Page 59 - Risk Management in current scenario
P. 59
Year Assets Sum Sum Revised Sum Sum
CFs (At*t*Vt) (Lt*t*Vt) Assets (At*t*Vt) (Lt*t*Vt)
(Cr) (Cr) Gap CFs (Cr) (Cr) Gap
1 1,300 9,520 15,658 6,138 0 10,566 15,658 5,092
2 800 0
3 750 0
4 740 0
5 750 750
6 850 850
7 950 950
8 1,000 1,000
9 900 900
10 750 1,490
11 700 1,450
12 800 1,600
13 1,000 2,300
14 800 800
15 1,000 1,000
16 650 650
17 1,000 1,000
18 1,500 1,500
19 1,000 1,000
20 400 400
21 450 450
22 400 400
23 550 550
24 1,000 1,000
25 300 300
26 300 300
27 1,500 1,500
28 250 250
29 2,000 2,000
30 850 850
Risk Management in Current Scenario | 57
