$20,000 Beginning Balance at 2000
______________________________
$101,000 Outstanding Loan from Mandala City Bank at 5% interest rate per year
$ 35,000 Donation from Goodie Family
$ 75,950 Income taxes and fees
$ 47,315 Construction of SimStateBank
$115,418 Construction of Goodie Foundation
- $ 25,250 Interest Payment to Mandala City Bank
- $ 40,000 Loan Repayment to Mandala City Bank
_________________________________
$ 3,967 Beginning Balance at 2005
Outstanding loan of $61,000 at 5% interest per year
=======================================================
Bank Earnings:
$ 9,070 Rent from Student Housing
$ 14,120 Rent from Two Bank-Owned Apartments
$ 25,250 Interest Payment from Mandala Government
$ 1,850 Student Loan Interest Payment
-$ 15,000 Property Transaction Fees and Taxes
-$ ?? Depreciation
________________________________________
$ 35,290 - Depreciation (TBD)
