|
|
|
|
|
December 11 |
| ASSETS |
|
|
|
|
Current Assets |
|
|
|
Checking/Savings |
|
|
|
|
San Diego
Intergroup, Inc. |
35,142.44 |
|
|
|
Credit Card Merchant |
981.46 |
|
|
|
Petty Cash |
200.00 |
|
|
|
Petty Cash/Drawer |
50.00 |
|
|
|
CD #1 - Prudent
Reserve |
20,076.58 |
|
|
|
CD #2 - Prudent
Reserve |
20,023.44 |
|
|
|
CD #3 - Prudent
Reserve |
20,023.44 |
|
|
|
CD #4 - Prudent
Reserve |
12,577.63 |
|
|
Total
Checking/Savings |
109,074.99 |
|
|
|
|
|
|
|
|
Other Current Assets |
|
|
|
|
Prepaid Expenses |
|
|
|
|
|
Prepaid Seminar |
- |
|
|
|
|
Prepaid Insurance |
704.79 |
|
|
|
Total Prepaid
Expenses |
704.79 |
|
|
|
|
|
|
|
|
|
Inventory -
Literature |
22,933.76 |
|
|
|
Merchant Card
Processing |
- |
|
|
Total Other Current
Assets |
23,638.55 |
|
Total Current Assets |
132,713.54 |
|
Fixed Assets |
|
|
|
|
Archive's Room |
4,703.27 |
|
|
Office Equipment |
20,048.91 |
|
|
Leasehold
Improvement |
6,226.47 |
|
|
Less Accumluated
Depr. |
(30,978.65) |
|
Total Fixed Assets |
- |
| TOTAL
ASSETS |
|
132,713.54 |
| LIABILITIES
& EQUITY |
|
|
Liabilities |
|
|
|
|
|
Current Liabilities |
|
|
|
|
Other Current
Liabilities |
|
|
|
|
|
Gift Certificates |
20.00 |
|
|
|
|
Payroll Taxes Payable |
2,101.30 |
|
|
|
|
Sales Tax Payable |
- |
|
|
|
Total Other Current
Liabilities |
2,121.30 |
|
|
Total Current
Liabilities |
2,121.30 |
|
|
|
|
|
|
|
Equity |
|
|
|
|
|
Prudent Reserve |
|
|
|
|
Cert/Deposit
#1 |
20,000.00 |
|
|
|
Cert/Deposit
#2 |
20,000.00 |
|
|
|
Cert/Deposit
#3 |
20,000.00 |
|
|
|
Cert/Deposit
#4 |
12,500.00 |
|
|
Total Prudent
Reserve |
72,500.00 |
|
|
Retained Earnings |
61,934.00 |
|
|
Net Revenue |
(3,841.76) |
|
Total Equity |
|
130,592.24 |
| TOTAL
LIABILITIES & EQUITY |
132,713.54 |