.5 3337.7 3388.9 3404 3404
14. Net cash flow (9) - (13) 724.8 304 189.6 -180 -209.4 -158 -20.3 195.7 235.1 220 220
EXAMPLE 3 – EXPENDITURE CASH BASIS
Month 1 2 3 4 5 6 7 8 12 13 14
1. cumulative value 340 790 1540 2130 2700 3020 3020 3020 3020 3020 3020
2. Cumulative advance payment
(20%) 604 604 604 604 604 604 604 604 604 604 604
1. cumulative value 340 790 1540 2130 2700 3020 3020 3020 3020 3020 3020
2. Cumulative advance payment (20%) 604 604 604 604 604 604 604 604 604 604 604
3. Retention 10% subject to 5% ceiling 34 79 151 151 151 151 151 151 151 151 151
5. Cumulative payment 238 553 1081 1553 2009 2265 2265 2265 2265
7. Cumulative cash in (2)+ (5) + (6) 604 604 842 1157 1685 2232.5 2688.5 2944.5 3020 3020 3020
8. Cumulative VAT payment 120.8 120.8 168.4 231.4 337 446.5 537.7 588.9 604 604 604
9. Total Cumulative cash in 724.8 724.8 1010.4 1388.4 2022 2679 3226.2 3533.4 3624 3624 3624
9. VAT payment to Inland revenue 120.8 120.8 168.4 231.4 337 446.5 537.7 588.9 604 604
9. Cumulative cost 300 700 1400 2000 2500 2800 2800 2800 2800 2800 2800
10. Cumulative cost payment 300 700 1400 2000 2500 2800 2800 2800 2800 2800 2800
11. Cumulative cash out (8) + (11) 300 820.8 1520.8 2168.4 2731.4 3137 3246.5 3337.7 3388.9 3404 3404
12. Net cash flow (7) - (11) 424.8 -96 -510.4 -780 -709.4 -458 -20.3 195.7 235.1 220 220