Академический Документы
Профессиональный Документы
Культура Документы
12/08/14
Accrual Basis
Trial Balance
As of November 30, 2014
Nov 30, 14
Debit
157,274.97
100.00
41,544.97
69,456.40
1,015.22
998.80
700.00
21,440.00
Credit
3,573.30
11,189.19
1,708.33
26,938.76
5,290.80
11,115.00
7,401.09
3,870.75
1,055.91
244.43
59.78
989.00
333.66
0.00
105,000.00
1,353.11
6,215.00
0.00
4110 Sales
463,160.42
2,568.55
6,513.72
0.00
208,728.31
2,703.53
5,946.26
4,365.56
2,292.55
1,071.99
512.49
1,846.45
477.34
5,807.92
276.10
1,118.29
3,500.00
19,000.00
Page 1 of 4
11:13 AM
12/08/14
Accrual Basis
Trial Balance
As of November 30, 2014
Nov 30, 14
Debit
59,783.54
3,249.01
2,131.75
4,859.79
Credit
0.00
639,391.02
639,391.02
Page 2 of 4
11:22 AM
12/08/14
Accrual Basis
Income
49900 Uncategorized Income
Total Income
0.00
0.00
208,728.31
-2,703.53
-5,946.26
Total COGS
Gross Profit
200,078.52
-200,078.52
Expense
6110 Advertising Expense
4,365.56
2,292.55
1,071.99
512.49
477.34
5,807.92
276.10
1,118.29
3,500.00
19,000.00
59,783.54
3,249.01
2,131.75
4,859.79
Net Income
1,846.45
0.00
110,292.78
-310,371.30
Page 3 of 4
11:19 AM
12/08/14
OPERATING ACTIVITIES
Net Income
-310,371.30
-41,544.97
-69,456.40
-1,015.22
-998.80
-700.00
26,938.76
5,290.80
11,115.00
7,401.09
3,870.75
1,055.91
244.43
59.78
989.00
333.66
-366,787.51
INVESTING ACTIVITIES
1510 Equipment - Office
1520 Accumulated Depreciation - Offi
1530 Equipment - Store
1540 Accumulated Depreciation - Stor
Net cash provided by Investing Activities
-21,440.00
3,573.30
-11,189.19
1,708.33
-27,347.56
FINANCING ACTIVITIES
3110 Capital Stock
3120 Retained Earnings
3130 Shareholder Distributions
4110 Sales
4120 Cash Discounts
4130 Sales Returns & Allowances
Net cash provided by Financing Activities
105,000.00
-1,353.11
-6,215.00
463,160.42
-2,568.55
-6,513.72
551,510.04
157,374.97
157,374.97
Page 4 of 4