As Of 9/12/06 | |||||||
| Account # | Account | Type | Dr/Cr | Header/Detail | Level | Balance | |
______________________________________________________________________________________ | |||||||
| 1-0000 | Assets | Asset | Debit | Header | 1 | $153,101.11 | |
| 1-1000 | Cash Accounts | Asset | Debit | Header | 2 | $13,819.83 | |
| 1-1100 | Checking Account | Asset | Debit | Detail | 3 | $13,719.83 | |
| 1-1200 | Petty Cash | Asset | Debit | Detail | 3 | $100.00 | |
| 1-2000 | Inventory | Asset | Debit | Header | 2 | $78,541.50 | |
| 1-2100 | Raw Materials | Asset | Debit | Detail | 3 | $3,400.00 | |
| 1-2200 | Finished Goods | Asset | Debit | Detail | 3 | $75,141.50 | |
| 1-3000 | Accounts Receivable | Asset | Debit | Detail | 2 | $37,264.78 | |
| 1-4000 | Deposits Paid Vendors | Asset | Debit | Detail | 2 | $100.00 | |
| 1-5000 | Office Equipment | Asset | Debit | Header | 2 | $7,875.00 | |
| 1-5100 | Office Equip., Original Cost | Asset | Debit | Detail | 3 | $12,000.00 | |
| 1-5200 | Office Equip., Amortization | Asset | Debit | Detail | 3 | ($4,125.00) | |
| 1-6000 | Vehicles | Asset | Debit | Header | 2 | $15,000.00 | |
| 1-6100 | Vehicles, Original Cost | Asset | Debit | Detail | 3 | $32,000.00 | |
| 1-6200 | Vehicles, Amortization | Asset | Debit | Detail | 3 | ($17,000.00) | |
| 1-7000 | Other Assets | Asset | Debit | Detail | 2 | $500.00 | |
| 2-0000 | Liabilities | Liability | Credit | Header | 1 | $135,382.03 | |
| 2-1000 | Credit Cards | Liability | Credit | Header | 2 | $4,200.00 | |
| 2-1200 | Accounts Payable | Liability | Credit | Detail | 2 | $10,627.02 | |
| 2-1210 | Bank Indebtedness | Liability | Credit | Detail | 2 | $100,000.00 | |
| 2-1300 | Tax Liabilities | Liability | Credit | Header | 2 | $4,763.26 | |
| 2-1310 | Tax 1 Collected | Liability | Credit | Detail | 3 | $2,414.58 | |
| 2-1330 | Tax 2 Collected | Liability | Credit | Detail | 3 | $2,348.68 | |
| 2-1400 | Payroll Liabilities | Liability | Credit | Header | 2 | $15,291.75 | |
| 2-1410 | Payroll Liabilities | Liability | Credit | Detail | 3 | $13,919.25 | |
| 2-1475 | Payroll Tax Payable | Liability | Credit | Detail | 3 | $105.00 | |
| 2-1495 | Vacation Payable | Liability | Credit | Detail | 3 | $1,267.50 | |
| 2-1600 | Deposits from Customers | Liability | Credit | Detail | 2 | $500.00 | |
| 3-0000 | Equity | Equity | Credit | Header | 1 | $17,719.08 | |
| 3-1000 | Paid in Capital | Equity | Credit | Detail | 2 | $110,000.00 | |
| 3-8000 | Retained Earnings | Equity | Credit | Detail | 2 | ($58,078.07) | |
| 3-9000 | Current Year Earnings | Equity | Credit | Detail | 2 | ($34,202.85) | |
| 4-0000 | Income | Income | Credit | Header | 1 | $24,108.50 | |
| 4-1000 | Sales | Income | Credit | Header | 2 | $23,708.50 | |
| 4-1100 | Retail Sales | Income | Credit | Detail | 3 | $7,227.10 | |
| 4-1200 | Wholesale Sales | Income | Credit | Detail | 3 | $3,723.90 | |
| 4-1300 | Consignment Sales | Income | Credit | Detail | 3 | $12,757.50 | |
| 4-3000 | Other Income | Income | Credit | Header | 2 | $400.00 | |
| 4-3300 | Miscellaneous Income | Income | Credit | Detail | 3 | $400.00 | |
| 5-0000 | Cost of Sales | Cost of Sales | Debit | Header | 1 | $13,386.57 | |
| 5-1000 | Retail Cost of Sales | Cost of Sales | Debit | Detail | 2 | $4,622.97 | |
| 5-2000 | Wholesale Cost of Sales | Cost of Sales | Debit | Detail | 2 | $2,371.49 | |
| 5-3000 | Consignment Cost of Sales | Cost of Sales | Debit | Detail | 2 | $6,392.11 | |
| 6-0000 | Expenses | Expense | Debit | Header | 1 | $44,924.78 | |
| 6-1200 | Car & Truck Expenses | Expense | Debit | Detail | 2 | $100.00 | |
| 6-1300 | Commissions Paid | Expense | Debit | Detail | 2 | $1,000.00 | |
| 6-1500 | Amortization Expense | Expense | Debit | Detail | 2 | $625.00 | |
| 6-1700 | Freight Paid | Expense | Debit | Detail | 2 | $48.95 | |
| 6-1800 | Insurance (other than health) | Expense | Debit | Detail | 2 | $90.00 | |
| 6-1900 | Interest | Expense | Debit | Header | 2 | $1,500.00 | |
| 6-1920 | Other Interest | Expense | Debit | Detail | 3 | $1,500.00 | |
| 6-2000 | Legal & Professional Services | Expense | Debit | Detail | 2 | $178.90 | |
| 6-2100 | Office Expenses | Expense | Debit | Detail | 2 | $500.00 | |
| 6-2300 | Lease Expenses | Expense | Debit | Header | 2 | $112.00 | |
| 6-2310 | Machinery & Equipment | Expense | Debit | Detail | 3 | $100.00 | |
| 6-2320 | Other Business Property | Expense | Debit | Detail | 3 | $12.00 | |
| 6-2500 | Supplies | Expense | Debit | Detail | 2 | $150.00 | |
| 6-2600 | Tax | Expense | Debit | Detail | 2 | $100.00 | |
| 6-2700 | Travel, Meals & Entertainment | Expense | Debit | Header | 2 | $1,000.00 | |
| 6-2720 | Meals & Entertainment | Expense | Debit | Detail | 3 | $1,000.00 | |
| 6-2800 | Utilities | Expense | Debit | Detail | 2 | $900.00 | |
| 6-2900 | Wages Paid | Expense | Debit | Detail | 2 | $8,574.00 | |
| 6-5100 | Payroll | Expense | Debit | Header | 2 | $37,119.93 | |
| 6-5110 | Wages | Expense | Debit | Detail | 3 | $33,174.99 | |
| 6-5120 | Vacation Pay Expense | Expense | Debit | Detail | 3 | $1,699.50 | |
| 6-5130 | Employer Expenses | Expense | Debit | Detail | 3 | $2,245.44 | |