Cash

2005
1,000.00 $

2006
1,200 $

2007
1,400.00

Accounts receivable

250.00 $

375.00 $

600.00

Inventory

600.00 $

700.00 $

825.00

PP&E (net)

1,500.00 $

1,700.00 $

1,800.00

Notes receivable

500.00 $

500.00 $

500.00

Total asset

Accounts payable

700.00 $

900.00 $

1,000.00

Other current liabilities

200.00 $

300.00 $

350.00

Notes payable

1,200.00 $

1,400.00 $

1,500.00

Total liabilities

Stock outstanding

Retained earning

Total shareholders' equity

1,750.00

1,875.00

2,275.00

Total liabilities and

shareholders' equity

3,850.00

4,475.00

5,125.00

3,850.00

2,100.00

4,475.00

2,600.00

5,125.00

2,850.00

1,000.00 $

1,000.00 $

1,000.00

750.00 $

875.00 $

1,275.00

2008
1,500.00 $

Amount
500.00

900.00 $

650.00

975.00 $

375.00

63%

19

1,950.00 $

450.00

30%

23

500.00 $

0%

Horizontal
Vertical(%)
50%
25
260%
33

5,825.00

1,975.00

51%

100

1,100.00

400.00

57%

34

425.00 $

225.00

113%

19

1,750.00 $

550.00

46%

47

1,175.00

56%

100

3,275.00

1,000.00

1,550.00

800.00

107%

2,550.00 $

800.00

46%

5,825.00 $

1,975.00

51%

0%

100