资产负债表
     
制表:仪陇县乡村发展协会    2007 1230
    期初数 期末数
         ASSETS    
Cash on Hand       -4,499.20         7,878.37
银行存款 Cash in Bank      414,783.76       121,904.13
预付贷款 Funds advanced    
        预付贷款--分支机构 Funds advanced to Townships    
贷款 Loan Portfolio    
正常贷款         Current Loans    4,929,445.30     6,106,972.00
逾期贷款         Past Due Loans       85,649.33        17,405.00
重置贷款         Rescheduled Loans    
贷款余额合计                Total Loans Outstanding    5,015,094.63     6,124,377.00
减:贷款损失准备金 Less: Loan Loss Reserve      796,342.51        40,481.40
净贷款余额                Net Loans Outstanding    4,218,752.12     6,083,895.60
应收利息 Interest Receivable      104,897.54       104,897.54
应收票据      
其它应收款 Other Receivables    1,634,888.32       316,862.42
待摊费用 Prepaid Expenses       20,822.60        13,704.60
流动资产合计 Total Current Assets    6,389,645.14     6,649,142.66
固定资产--成本 Fixed Assets – Cost      198,867.78     1,370,684.78
(累计折旧) (Accumulated Depreciation)       44,390.64        56,634.64
固定资产合计 Total Fixed Assets      154,477.14     1,314,050.14
其他资产 Other Assets    
资产总计 TOTAL ASSETS    6,544,122.28     7,963,192.80
负债和权益 LIABILITIES AND EQUITY    
负债 LIABILITIES    
客户储蓄 Client Deposits      -12,924.00     1,173,723.00
应付帐款 Accounts Payable     
应付利息 Interest Payable    
预提费用 Accrued Expenses        1,351.00        21,354.00
其他负债 Other Liabilities      975,916.60       257,537.42
递延收入 Deferred Revenue    
流动负债合计 Total Current Liabilities               964,343.60              1,452,614.42
长期负债 Long-Term Debt    
          UNDP循环基金       UNDP Revolving Loan Fund    2,944,990.00  
          长期贷款       Long-term Loan from Commercial Banks         598,425.88
          长期借款       Long-term Loans from other sources    1,069,626.73  
负债合计 Total Liabilities    4,978,960.33     2,051,040.30
所有者权益 EQUITY    
专用资金 Restricted Funds    2,256,891.95     6,372,308.68
非专用资金 Unrestricted Funds    
捐赠固定资产         73,700.00       780,100.00
未分配利润 Prior Year Retained Earnings     -845,993.97    -1,263,955.39
本年利润 Current Year Profit (Loss)       80,563.97        23,699.21
权益合计 Total Equity    1,565,161.95     5,912,152.50
负债和权益合计 TOTAL LIABILITIES & EQUITY    6,544,122.28     7,963,192.80

 

损 益 表
Income Statement    
制表:仪陇县乡村发展协会   2007年12月 31
Publishing Department: Association for Rural Development of Yilong County  
    本月数 本年累计数
金融收入 Financial Income    
利息收入 Interest Income        104,018.70      764,475.87
其他贷款收入 Other Loan Income               -    
投资收入 Investment Income           277.90        2,336.66
金融收入合计          Total Financial Income       104,296.60      766,812.53
金融成本 Financial Costs              -    
存款利息 Interest paid on Deposits              -    
贷款利息 Interest paid on Bank Loans              -    
其他金融成本 Other Financial Costs        45,092.02      157,028.21
金融成本合计          Total Financial Costs        45,092.06      157,028.21
毛金融收入 Gross Financial Margin        59,204.54      609,784.32
贷款损失预提 Provision for Loan Losses        40,481.40       40,481.40
净金融收入 NET FINANCIAL MARGIN       244,269.23      569,302.92
经营费用 Operating Expenses              -    
人员费用 Personnel Expenses        93,808.20      418,841.89
补助费用 Subsidized expenses              -    
折旧费用 Depreciation expense         4,338.00       12,244.00
办公费用 Office expenses       -12,670.92       87,634.92
会议费 Meeting expen