Вы находитесь на странице: 1из 3

Cash Other AsseTCA Land Buildings Acc. Dep EquipmentAcc. Dep T.Assets CL Mortgage C.

Stock RE TLOE
Opening 395868 251790 647658 34034 350064 199056 265093 178922 918871 160223 400000 358648 918871

1 149860 -34034 -350064 -199056 -35182 -35182


2 35200 -73645 -40890 2445
3 -109868 109868 0
-450 450
-1629 1629
4 -140000 140000
-21235 21235
-13950 13950
5 -20830 -12000 -5200 -750
26880
6 -136000 561000 425000
7 -11834 -11834
8 -3220 -3220

Ending 121912.3 251790 373702.25 175185 561000 0 318275 132832 1295330.25 160223 425000 400000 310107 1295330
Assets Amount 1 2 3 4
Cash 395868
Other Assets 251790
TCA 647658
Land 34034
Buildings 350064
Acc. Dep 199056
NBV 151008
Equipment 265093
Acc. Dep 178922
NBV 86171
Total Assets 918871

Liabilities and Equity


CL 160223
Mortgage
C.Stock 400000
RE 358648
Total Equity + Liability 918871
5 6 7 8
395868
251790
647658
34034
350064
199056
151008
265093
178922
86171
918871

160223
0
400000
358648
918871

Вам также может понравиться