Upload File

income statement

2
Income Statement Exploration 0 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 Production Scheduling M arblereserves $99,750 $99,750 $99,750 $99,750 $99,750 $99,750 $99,750 $99,750 $99,750 $99,750 $99,750 $99,750 $99,750 $99,750 $99,750 $99,750 $99,750 $99,750 $99,750 $99,750 Overburden $42,750 $42,750 $42,750 $42,750 $42,750 $42,750 $42,750 $42,750 $42,750 $42,750 $42,750 $42,750 $42,750 $42,750 $42,750 $42,750 $42,750 $42,750 $42,750 $42,750 Total m aterial m ovem ent $142,500 $142,500 $142,500 $142,500 $142,500 $142,500 $142,500 $142,500 $142,500 $142,500 $142,500 $142,500 $142,500 $142,500 $142,500 $142,500 $142,500 $142,500 $142,500 $142,500 Price $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 -Exportcost $600 $600 $600 $630 $662 $695 $729 $766 $804 $844 $886 $931 $977 $1,026 $1,078 $1,131 $1,188 $1,247 $1,310 $1,375 -Local cost $580 $580 $580 $609 $639 $671 $705 $740 $777 $816 $857 $900 $945 $992 $1,042 $1,094 $1,148 $1,206 $1,266 $1,329 Sales -Export $59,850 $35,910,000 $35,910,000 $35,910,000 $37,705,500 $39,590,775 $41,570,314 $43,648,829 $45,831,271 $48,122,834 $50,528,976 $53,055,425 $55,708,196 $58,493,606 $61,418,286 $64,489,201 $67,713,661 $71,099,344 $74,654,311 $78,387,026 $82,306,378 -Local $14,963 $8,678,250 $8,678,250 $8,678,250 $9,112,163 $9,567,771 $10,046,159 $10,548,467 $11,075,890 $11,629,685 $12,211,169 $12,821,728 $13,462,814 $14,135,955 $14,842,753 $15,584,890 $16,364,135 $17,182,341 $18,041,458 $18,943,531 $19,890,708 GrossRevenue $44,588,250 $44,588,250 $44,588,250 $44,588,250 $44,588,250 $44,588,250 $44,588,250 $44,588,250 $44,588,250 $44,588,250 $44,588,250 $44,588,250 $44,588,250 $44,588,250 $44,588,250 $44,588,250 $44,588,250 $44,588,250 $44,588,250 $44,588,250 Expense -M arketingexpense $0 $1,896,746 $1,896,746 $1,896,746 $1,896,746 $1,896,746 $1,896,746 $1,896,746 $1,896,746 $1,896,746 $1,896,746 $1,896,746 $1,896,746 $1,896,746 $1,896,746 $1,896,746 $1,896,746 $1,896,746 $1,896,746 $1,896,746 $1,896,746 -G&A expense $0 $1,422,559 $1,422,559 $1,422,559 $1,422,559 $1,422,559 $1,422,559 $1,422,559 $1,422,559 $1,422,559 $1,422,559 $1,422,559 $1,422,559 $1,422,559 $1,422,559 $1,422,559 $1,422,559 $1,422,559 $1,422,559 $1,422,559 $1,422,559 -TM salary $7 $17,500 $17,500 $17,500 $17,500 $17,500 $17,500 $17,500 $17,500 $17,500 $17,500 $17,500 $17,500 $17,500 $17,500 $17,500 $17,500 $17,500 $17,500 $17,500 $17,500 -M M salary $21 $27,300 $27,300 $27,300 $27,300 $27,300 $27,300 $27,300 $27,300 $27,300 $27,300 $27,300 $27,300 $27,300 $27,300 $27,300 $27,300 $27,300 $27,300 $27,300 $27,300 -LM salary $36 $21,600 $21,600 $21,600 $21,600 $21,600 $21,600 $21,600 $21,600 $21,600 $21,600 $21,600 $21,600 $21,600 $21,600 $21,600 $21,600 $21,600 $21,600 $21,600 $21,600 -Operatorsalary $37 $12,950 $12,950 $12,950 $12,950 $12,950 $12,950 $12,950 $12,950 $12,950 $12,950 $12,950 $12,950 $12,950 $12,950 $12,950 $12,950 $12,950 $12,950 $12,950 $12,950 Total expense $3,398,655 $3,398,655 $3,398,655 $3,398,655 $3,398,655 $3,398,655 $3,398,655 $3,398,655 $3,398,655 $3,398,655 $3,398,655 $3,398,655 $3,398,655 $3,398,655 $3,398,655 $3,398,655 $3,398,655 $3,398,655 $3,398,655 $3,398,655 Othercost $3,402,855 $3,402,855 $3,402,855 $3,402,855 $3,402,855 $3,402,855 $3,402,855 $3,402,855 $3,402,855 $3,402,855 $3,402,855 $3,402,855 $3,402,855 $3,402,855 $3,402,855 $3,402,855 $3,402,855 $3,402,855 $3,402,855 $3,402,855 Grossincom efrom mining $41,185,395 $41,185,395 $41,185,395 $41,185,395 $41,185,395 $41,185,395 $41,185,395 $41,185,395 $41,185,395 $41,185,395 $41,185,395 $41,185,395 $41,185,395 $41,185,395 $41,185,395 $41,185,395 $41,185,395 $41,185,395 $41,185,395 $41,185,395 Operatingcost -Strippngcost $797,288 $797,288 $797,288 $797,288 $797,288 $797,288 $797,288 $797,288 $797,288 $797,288 $797,288 $797,288 $797,288 $797,288 $797,288 $797,288 $797,288 $797,288 $797,288 $797,288 -Drillingcost $2,119,688 $2,119,688 $2,119,688 $2,119,688 $2,119,688 $2,119,688 $2,119,688 $2,119,688 $2,119,688 $2,119,688 $2,119,688 $2,119,688 $2,119,688 $2,119,688 $2,119,688 $2,119,688 $2,119,688 $2,119,688 $2,119,688 $2,119,688 -Blastingcost $2,334,150 $2,334,150 $2,334,150 $2,334,150 $2,334,150 $2,334,150 $2,334,150 $2,334,150 $2,334,150 $2,334,150 $2,334,150 $2,334,150 $2,334,150 $2,334,150 $2,334,150 $2,334,150 $2,334,150 $2,334,150 $2,334,150 $2,334,150 -Loadingcost $982,538 $982,538 $982,538 $982,538 $982,538 $982,538 $982,538 $982,538 $982,538 $982,538 $982,538 $982,538 $982,538 $982,538 $982,538 $982,538 $982,538 $982,538 $982,538 $982,538 -Haulingcost $1,920,188 $1,920,188 $1,920,188 $1,920,188 $1,920,188 $1,920,188 $1,920,188 $1,920,188 $1,920,188 $1,920,188 $1,920,188 $1,920,188 $1,920,188 $1,920,188 $1,920,188 $1,920,188 $1,920,188 $1,920,188 $1,920,188 $1,920,188 -Transportation cost $1,325,678 $1,325,678 $1,325,678 $1,325,678 $1,325,678 $1,325,678 $1,325,678 $1,325,678 $1,325,678 $1,325,678 $1,325,678 $1,325,678 $1,325,678 $1,325,678 $1,325,678 $1,325,678 $1,325,678 $1,325,678 $1,325,678 $1,325,678 -Overhead cost $4,200 $4,200 $4,200 $4,200 $4,200 $4,200 $4,200 $4,200 $4,200 $4,200 $4,200 $4,200 $4,200 $4,200 $4,200 $4,200 $4,200 $4,200 $4,200 $4,200 Total operatingcost $9,483,728 $9,483,728 $9,483,728 $9,483,728 $9,483,728 $9,483,728 $9,483,728 $9,483,728 $9,483,728 $9,483,728 $9,483,728 $9,483,728 $9,483,728 $9,483,728 $9,483,728 $9,483,728 $9,483,728 $9,483,728 $9,483,728 $9,483,728 Capital Expenditure a. Exploration drilling b. Exploration fee c. Land $10,000,000 d. Buildings $100,000 $100,000 $100,000 $100,000 e. Equipm ent $850,000 $850,000 $850,000 $850,000 Total capital expenditure $10,950,000 $950,000 $950,000 Netoperatingincom e(EBIT) $31,701,668 $31,701,668 $31,701,668 $31,701,668 $31,701,668 $31,701,668 $31,701,668 $31,701,668 $31,701,668 $31,701,668 $31,701,668 $31,701,668 $31,701,668 $31,701,668 $31,701,668 $31,701,668 $31,701,668 $31,701,668 $31,701,668 $31,701,668 Principal $625,714 $625,714 $625,714 $625,714 $625,714 $625,714 $625,714 Interest $591,300 $591,300 $506,829 $422,357 $337,886 $253,414 $168,943 $84,471 Depreciation $170,000 $170,000 $170,000 $170,000 $170,000 $127,500 $216,750 $151,725 $141,610 $141,610 $127,500 $216,750 $151,725 $141,610 $141,610 $142,500 $242,250 $169,575 $158,270 $158,270 Salvagevalue $70,805 $70,805 $79,135 PreTaxNetIncom e $30,940,368 $30,314,654 $30,399,125 $30,483,596 $30,568,068 $30,695,039 $30,690,261 $30,839,757 $31,560,058 $31,489,253 $31,574,168 $31,484,918 $31,549,943 $31,560,058 $31,489,253 $31,559,168 $31,459,418 $31,532,093 $31,543,398 $31,464,263 Incom etax $0 $4,641,055 $4,547,198 $4,559,869 $4,572,539 $4,585,210 $4,604,256 $4,603,539 $4,625,964 $4,734,009 $4,723,388 $4,736,125 $4,722,738 $4,732,491 $4,734,009 $4,723,388 $4,733,875 $4,718,913 $4,729,814 $4,731,510 $4,719,639 Exporttax $0 $4,641,055 $4,547,198 $4,559,869 $4,572,539 $4,585,210 $4,604,256 $4,603,539 $4,625,964 $4,734,009 $4,723,388 $4,736,125 $4,722,738 $4,732,491 $4,734,009 $4,723,388 $4,733,875 $4,718,913 $4,729,814 $4,731,510 $4,719,639 Royalty $0 $4,641,055 $4,547,198 $4,559,869 $4,572,539 $4,585,210 $4,604,256 $4,603,539 $4,625,964 $4,734,009 $4,723,388 $4,736,125 $4,722,738 $4,732,491 $4,734,009 $4,723,388 $4,733,875 $4,718,913 $4,729,814 $4,731,510 $4,719,639 Netprofit -$10,950,000 $17,017,202 $16,673,059 $16,719,519 $16,765,978 $16,812,437 $16,882,272 $16,879,643 $16,961,866 $17,358,032 $17,319,089 $17,365,792 $17,316,705 $17,352,469 $17,358,032 $17,319,089 $17,357,542 $17,302,680 $17,342,651 $17,348,869 $17,305,345 Incom eStatem ent

Upload: dwi-lekatompessy

Post on 25-Sep-2015

216 views

Category:

Documents


3 download

Report

DESCRIPTION

Tugas Besar Analisis Investasi Tambang Word

TRANSCRIPT

Income Statement

Balance Sheet

Depreciation & Salvage Value

Exploration01234567891011121314151617181920

Production Scheduling

Marble reserves$99,750$99,750$99,750$99,750$99,750$99,750$99,750$99,750$99,750$99,750$99,750$99,750$99,750$99,750$99,750$99,750$99,750$99,750$99,750$99,750

Overburden$42,750$42,750$42,750$42,750$42,750$42,750$42,750$42,750$42,750$42,750$42,750$42,750$42,750$42,750$42,750$42,750$42,750$42,750$42,750$42,750

Total material movement$142,500$142,500$142,500$142,500$142,500$142,500$142,500$142,500$142,500$142,500$142,500$142,500$142,500$142,500$142,500$142,500$142,500$142,500$142,500$142,500

Price$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0

- Export cost$600$600$600$630$662$695$729$766$804$844$886$931$977$1,026$1,078$1,131$1,188$1,247$1,310$1,375

- Local cost$580$580$580$609$639$671$705$740$777$816$857$900$945$992$1,042$1,094$1,148$1,206$1,266$1,329

Sales

- Export$59,850$35,910,000$35,910,000$35,910,000$37,705,500$39,590,775$41,570,314$43,648,829$45,831,271$48,122,834$50,528,976$53,055,425$55,708,196$58,493,606$61,418,286$64,489,201$67,713,661$71,099,344$74,654,311$78,387,026$82,306,378

- Local$14,963$8,678,250$8,678,250$8,678,250$9,112,163$9,567,771$10,046,159$10,548,467$11,075,890$11,629,685$12,211,169$12,821,728$13,462,814$14,135,955$14,842,753$15,584,890$16,364,135$17,182,341$18,041,458$18,943,531$19,890,708

Gross Revenue$44,588,250$44,588,250$44,588,250$44,588,250$44,588,250$44,588,250$44,588,250$44,588,250$44,588,250$44,588,250$44,588,250$44,588,250$44,588,250$44,588,250$44,588,250$44,588,250$44,588,250$44,588,250$44,588,250$44,588,250

Expense

- Marketing expense$0$1,896,746$1,896,746$1,896,746$1,896,746$1,896,746$1,896,746$1,896,746$1,896,746$1,896,746$1,896,746$1,896,746$1,896,746$1,896,746$1,896,746$1,896,746$1,896,746$1,896,746$1,896,746$1,896,746$1,896,746

- G&A expense$0$1,422,559$1,422,559$1,422,559$1,422,559$1,422,559$1,422,559$1,422,559$1,422,559$1,422,559$1,422,559$1,422,559$1,422,559$1,422,559$1,422,559$1,422,559$1,422,559$1,422,559$1,422,559$1,422,559$1,422,559

- TM salary$7$17,500$17,500$17,500$17,500$17,500$17,500$17,500$17,500$17,500$17,500$17,500$17,500$17,500$17,500$17,500$17,500$17,500$17,500$17,500$17,500

- MM salary$21$27,300$27,300$27,300$27,300$27,300$27,300$27,300$27,300$27,300$27,300$27,300$27,300$27,300$27,300$27,300$27,300$27,300$27,300$27,300$27,300

- LM salary$36$21,600$21,600$21,600$21,600$21,600$21,600$21,600$21,600$21,600$21,600$21,600$21,600$21,600$21,600$21,600$21,600$21,600$21,600$21,600$21,600

- Operator salary$37$12,950$12,950$12,950$12,950$12,950$12,950$12,950$12,950$12,950$12,950$12,950$12,950$12,950$12,950$12,950$12,950$12,950$12,950$12,950$12,950

Total expense$3,398,655$3,398,655$3,398,655$3,398,655$3,398,655$3,398,655$3,398,655$3,398,655$3,398,655$3,398,655$3,398,655$3,398,655$3,398,655$3,398,655$3,398,655$3,398,655$3,398,655$3,398,655$3,398,655$3,398,655

Other cost$3,402,855$3,402,855$3,402,855$3,402,855$3,402,855$3,402,855$3,402,855$3,402,855$3,402,855$3,402,855$3,402,855$3,402,855$3,402,855$3,402,855$3,402,855$3,402,855$3,402,855$3,402,855$3,402,855$3,402,855

Gross income from mining$41,185,395$41,185,395$41,185,395$41,185,395$41,185,395$41,185,395$41,185,395$41,185,395$41,185,395$41,185,395$41,185,395$41,185,395$41,185,395$41,185,395$41,185,395$41,185,395$41,185,395$41,185,395$41,185,395$41,185,395

Operating cost

- Strippng cost$797,288$797,288$797,288$797,288$797,288$797,288$797,288$797,288$797,288$797,288$797,288$797,288$797,288$797,288$797,288$797,288$797,288$797,288$797,288$797,288

- Drilling cost$2,119,688$2,119,688$2,119,688$2,119,688$2,119,688$2,119,688$2,119,688$2,119,688$2,119,688$2,119,688$2,119,688$2,119,688$2,119,688$2,119,688$2,119,688$2,119,688$2,119,688$2,119,688$2,119,688$2,119,688

- Blasting cost$2,334,150$2,334,150$2,334,150$2,334,150$2,334,150$2,334,150$2,334,150$2,334,150$2,334,150$2,334,150$2,334,150$2,334,150$2,334,150$2,334,150$2,334,150$2,334,150$2,334,150$2,334,150$2,334,150$2,334,150

- Loading cost$982,538$982,538$982,538$982,538$982,538$982,538$982,538$982,538$982,538$982,538$982,538$982,538$982,538$982,538$982,538$982,538$982,538$982,538$982,538$982,538

- Hauling cost$1,920,188$1,920,188$1,920,188$1,920,188$1,920,188$1,920,188$1,920,188$1,920,188$1,920,188$1,920,188$1,920,188$1,920,188$1,920,188$1,920,188$1,920,188$1,920,188$1,920,188$1,920,188$1,920,188$1,920,188

- Transportation cost$1,325,678$1,325,678$1,325,678$1,325,678$1,325,678$1,325,678$1,325,678$1,325,678$1,325,678$1,325,678$1,325,678$1,325,678$1,325,678$1,325,678$1,325,678$1,325,678$1,325,678$1,325,678$1,325,678$1,325,678

- Overhead cost$4,200$4,200$4,200$4,200$4,200$4,200$4,200$4,200$4,200$4,200$4,200$4,200$4,200$4,200$4,200$4,200$4,200$4,200$4,200$4,200

Total operating cost$9,483,728$9,483,728$9,483,728$9,483,728$9,483,728$9,483,728$9,483,728$9,483,728$9,483,728$9,483,728$9,483,728$9,483,728$9,483,728$9,483,728$9,483,728$9,483,728$9,483,728$9,483,728$9,483,728$9,483,728

Capital Expenditure

a. Exploration drilling

b. Exploration fee

c. Land$10,000,000

d. Buildings$100,000$100,000$100,000$100,000

e. Equipment$850,000$850,000$850,000$850,000

Total capital expenditure$10,950,000$950,000$950,000

Net operating income (EBIT)$31,701,668$31,701,668$31,701,668$31,701,668$31,701,668$31,701,668$31,701,668$31,701,668$31,701,668$31,701,668$31,701,668$31,701,668$31,701,668$31,701,668$31,701,668$31,701,668$31,701,668$31,701,668$31,701,668$31,701,668

Principal$625,714$625,714$625,714$625,714$625,714$625,714$625,714

Interest$591,300$591,300$506,829$422,357$337,886$253,414$168,943$84,471

Depreciation$170,000$170,000$170,000$170,000$170,000$127,500$216,750$151,725$141,610$141,610$127,500$216,750$151,725$141,610$141,610$142,500$242,250$169,575$158,270$158,270

Salvage value $70,805$70,805$79,135

Pre Tax Net Income$30,940,368$30,314,654$30,399,125$30,483,596$30,568,068$30,695,039$30,690,261$30,839,757$31,560,058$31,489,253$31,574,168$31,484,918$31,549,943$31,560,058$31,489,253$31,559,168$31,459,418$31,532,093$31,543,398$31,464,263

Income tax$0$4,641,055$4,547,198$4,559,869$4,572,539$4,585,210$4,604,256$4,603,539$4,625,964$4,734,009$4,723,388$4,736,125$4,722,738$4,732,491$4,734,009$4,723,388$4,733,875$4,718,913$4,729,814$4,731,510$4,719,639

Export tax$0$4,641,055$4,547,198$4,559,869$4,572,539$4,585,210$4,604,256$4,603,539$4,625,964$4,734,009$4,723,388$4,736,125$4,722,738$4,732,491$4,734,009$4,723,388$4,733,875$4,718,913$4,729,814$4,731,510$4,719,639

Royalty$0$4,641,055$4,547,198$4,559,869$4,572,539$4,585,210$4,604,256$4,603,539$4,625,964$4,734,009$4,723,388$4,736,125$4,722,738$4,732,491$4,734,009$4,723,388$4,733,875$4,718,913$4,729,814$4,731,510$4,719,639

Net profit-$10,950,000$17,017,202$16,673,059$16,719,519$16,765,978$16,812,437$16,882,272$16,879,643$16,961,866$17,358,032$17,319,089$17,365,792$17,316,705$17,352,469$17,358,032$17,319,089$17,357,542$17,302,680$17,342,651$17,348,869$17,305,345

Income Statement

YearsExploration0123456789101112

1314151617181920

Cash (capital expenditure)10,950,000$ 850,000$ 850,000$

950,000$

AR (long-term debt)4,380,000$ 1,050,000$

Marketable security168,000$

Building6,667$ 6,667$ 6,667$ 6,667$ 6,667$ 6,667$ 6,667$ 6,667$ 6,667$ 6,667$ 6,667$ 6,667$

6,667$ 6,667$ 6,667$ 85,000$ 59,500$ 41,650$ 24,990$ 8,330$

Equipment680,000$ 510,000$ 340,000$ 170,000$ -$ 722,500$ 505,750$ 354,025$ 212,415$ 70,805$ 722,500$ 505,750$

354,025$ 212,415$ 70,805$ 722,500$ 505,750$ 354,025$ 212,415$ 70,805$

Total15,498,000$ 686,667$ 516,667$ 346,667$ 176,667$ 856,667$ 1,947,167$ 512,417$ 360,692$ 219,082$ 927,472$ 729,167$ 512,417$ 360,692$ 219,082$ 1,027,472$ 807,500$ 565,250$ 395,675$ 237,405$ 79,135$

Balance Sheet

Asset

Current

Fixed

YearsExploration0123456789101112

1314151617181920

AP (utang usaha)316,667$ 316,667$ 316,667$

Tax (income+export)9,282,110$ 9,094,396$ 9,119,738$ 9,145,079$ 9,170,420$ 9,208,512$ 9,207,078$ 9,251,927$ 9,468,017$ 9,446,776$ 9,472,250$ 9,445,475$

9,464,983$ 9,468,017$ 9,446,776$ 9,467,750$ 9,437,825$ 9,459,628$ 9,463,019$ 9,439,279$

Depletion2,015,896$ 2,015,896$ 2,015,896$ 2,131,278$ 2,252,429$ 2,379,638$ 2,513,206$ 2,653,454$ 2,800,714$ 2,955,336$ 3,117,690$ 3,288,162$

3,467,157$ 3,655,102$ 3,852,444$ 4,059,653$ 4,277,223$ 4,505,671$ 4,745,542$ 4,997,406$

Interest (6.75%*2)591,300$ 591,300$ 506,829$ 422,357$ 337,886$ 455,914$ 344,105$ 235,987$ 131,061$ 113,368$ 98,063$ 84,825$

Total9,873,410$ 9,685,696$ 9,626,566$ 9,567,436$ 9,508,306$ 9,981,093$ 9,867,850$ 9,804,581$ 12,399,792$ 12,515,480$ 12,688,004$ 12,818,462$

9,464,983$ 9,468,017$ 9,446,776$ 9,467,750$ 9,437,825$ 9,459,628$ 9,463,019$ 9,439,279$

YearsExploration0123456789101112

1314151617181920

Share (60%)500,000$

New Long Term Dept1,500,000$

R/E (40%)6,806,881$ 6,669,224$ 6,687,808$ 6,706,391$ 6,724,975$ 6,752,909$ 6,751,857$ 6,784,747$ 6,943,213$ 6,927,636$ 6,946,317$ 6,926,682$

6,940,987$ 6,943,213$ 6,927,636$ 6,943,017$ 6,921,072$ 6,937,060$ 6,939,548$ 6,922,138$

Dividen (60%)10,210,321$ 10,003,836$ 10,031,711$ 10,059,587$ 10,087,462$ 10,129,363$ 10,127,786$ 10,177,120$ 10,414,819$ 10,391,453$ 10,419,475$ 10,390,023$

10,411,481$ 10,414,819$ 10,391,453$ 10,414,525$ 10,381,608$ 10,405,591$ 10,409,321$ 10,383,207$

Total17,017,202$ 16,673,059$ 16,719,519$ 16,765,978$ 16,812,437$ 16,882,272$ 16,879,643$ 16,961,866$ 17,358,032$ 17,319,089$ 17,365,792$ 17,316,705$ 17,352,469$ 17,358,032$ 17,319,089$ 17,357,542$ 17,302,680$ 17,342,651$ 17,348,869$ 17,305,345$

Total L+E55,797,122$ 54,733,407$ 54,708,066$ 54,798,106$ 54,893,916$ 58,106,366$ 56,008,194$ 56,186,348$ 59,515,648$ 59,669,138$ 60,107,592$ 60,270,333$ 57,102,060$ 57,307,200$ 57,384,174$ 57,710,239$ 57,758,233$ 58,110,229$ 58,369,318$ 58,486,653$

Direct Investment

R/E (pendapatan yg d tahan perusahaan)

Balance Sheet

Liability

Equity

01234567891011121314151617181920

SLSLSLSLSLDBDBDBSLSLDBDBDBSLSLDBDBDBSLSL

Buildings100,000$ 15,000$ 25,500$ 17,850$ 16,660$ 16,660$

Equipment850,000$ 170,000$ 170,000$ 170,000$ 170,000$ 170,000$ 127,500$ 216,750$ 151,725$ 141,610$ 141,610$ 127,500$ 216,750$ 151,725$ 141,610$ 141,610$ 127,500$ 216,750$ 151,725$ 141,610$ 141,610$

Total950,000$ 170,000$ 170,000$ 170,000$ 170,000$ 170,000$ 127,500$ 216,750$ 151,725$ 141,610$ 141,610$ 127,500$ 216,750$ 151,725$ 141,610$ 141,610$ 142,500$ 242,250$ 169,575$ 158,270$ 158,270$

Depreciation

Things

101520

Buildings8330

Equipment708057080570805

Total708057080579135

Things

Salvage Value


CONSOLIDATED 2018 FINANCIAL STATEMENTS...Consolidated statement of financial position Consolidated income statement Consolidated statement of comprehensive income Consolidated statement

Income Statement: Results of Operating Performance · Income Statement: Results of Operating Performance ... Reward management ... Income Statement: Results of Operating Performance

Flexiblebudget Income Statement

Opi Income Statement

Rfm Income Statement

Income Statement—Reporting Comprehensive Income · PDF fileAccounting Standards Update 2017-14 Income Statement—Reporting Comprehensive Income (Topic 220), Revenue Recognition

Income statement

Income Statement Slideshow

Sca Income Statement

STATEMENT OF FINANCIAL POSITION INCOME STATEMENT …

Total comprehensive income - listed companycnmc.listedcompany.com/newsroom/20190514_174106_5... · 1(a)(i) An income statement and statement of comprehensive income, or a statement

Balance sheet Income statement Statement of cash flows Accounting income versus cash flow

Income Statement | Finance

Income Statement Chapter 4. What is Income Statement? What is the major difference between Income Statement and Balance Sheet?

Chapter 4 Income Statement - WordPress.com · The comprehensive income and statement of stockholders’ equity 7. Simple forecasts of income for future periods Chapter 4 Income Statement

FINANCIAL STATEMENT REPORTING: T INCOME STATEMENT

1 income statement

The Income Statement, the Statement of Comprehensive Income, and the Statement of Stockholders’ Equity

Lecture № 5 Income Statement. Introduction to the Income StatementIntroduction to the Income Statement, Revenues & GainsRevenues & Gains Expenses &

Financial Statements (Statement of Financial Position ... · statements: a separate income statement and a statement of comprehensive income. The income statement shall disclose income

The Income Statement

Chapter 3 Income Statement Concepts: Income Revenues and Expenses Mark Higgins Chapter 3 Income Statement…

Income Statement Carnival

The Income Statement Another Income Statement Income Statement with Net loss

Income Statement Program

Income Statement Income statement Federation of Migros

The Income Statement, and Comprehensive Income

Income Statement - Ms. Digue: Mathematicsdiguemath.weebly.com/uploads/3/8/0/7/38074897/income-statement...(Explanation) Income Statement Your AccountingCoach PRO membership includes

GROUP INCOME STATEMENT

income statement ppt

10 Income Statement & Cash Flow Statement

02 Income Statement