Rice in Roll

STATEMENT OF CHANGES IN PARTNER'S EQUITY

Comprehensive Analysis
Arconado,
Capital

Avila,
Capital

Babol,
Capital

De Castro,
Capital

Escaro,
Capital

Ignacio,
Capital

Medrano,
Capital

2020
Beginning
Capital

376,980.65

638,420.63

426,980.65

376,980.65

416,980.65

426,980.65

426,980.65

Net Income

121,975.83

244,872.23

121,975.83

121,975.83

121,975.83

121,975.83

121,975.83

Withdrawals

(70,000.00)

(90,000.00)

498,956.48

883,292.86

478,956.48

498,956.48

538,956.48

458,956.48

548,956.48

Arconado,
Capital
278,702.73

Avila,
Capital
622,502.07

Babol,
Capital
328,702.73

De Castro,
Capital
328,702.73

Escaro,
Capital
318,702.73

Ignacio,
Medrano,
Capital
Capital
328,702.73
328,702.73

Net Income

98,277.92

215,918.56

98,277.92

98,277.92

98,277.92

Withdrawals

(200,000.00)

(50,000.00)

426,980.65

376,980.65

416,980.65

Babol,
Capital

De Castro,
Capital

Escaro,
Capital

Ending Capital

2019
Beginning
Capital

Ending Capital

376,980.65

2018

Arconado,
Capital

638,420.63

Avila,
Capital

98,277.92
-

98,277.92
-

426,980.65 426,980.65

Ignacio,
Capital

Medrano,
Capital

Beginning
Capital

233,938.03

414,948.71

233,938.03

233,938.03

223,938.03

233,938.03 233,938.03

Net Income

94,764.70

207,553.36

94,764.70

94,764.70

94,764.70

94,764.70

Withdrawals

(50,000.00)

Ending Capital

278,702.73

328,702.73

328,702.73

622,502.07

318,702.73

Arconado,
Capital
160,792.83

Avila,
Capital
233,965.89

Babol,
Capital
160,792.83

De Castro,
Capital
160,792.83

Net Income

73,145.20

180,982.82

73,145.20

73,145.20

73,145.20

Withdrawals

(10,000.00)
223,938.03

2017
Beginning
Capital

Ending Capital

2016
Beginning
Capital

233,938.03

414,948.71

233,938.03

233,938.03

Arconado,
Capital
90,000.00

Avila,
Capital
90,000.00

Babol,
Capital
90,000.00

De Castro,
Capital
90,000.00

Escaro,
Capital
160,792.83

Escaro,
Capital
90,000.00

94,764.70
-

328,702.73 328,702.73

Ignacio,
Capital
160,792.83
73,145.20
-

Medrano,
Capital
160,792.83
73,145.20
-

233,938.03 233,938.03

Ignacio,
Capital
90,000.00

Medrano,
Capital
90,000.00

Net Income
Withdrawals
Ending Capital

70,792.83

173,965.89

70,792.83

70,792.83

(30,000.00)

160,792.83

233,965.89

160,792.83

160,792.83

70,792.83
160,792.83

70,792.83
160,792.83

70,792.83
160,792.83