;
Итого валюта баланса по активам = 5923
+ 2045 = 7968 тыс. руб.
Рассчитаем пассивы.
Прогноз собственного капитала:
VkNMTVRGAQAxAAAAAAAAAAEAGwAAAAAAAAAAAAAAAAABAAAAAQAAAAEAAAABAAAAAQIzAAATAgAAjQAAAJYAAQACAAAACQCLAAEAAgAAAP//gQABABAAAAAAAAAAAAAAAAEzAAASAgAAlQABAAQAAAAAAAAAlgABAAIAAAAJAIsAAQACAAAAHwCKAAEAQQAAAAMAOwAAAA8AVGltZXMgTmV3IFJvbWFuAAAAAAAApwEAAAAAAAAAAAUAAAAAAAIA/wMAAAAAAAAAAAD/AwAAAAAAiAABAAIAAAABAIcAAQAFAAAA/////wCGAAEABAAAAAAAAAByAAIAGgAAAGoAAAByAQAAAgDRyjMCAAAAAP//AgAhBBoEjAABAAAAAACLAAEAAgAAAB8AigABAEEAAAADADsAAAAPAFRpbWVzIE5ldyBSb21hbgAAAAAAAP0AAAAAAAAAAAAFAAAAAAACAP8DAAAAAAAAAAAA/wMAAAAAAIgAAQACAAAAAQCHAAEABQAAAP////8AhgABAAQAAAAAAAAAcgACACMAAADKAgAA3AEAAAUA7/Du4+1cAgAAAAD//wUAPwRABD4EMwQ9BIwAAQAAAAAAiwABAAIAAAAfAIoAAQA8AAAAAwA2AAAACgBTdGFyU3ltYm9sAAAAAAAApwEAAP//AAAAAAUAAAAAAAAA/wMAAAAAAAAAAAD/AwAAAAAAiAABAAIAAAABAIcAAQAFAAAA/////wCGAAEABAAAAAAAAAByAAIAGgAAAEUFAAByAQAAAQAAAD0AUAEAAAAA//8BAD0AjAABAAAAAACLAAEAAgAAAB8AigABAEEAAAADADsAAAAPAFRpbWVzIE5ldyBSb21hbgAAAAAAAKcBAAAAAAAAAAAFAAAAAAACAP8DAAAAAAAAAAAA/wMAAAAAAIgAAQACAAAAAQCHAAEABQAAAP////8AhgABAAQAAAAAAAAAcgACABoAAACdBgAAcgEAAAIA0cozAgAAAAD//wIAIQQaBIwAAQAAAAAAiwABAAIAAAAfAIoAAQBBAAAAAwA7AAAADwBUaW1lcyBOZXcgUm9tYW4AAAAAAAD9AAAAAAAAAAAABQAAAAAAAgD/AwAAAAAAAAAAAP8DAAAAAACIAAEAAgAAAAEAhwABAAUAAAD/////AIYAAQAEAAAAAAAAAHIAAgAaAAAA/ggAANwBAAACAOrj2QAAAAAA//8CADoEMwSMAAEAAAAAAIsAAQACAAAAHwCKAAEAPAAAAAMANgAAAAoAU3RhclN5bWJvbAAAAAAAAKcBAAD//wAAAAAFAAAAAAAAAP8DAAAAAAAAAAAA/wMAAAAAAIgAAQACAAAAAQCHAAEABQAAAP////8AhgABAAQAAAAAAAAAcgACABoAAADsCQAAcgEAAAEAAACD4FABAAAAAP//AQCD4IwAAQAAAAAAiwABAAIAAAAfAIoAAQBBAAAAAwA7AAAADwBUaW1lcyBOZXcgUm9tYW4AAAAAAACnAQAAAAAAAAAABQAAAAAAAgD/AwAAAAAAAAAAAP8DAAAAAACIAAEAAgAAAAEAhwABAAUAAAD/////AIYAAQAEAAAAAAAAAHIAAgApAAAARAsAAHIBAAAHAO/w6PDu8fIQBgAAAAD//wcAPwRABDgEQAQ+BEEEQgSMAAEAAAAAAIsAAQACAAAAHwCKAAEAQQAAAAMAOwAAAA8AVGltZXMgTmV3IFJvbWFuAAAAAAAApwEAAAAAAAAAAAUAAAAAAAIA/wMAAAAAAAAAAAD/AwAAAAAAiAABAAIAAAABAIcAAQAFAAAA/////wCGAAEABAAAAAAAAAByAAIAGgAAAKwRAAByAQAAAgDQyhsCAAAAAP//AgAgBBoEjAABAAAAAACLAAEAAgAAAB8AigABADwAAAADADYAAAAKAFN0YXJTeW1ib2wAAAAAAACnAQAA//8AAAAABQAAAAAAAAD/AwAAAAAAAAAAAP8DAAAAAACIAAEAAgAAAAEAhwABAAUAAAD/////AIYAAQAEAAAAAAAAAHIAAgAaAAAA8hMAAHIBAAABAAAAg+BQAQAAAAD//wEAg+CMAAEAAAAAAIsAAQACAAAAHwCKAAEAQQAAAAMAOwAAAA8AVGltZXMgTmV3IFJvbWFuAAAAAAAApwEAAAAAAAAAAAUAAAAAAAIA/wMAAAAAAAAAAAD/AwAAAAAAiAABAAIAAAABAIcAAQAFAAAA/////wCGAAEABAAAAAAAAAByAAIAKQAAAGUVAAByAQAABwDv8Ojw7vHyEAYAAAAA//8HAD8EQAQ4BEAEPgRBBEIEjAABAAAAAACLAAEAAgAAAB8AigABAEEAAAADADsAAAAPAFRpbWVzIE5ldyBSb21hbgAAAAAAAKcBAAAAAAAAAAAFAAAAAAACAP8DAAAAAAAAAAAA/wMAAAAAAIgAAQACAAAAAQCHAAEABQAAAP////8AhgABAAQAAAAAAAAAcgACABoAAADNGwAAcgEAAAIAzc9jAgAAAAD//wIAHQQfBIwAAQAAAAAAiwABAAIAAAAfAIoAAQA8AAAAAwA2AAAACgBTdGFyU3ltYm9sAAAAAAAApwEAAP//AAAAAAUAAAAAAAAA/wMAAAAAAAAAAAD/AwAAAAAAiAABAAIAAAABAIcAAQAFAAAA/////wCGAAEABAAAAAAAAAByAAIAGgAAAGMeAAByAQAAAQAAAD0AUAEAAAAA//8BAD0AjAABAAAAAACLAAEAAgAAAB8AigABAEEAAAADADsAAAAPAFRpbWVzIE5ldyBSb21hbgAAAAAAAKcBAAAAAAAAAAAFAAAAAAAAAP8DAAAAAAAAAAAA/wMAAAAAAIgAAQACAAAAAQCHAAEABQAAAP////8AhgABAAQAAAAAAAAAcgACACAAAAC7HwAAcgEAAAQAMjU3OU8DAAAAAP//BAAyADUANwA5AIwAAQAAAAAAiwABAAIAAAAfAIoAAQA8AAAAAwA2AAAACgBTdGFyU3ltYm9sAAAAAAAApwEAAP//AAAAAAUAAAAAAAAA/wMAAAAAAAAAAAD/AwAAAAAAiAABAAIAAAABAIcAAQAFAAAA/////wCGAAEABAAAAAAAAAByAAIAGgAAACQjAAByAQAAAQAAAIPgUAEAAAAA//8BAIPgjAABAAAAAACLAAEAAgAAAB8AigABAEEAAAADADsAAAAPAFRpbWVzIE5ldyBSb21hbgAAAAAAAKcBAAAAAAAAAAAFAAAAAAAAAP8DAAAAAAAAAAAA/wMAAAAAAIgAAQACAAAAAQCHAAEABQAAAP////8AhgABAAQAAAAAAAAAcgACAB0AAAB8JAAAcgEAAAMANDY5ewIAAAAA//8DADQANgA5AIwAAQAAAAAAiwABAAIAAAAfAIoAAQA8AAAAAwA2AAAACgBTdGFyU3ltYm9sAAAAAAAApwEAAP//AAAAAAUAAAAAAAAA/wMAAAAAAAAAAAD/AwAAAAAAiAABAAIAAAABAIcAAQAFAAAA/////wCGAAEABAAAAAAAAAByAAIAGgAAABEnAAByAQAAAQAAAD0AUAEAAAAA//8BAD0AjAABAAAAAACLAAEAAgAAAB8AigABAEEAAAADADsAAAAPAFRpbWVzIE5ldyBSb21hbgAAAAAAAKcBAAAAAAAAAAAFAAAAAAAAAP8DAAAAAAAAAAAA/wMAAAAAAIgAAQACAAAAAQCHAAEABQAAAP////8AhgABAAQAAAAAAAAAcgACACAAAABpKAAAcgEAAAQAMzA0OE8DAAAAAP//BAAzADAANAA4AIwAAQAAAAAAiwABAAIAAAAfAIoAAQBBAAAAAwA7AAAADwBUaW1lcyBOZXcgUm9tYW4AAAAAAACnAQAAAAAAAAAABQAAAAAAAgD/AwAAAAAAAAAAAP8DAAAAAACIAAEAAgAAAAEAhwABAAUAAAD/////AIYAAQAEAAAAAAAAAHIAAgAgAAAA7SsAAHIBAAAEAPL78S52AwAAAAD//wQAQgRLBEEELgCMAAEAAAAAAIsAAQACAAAAHwCKAAEAQQAAAAMAOwAAAA8AVGltZXMgTmV3IFJvbWFuAAAAAAAApwEAAAAAAAAAAAUAAAAAAAIA/wMAAAAAAAAAAAD/AwAAAAAAiAABAAIAAAABAIcAAQAFAAAA/////wCGAAEABAAAAAAAAAByAAIAIAAAANovAAByAQAABADw8+EuzgIAAAAA//8EAEAEQwQxBC4AjAABAAAAAACVAAEABAAAAAAAAACWAAEAAgAAAAkAjAABAAAAAAA=
;
Прогноз КЗ поставщикам:
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
VkNMTVRGAQAxAAAAAAAAAAEAGwAAAAAAAAAAAAAAAAABAAAAAQAAAAEAAAABAAAAAd8YAABPAgAAVQAAAJYAAQACAAAACQCLAAEAAgAAAP//gQABABAAAAAAAAAAAAAAAN4YAABOAgAAlQABAAQAAAAAAAAAlgABAAIAAAAJAIsAAQACAAAAHwCKAAEAQQAAAAMAOwAAAA8AVGltZXMgTmV3IFJvbWFuAAAAAAAApwEAAAAAAwAAAAUAAAAAAAIA/wMAAAAAAAAAAAD/AwAAAAAAiAABAAIAAAABAIcAAQAFAAAA/////wCGAAEABAAAAAAAAAByAAIAGgAAAIQAAADCAQAAAgDKx+oBAAAAAP//AgAaBBcEjAABAAAAAACLAAEAAgAAAB8AigABAEEAAAADADsAAAAPAFRpbWVzIE5ldyBSb21hbgAAAAAAAP0AAAAAAAMAAAAFAAAAAAACAP8DAAAAAAAAAAAA/wMAAAAAAIgAAQACAAAAAQCHAAEABQAAAP////8AhgABAAQAAAAAAAAAcgACACMAAACVAgAAEQIAAAUA7/Du4+1cAgAAAAD//wUAPwRABD4EMwQ9BIwAAQAAAAAAiwABAAIAAAAfAIoAAQBBAAAAAwA7AAAADwBUaW1lcyBOZXcgUm9tYW4AAAAAAAD9AAAAAAADAAAABQAAAAAAAgD/AwAAAAAAAAAAAP8DAAAAAACIAAEAAgAAAAEAhwABAAUAAAD/////AIYAAQAEAAAAAAAAAHIAAgAgAAAAlQIAAO4AAAAEAO/u8fIlAgAAAAD//wQAPwQ+BEEEQgSMAAEAAAAAAIsAAQACAAAAHwCKAAEAPAAAAAMANgAAAAoAU3RhclN5bWJvbAAAAAAAAKcBAAD//wAAAAAFAAAAAAAAAP8DAAAAAAAAAAAA/wMAAAAAAIgAAQACAAAAAQCHAAEABQAAAP////8AhgABAAQAAAAAAAAAcgACABoAAAD2BAAAwgEAAAEAAAA9AFABAAAAAP//AQA9AIwAAQAAAAAAiwABAAIAAAAfAIoAAQBBAAAAAwA7AAAADwBUaW1lcyBOZXcgUm9tYW4AAAAAAACnAQAAAAADAAAABQAAAAAAAAD/AwAAAAAAAAAAAP8DAAAAAACIAAEAAgAAAAEAhwABAAUAAAD/////AIYAAQAEAAAAAAAAAHIAAgAgAAAAaAYAAMIBAAAEADIwMTJPAwAAAAD//wQAMgAwADEAMgCMAAEAAAAAAIsAAQACAAAAHwCKAAEAPAAAAAMANgAAAAoAU3RhclN5bWJvbAAAAAAAAKcBAAD//wAAAAAFAAAAAAAAAP8DAAAAAAAAAAAA/wMAAAAAAIgAAQACAAAAAQCHAAEABQAAAP////8AhgABAAQAAAAAAAAAcgACABoAAACdCQAAwgEAAAEAAAAXIjIBAAAAAP//AQAXIowAAQAAAAAAiwABAAIAAAAfAIoAAQBBAAAAAwA7AAAADwBUaW1lcyBOZXcgUm9tYW4AAAAAAACnAQAAAAADAAAABQAAAAAAAAD/AwAAAAAAAAAAAP8DAAAAAACIAAEAAgAAAAEAhwABAAUAAAD/////AIYAAQAEAAAAAAAAAHIAAgAdAAAAwAoAAMIBAAADADEsMRECAAAAAP//AwAxACwAMQCMAAEAAAAAAIsAAQACAAAAHwCKAAEAPAAAAAMANgAAAAoAU3RhclN5bWJvbAAAAAAAAKcBAAD//wAAAAAFAAAAAAAAAP8DAAAAAAAAAAAA/wMAAAAAAIgAAQACAAAAAQCHAAEABQAAAP////8AhgABAAQAAAAAAAAAcgACABoAAADRDAAAwgEAAAEAAAA9AFABAAAAAP//AQA9AIwAAQAAAAAAiwABAAIAAAAfAIoAAQBBAAAAAwA7AAAADwBUaW1lcyBOZXcgUm9tYW4AAAAAAACnAQAAAAADAAAABQAAAAAAAAD/AwAAAAAAAAAAAP8DAAAAAACIAAEAAgAAAAEAhwABAAUAAAD/////AIYAAQAEAAAAAAAAAHIAAgAgAAAAQw4AAMIBAAAEADIyMTNPAwAAAAD//wQAMgAyADEAMwCMAAEAAAAAAIsAAQACAAAAHwCKAAEAQQAAAAMAOwAAAA8AVGltZXMgTmV3IFJvbWFuAAAAAAAApwEAAAAAAwAAAAUAAAAAAAIA/wMAAAAAAAAAAAD/AwAAAAAAiAABAAIAAAABAIcAAQAFAAAA/////wCGAAEABAAAAAAAAAByAAIAIAAAAMcRAADCAQAABADy+/EudgMAAAAA//8EAEIESwRBBC4AjAABAAAAAACLAAEAAgAAAB8AigABAEEAAAADADsAAAAPAFRpbWVzIE5ldyBSb21hbgAAAAAAAKcBAAAAAAMAAAAFAAAAAAACAP8DAAAAAAAAAAAA/wMAAAAAAIgAAQACAAAAAQCHAAEABQAAAP////8AhgABAAQAAAAAAAAAcgACACAAAAC0FQAAwgEAAAQA8PPhLs4CAAAAAP//BABABEMEMQQuAIwAAQAAAAAAlQABAAQAAAAAAAAAlgABAAIAAAAJAIwAAQAAAAAA
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
КЗ
прогн
= 3392 тыс. руб.
Для обеспечения нормальной финансовой
устойчивости по методике Шеремета должно
выполняться следующее условие:
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