2 Noncash Capital

Cash Liabilities Sehlla Loan Winda Loan

Asset 20% Sehlla 30% Winda 20% Eninda 30% Melinda
Balance 50 200 100 10 10 30 50 30 20
Sale of Inventory 40 50 2 3 2 3
90 150 100 10 10 28 47 28 17
Sale of Asset 130 120 2 3 2 3
220 30 100 10 10 30 50 30 20
Collected Account receivable 30 30
250 0 100 10 10 30 50 30 20
Payment of Liabilities -100 -100
150 0 0 10 10 30 50 30 20
Payment of Sehlla Loan -10 -10
140 0 10 30 50 30 20
Payment of Winda Loan -10 -10
130 0 30 50 30 20
Final Distribution to Partners -130 -30 -50 -30 -20
0 0 0 0 0