as of 01 Nov 2000 Current Assets Cash Account Receivable Pre Paid Exterior Paint Pre Paid Interior Paint Current Liabilities 1289420 4250 22500 7500
Non Current Liabilities Total Current Assets Non Current Assets Land Building Less Dep Total Non Current Assets 1323670
###
Total Liabilities
Building e Sheet
170 60000
60170
Total Non Current Liabilities Owners' Equity Paid-up Capital Retained Earnings Total Owners' Equity Total Liabilities
Total Assets
###
Total Liabilities
Building e Sheet
Dec 2000 Current Liabilities Commission Payable Property Taxes Payable Advanced Rent
68800
Total Non Current Liabilities Owners' Equity Paid-up Capital less Withdrawal Retained Earnings Total Owners' Equity Total Liabilities
Revenue Rent From Pugree Total Revenue Expenses SGA Repairs Free Rent Expenses Comissions Insurance Premium Property Taxes Depreciation
645000 100000
Net Profit/Loss Statement of Retained Earnings RE at the start of year Earning of this year Retained Earnings for 2000
745000
473160 271840
Exterior
30000 4 Qtrs
2001
Interior
20000 8 Qtrs
1999 Commission
2000 Commission Payable Total Commissions planned for year Commission Paid So Far Less Commission from 1999 Less Commission from 2001
Total Applicable Commission paid this year 20560 Commission Payable 3800
2001