| Account | Current Balance | ||||
_____________________________________________________________ | |||||
| 1-0000 | Assets | $153,101.11 | |||
| 1-1000 | Cash Accounts | $13,819.83 | |||
| 1-1100 | Bank Account | $13,719.83 | |||
| 1-1200 | Petty Cash | $100.00 | |||
| 1-2000 | Inventory | $78,541.50 | |||
| 1-2100 | Raw Materials | $3,400.00 | |||
| 1-2200 | Finished Goods | $75,141.50 | |||
| 1-3000 | Accounts Receivable | $37,264.78 | |||
| 1-4000 | Deposits Paid Vendors | $100.00 | |||
| 1-5000 | Office Equipment | $7,875.00 | |||
| 1-5100 | Office Equip., Original Cost | $12,000.00 | |||
| 1-5200 | Office Equip., Amortization | ($4,125.00) | |||
| 1-6000 | Vehicles | $15,000.00 | |||
| 1-6100 | Vehicles, Original Cost | $32,000.00 | |||
| 1-6200 | Vehicles, Amortization | ($17,000.00) | |||
| 1-7000 | Other Assets | $500.00 | |||
| 2-0000 | Liabilities | $135,382.03 | |||
| 2-1000 | Credit Cards | $4,200.00 | |||
| 2-1110 | American Express | $3,200.00 | |||
| 2-1120 | Visa | $1,000.00 | |||
| 2-1200 | Trade Creditors | $10,627.02 | |||
| 2-1210 | Bank Indebtedness | $100,000.00 | |||
| 2-1300 | Tax Liabilities | $4,763.26 | |||
| 2-1310 | Tax 1 Collected | $2,414.58 | |||
| 2-1330 | Tax 2 Collected | $2,348.68 | |||
| 2-1400 | Payroll Liabilities | $15,291.75 | |||
| 2-1410 | Payroll Liabilities | $13,919.25 | |||
| 2-1420 | Income Tax Deductions | $0.00 | |||
| 2-1475 | Payroll Tax Payable | $105.00 | |||
| 2-1480 | Group Insurance | $0.00 | |||
| 2-1490 | Garnishees, and other | $0.00 | |||
| 2-1496 | Vacation Payable | $1,267.50 | |||
| 2-1500 | Accrued Employer Expenses | $0.00 | |||
| 2-1600 | Deposits from Customers | $500.00 | |||
| 3-0000 | Equity | $17,719.08 | |||
| 3-1000 | Paid in Capital | $110,000.00 | |||
| 3-2000 | Owner's Draw | $0.00 | |||
| 3-8000 | Retained Earnings | ($58,078.07) | |||
| 3-9000 | Current Year Earnings | ($34,202.85) | |||
| 3-9999 | Historical Balancing | $0.00 | |||
| 4-0000 | Income | $24,108.50 | |||
| 4-1000 | Sales | $23,708.50 | |||
| 4-1100 | Retail Sales | $7,227.10 | |||
| 4-1200 | Wholesale Sales | $3,723.90 | |||
| 4-1300 | Consignment Sales | $12,757.50 | |||
| 4-3000 | Other Income | $400.00 | |||
| 4-3100 | Freight Income | $0.00 | |||
| 4-3200 | Finance Charges Collected | $0.00 | |||
| 4-3300 | Miscellaneous Income | $400.00 | |||
| 5-0000 | Cost of Sales | $13,386.57 | |||
| 5-1000 | Retail Cost of Sales | $4,622.97 | |||
| 5-2000 | Wholesale Cost of Sales | $2,371.49 | |||
| 5-3000 | Consignment Cost of Sales | $6,392.11 | |||
| 5-4000 | Wages for Production Labor | $0.00 | |||
| 5-5000 | Materials & Supplies | $0.00 | |||
| 5-6000 | Other Costs | $0.00 | |||
| 5-6100 | Discounts Taken | $0.00 | |||
| 5-6150 | Discounts Given | $0.00 | |||
| 6-0000 | Expenses | $44,924.78 | |||
| 6-1000 | Advertising | $0.00 | |||
| 6-1200 | Vehicle Expenses | $100.00 | |||
| 6-1300 | Commissions Paid | $1,000.00 | |||
| 6-1500 | Amortization Expense | $625.00 | |||
| 6-1700 | Freight Paid | $48.95 | |||
| 6-1800 | Insurance (other than health) | $90.00 | |||
| 6-1900 | Interest | $1,500.00 | |||
| 6-1910 | Mortgage Interest | $0.00 | |||
| 6-1920 | Other Interest | $1,500.00 | |||
| 6-2000 | Legal & Professional Services | $178.90 | |||
| 6-2100 | Office Expenses | $500.00 | |||
| 6-2300 | Lease Expenses | $112.00 | |||
| 6-2310 | Machinery & Equipment | $100.00 | |||
| 6-2320 | Other Business Property | $12.00 | |||
| 6-2400 | Repairs | $0.00 | |||
| 6-2500 | Supplies | $150.00 | |||
| 6-2600 | Taxs | $100.00 | |||
| 6-2700 | Travel, Meals & Entertainment | $1,000.00 | |||
| 6-2710 | Travel | $0.00 | |||
| 6-2720 | Meals & Entertainment | $1,000.00 | |||
| 6-2800 | Utilities | $900.00 | |||
| 6-2900 | Wages Paid | $1,500.00 | |||
| 6-3020 | Finance Charges Paid | $0.00 | |||
| 6-5100 | Payroll | $37,119.93 | |||
| 6-5110 | Wages | $33,174.99 | |||
| 6-5120 | Vacation Pay Expense | $1,699.50 | |||
| 6-5130 | Employer Expenses | $2,245.44 | |||
| 6-6000 | Other Expenses | $0.00 | |||
| 8-0000 | Other Income | $0.00 | |||
| 8-1000 | Lottery Winnings | $0.00 | |||
| 9-0000 | Other Expenses | $0.00 | |||
| 9-1000 | Corporate Tax | $0.00 | |||