|
|
|
资产负债表 |
|
|
|
|
|
|
制表:仪陇县乡村发展协会 |
|
2007年
12月30
日 |
|
|
|
期初数 |
期末数 |
|
资 产 |
ASSETS |
|
|
|
现金 |
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日 |
|
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 | |