Eduardo Export 231023135801

You might also like

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

1. month 2. month 3. month 4. month 5. month 6. month 7. month 8.

month
Revenues 0 0 0 0 4459 199283 384621 1074315
Regular pa8500 20387 23687 24387 28307 59046 114095 371487
Tax paymen3780 -4220 2608 783 -521 671 3664 -24847
Operating -12280 -16167 -26295 -25170 -23328 139567 266861 727675

Investment-18900 -6300 -29340 -46255 -56752 -75460 -117393 -31136

Financing 0 0 0 0 0 0 0 0

Change in t-31180 -22467 -55635 -71425 -80080 64107 149468 696539


Cash level 250000 218820 196353 140718 69292 -10787 53319 202787
Cash level 218820 196353 140718 69292 -10787 53319 202787 899326
9. month 10. month 11. month 12. month
1708228 2343621 2712179 3036618
612194 2546434 2920999 3143675
-36543 -45546 -399872 -388003
1132578 -157268 191052 280946

0 0 0 0

0 0 0 0

1132578 -157268 191052 280946


899326 2031904 1874636 2065688
2031904 1874636 2065688 2346634

You might also like