; AAIC_II_S-Curve
Documents
Resources
Learning Center
Upload
Plans & pricing Sign in
Sign Out
Your Federal Quarterly Tax Payments are due April 15th Get Help Now >>

AAIC_II_S-Curve

VIEWS: 6 PAGES: 1

  • pg 1
									                                                                            Estimated Amount in Dhs.                                                          Cash-Flow Breakdown - S-Curve Chart
                                                                            Estimated S- Curve
                                        15,000,000                                                                                                                                                                                                                                                           60,000,000




                                                                                                                                                                                                                                                                                                             50,000,000




                                                                                                                                                                                                                                                                    12,186,814.00
                Monthly Amount in Dhs




                                        10,000,000                                                                                                                                                                                                                                                           40,000,000




                                                                                                                                                                                                                                                                                                                            Total Amount in Dhs
                                                                                                                                                                                                                                                                                                             30,000,000




                                                                                                                                                                                                                                        7,084,126.00
                                                                                                                                                                                                            6,251,369.00
                                                                                                                                               6,025,306.00




                                                                                                                                                                                5,555,733.00
                                         5,000,000                                                                                                                                                                                                                                                           20,000,000




                                                                                                                    4,874,835.00




                                                                                                                                                                                                                                                                                              4,426,671.00
                                                                                                                                                                                                                                                                                                             10,000,000
                                                                                         2,693,267.00
                                                      901,879.00




                                                 0                                                                                                                                                                                                                                                           0



                                                                                                                                                                              Month

Indicative                                                         Apr-2008                             May-2008                   Jun-2008                       Jul-2008                     Aug-2008                    Sep-2008                    Oct-2008                     Nov-2008                      Dec-2008
                                          Estimated                901,879                              2,693,267                  4,874,835                     6,025,306                     5,555,733                   6,251,369                   7,084,126                    12,186,814                    4,426,671
      S-Curve
                             Cummulitive S- Curve                  901,879                              3,595,146                  8,469,981                     14,495,287                    20,051,020                  26,302,389                  33,386,515                   45,573,329                    50,000,000
                                          Estimated                 1.80%                                5.39%                      9.75%                         12.05%                        11.11%                      12.50%                      14.17%                       24.37%                         8.85%
    Cash Flow
                             Cummulitive S- Curve                   1.80%                                7.19%                      16.94%                        28.99%                        40.10%                      52.60%                      66.77%                       91.15%                        100.00%

								
To top