Test Company Balance Sheet
  Month:    Year:     
ASSETS
Current Assets
AccountDescription2009 YTD2008 YTDAll 2008
00-1010First United Bank Checking$63,334,486.71$70,035,845.09$64,310,025.92
00-1020Global Bank Saving$20,000.00$20,000.00$20,000.00
00-1030National Bank$30,000.00$30,000.00$30,000.00
00-1080Petty Cash$26,100.00$14,040.00$24,100.00
00-1160Employee Loans$20,000.00$20,000.00$20,000.00
00-1170Sundry Debits$40,000.00$40,000.00$40,000.00
00-1520Warehouse Control - Specials$1,144,688.00$0.00$1,028,656.00
01-1500Warehouse Control - RM$3,024,159.05$0.00$1,974,850.00
01-1510Work in Progress Control$8,849.92$0.00$55,606.00
01-1520Warehouse Control - FG$13,164,819.25$0.00$1,453,829.78
01-1525Warehouse Control - FS$829.80$0.00$180.00
01-1530Warehouse Control - SA$1,456,073.33$0.00$1,100,734.65
10-1110Receivables - North$4,205,766.41$2,158,800.00$1,789,530.00
10-1520Warehouse Control - North$47,136,283.82$38,948,001.08$45,431,340.63
10-1540Inventory in Transit - North$52,500.00$0.00$0.00
20-1110Receivables - South$8,376,745.36$917,340.00$234,976.00
20-1520Warehouse Control - South$14,686,519.91$11,364,961.45$14,797,686.84
20-1830Motor Vehicles - South$128,000.00$128,000.00$128,000.00
30-1110Receivables - East$737,249.60$1,672,880.00$505,480.00
30-1520Warehouse Control - East$20,074,870.20$14,308,131.09$19,250,008.69
30-1830Motor Vehicles - East$164,000.00$164,000.00$164,000.00
CURRENT ASSET TOTALS $177,831,941.36 $139,821,998.71 $152,359,004.51
Fixed Assets
AccountDescription2009 YTD2008 YTDAll 2008
00-1810Land and Buildings$6,350,000.00$6,350,000.00$6,350,000.00
00-1820Plant and Equipment$3,580,000.00$3,580,000.00$3,580,000.00
00-1830Motor Vehicles - Head Office$791,000.00$790,000.00$791,000.00
00-1840Office Equipment - Head Office$1,086,000.00$1,086,000.00$1,086,000.00
10-1830Motor Vehicles - North$188,000.00$188,000.00$188,000.00
FIXED ASSET TOTALS $11,995,000.00 $11,994,000.00 $11,995,000.00
Accumulated Depreciation
AccountDescription2009 YTD2008 YTDAll 2008
10-1930Accum. Deprec. - Motor Vehicle($87,810.13)$38,134.67($86,112.00)
30-1930Accum. Deprec. - Motor Vehicle($70,858.66)$24,913.34($69,280.00)
ACCUMULATED DEP TOTALS ($158,668.79) $63,048.01 ($155,392.00)
NET FIXED ASSETS $11,836,331.21 $12,057,048.01 $11,839,608.00
TOTAL ASSETS $189,668,272.57 $151,879,046.72 $164,198,612.51
LIABILITIES
Current Liabilities
AccountDescription2009 YTD2008 YTDAll 2008
00-1920Accum. Deprec. - Plant$2,041,666.67($216,066.67)$1,982,000.00
00-1930Accum. Deprec. - Motor Vehicle$360,313.08$261,555.56$353,013.31
00-1940Accum. Deprec. - Office Equip$226,250.00($102,060.00)$217,200.00
00-2000Payables - H/O$6,312.15($1,196,943.85)$536.15
00-2010Accounts Payable$1,663,862.00$23,625.00$0.00
00-2110Subcontracting($1,550,000.00)$0.00$0.00
00-2150Personal Income Tax$313,200.00$168,480.00$289,200.00
00-2160TPM Promotional Accrual$3,251.50$0.00$0.00
00-2210Staff Bonus Accrual$2,309,200.00$1,199,680.00$2,125,200.00
00-2220State Payroll Tax Due$186,000.00$186,000.00$186,000.00
00-2230Staff Pension$2,401,200.00$1,291,680.00$2,217,200.00
00-2240Other Payroll Accruals$16,000.00$16,000.00$16,000.00
00-2420Provision for Taxation$540,000.00$540,000.00$540,000.00
00-2900Shareholders Loans$500,000.00$500,000.00$500,000.00
00-2910Long Term Loan - Union Bank$2,000,000.00$2,000,000.00$2,000,000.00
01-2000Payables - Manuf.$414,422.00$0.00$2,130,264.00
01-2010GRN Suspense - Manufact.$3,130,685.54$0.00$4,500.00
10-2000Payables - North$3,474,778.64$3,272,564.12$827,968.74
10-2010GRN Suspense - North$3,425,045.08$6,872,500.00$0.00
10-2600Non-Stocked - North$23,747.05$13,224.00$25,464.00
20-1930Accum. Deprec. - Motor Vehicle$58,185.95($628.45)$57,002.66
20-2000Payables - South$665,102.15$1,407,718.72$1,252,032.67
20-2010GRN Suspense - South$14,576.64$0.00$0.00
30-2000Payables - East$2,430,149.00$2,007,167.75$3,081,741.30
30-2010GRN Suspense - East$1,064,576.64$0.00$1,181,574.50
CURRENT LIABILITIES TOTALS $25,718,524.09 $18,244,496.18 $18,986,897.33
Long Term Liabilities
LONG TERM LIABILITIES TOTALS $0.00 $0.00 $0.00
TOTAL LIABILITIES $25,718,524.09 $18,244,496.18 $18,986,897.33
EQUITY
Stock Holders Equity
AccountDescription2009 YTD2008 YTDAll 2008
00-3000Common Stock$56,000,000.00$56,000,000.00$56,000,000.00
00-3010Retained Earnings$1,264,893,832.06$81,681,180.14$105,618,548.40
NET INCOME (LOSS) ($1,155,840,830.58) ($4,046,629.60) ($16,406,833.22)
TOTAL STOCKHOLDER EQUITY $165,053,001.48 $133,634,550.54 $145,211,715.18
TOTAL LIABILITIES & EQUITY $190,771,525.57 $151,879,046.72 $164,198,612.51