| ASSETS | LIABILITIES & EQUITIES | |||||
| Current Assets | ||||||
| Cash | 25,321 | LIABILITIES | ||||
| Accounts Rec. | 45,336 | Current Liabilities | ||||
| Inventory | 22,432 | Accounts Payable | 22,445 | |||
| Prepaid Expenses | 1,243 | Total Current Liabilities | 22,445 | |||
| Total Current Assets | 94,332 | |||||
| Long Term Liabilities | ||||||
| Car Loan | 13,000 | |||||
| Mortgage | 136,511 | |||||
| Fixed Assets | Total LT Liabilities | 149,511 | ||||
| Building | 236,995 | |||||
| Less Depreciation | 71,000 | TOTAL LIABILITIES | 171,956 | |||
| Net Value | 165,995 | |||||
| Vehicles | 26,339 | |||||
| EQUITY | ||||||
| Less Depreciation. | 4,233 | Retained Earnings | 76,000 | |||
| Net Value | 22,106 | Owner's Equity | 42,000 | |||
| Fixtures | 7,523 | TOTAL EQUITY | 118,000 | |||
| Total Fixed Assets | 195,624 | |||||
| TOTAL LIABILITIES & EQUITY | 289,956 | |||||
| TOTAL ASSETS | 289,956 | |||||