| feremuan 13
[SAUDRITENCT NCAA Cquiey Method
Vio Cost of thvesrmene (75%) 240.000.
Iimphed Value oo) 880.0
BV _mee sa S$ Vyie ___G00.0904 100.080)
___t Net Income Vivie- Ye eae (Axis0.000 -10.000)')
=Dividen _V4/ie 220.000 a :
OV nee _asee $ 1/5/16 So 8G 663 = od
«Exess Value Hae HaEeeLSHee 98.3330
_Alohasi_excess : zi sash
; i Abchis, Amore Yel)
Inventory (under) 20% 8 et (Ve. ceF)
_ Bulding (under) 40’
Goodusi
Ra
2.0 39.988, eeapemh fofnino?
93.333 (2uasc)-
0s 489) a, 8
__Lnfermasi_soal_: er Z
| lwventory DS ___ margin = 20% &.te0.000 = 82-000. Unrealized. profit
2. Equipment U8 Yale. gam on sde=\O0o0;tnasa manfoat = 4sthun.
a 1 100% Income _gom s (4%) Na (25%) -__
Net Income (40.00% %) 93. 389 Jo.000.. 23.333
__ Amortisas, suse) (6 .86z) oc) (5.284)
Gain on sale of equipmony (tN) 0.000 hee 7 ea
—Unmalired forogie of equipmont £5 0.000) 1-809). 2.800
Invention, De a ine Usgeoleg noiaiemh 2 4
a 88h 18.163,
—lnvocement_fo_S. = ——
ce Con of Mvestmont _240.000. as i)
me Foun § 458.33 = cobmsug
E Bividend’ Mofo (20.000x%5%) - 22.90 _ + __ a SeeSSSSSHIEEEY
+ 264. 258 = H
Tumal_oluininasi_ : — a
A. \ncome from S 4o78 He =
Vivdend S$ (48% x $0.00) 11.800 eee
= trueseri_in $ Wak :
2._NC__ expense 19.283
Dwvidend S$ (S000 x 15%)
= Wet
a
SF _____—
Scanned with CamScanner~F—Sain onset
— = Irveniny a ee apna il
auspenk >> toin0 ~~ ad ad
Accum sine deptecaeinn S888
imiauon eapenies: = Pa acme
4 Sales (sen x Yi) wilgg.aap vous os — —
Gramon Strode £66 +3 100,000 as
Reccined earning E 100.009,
Building, 34.233
Venango Eh lg Gg os =
Seoduill es itt BYOB is
Soon Oiidand (ao
Coos {te ce02 Va) —
investment “In S
Naw | Jani!
-—Depedaion pene Bagg 2208)
st Budding:
p02} _2 bill —
= —_
Scanned with CamScannerPeremuan 13 Soul G Kasus Bab +
KERTAS KERIA KONSOLIDAS!
NERACA SALDO PER ...2!...Dk
000