| | Bruce and Emmett Corporation |
| | Unadjusted Balances |
| | 12/31/19 |
| | | Debit | Credit |
| 101 | Cash | $ 425,000 |
| 102 | Cash Equivalents | $ 38,000 |
| 103 | Accounts Receivable | $ 825,000 |
| 104 | Allowance for Doubtful Accounts | | $ 25,000 |
| 105 | Inventory | $ 1,375,000 |
| 106 | Prepaid expenses | $ 122,593 |
| 107 | Other Current Assets | $ 25,531 |
| 121 | Equipment | $ 487,000 |
| 122 | Building | $ 875,000 |
| 123 | Land | $ 310,000 |
| 124 | Accumulated Depreciation | | $ 457,500 |
| 125 | Investments | $ 675,868 |
| 131 | Goodwill | $ 175,000 |
| 132 | Other Intangible Assets | $ 250,000 |
| 201 | Accounts Payable | | $ 1,144,925 |
| 202 | Wages Payable | | $ 80,000 |
| 204 | Payroll taxes payable | | $ 18,000 |
| 205 | Interest Payable | | $ 12,550 |
| 206 | Dividends Payable | | $ 50,000 |
| 207 | Unearned Revenue | | $ 187,500 |
| 210 | Income Tax payable |
| 212 | Compensated Absence Payable |
| 221 | Long Term Liabilities | | $ 688,500 |
| 301 | Common Stock ($10 par) | | $ 735,000 |
| 302 | Paid-in Capital Common Stock | | $ 157,500 |
| 310 | Dividends | $ 50,000 |
| 315 | Treasury Stock | $ 250,000 |
| 320 | Retained Earnings | | $ 369,700 |
| 401 | Product Sales Revenue | | $ 9,280,673 |
| 402 | Service Revenue | | $ 1,542,678 |
| 403 | Sales Returns | $ 162,500 |
| 404 | Sales Discounts | $ 269,500 |
| 420 | Investment Income | | $ 28,290 |
| 421 | Gain/Loss on Disposal |
| 501 | Cost of Goods Sold | $ 5,100,000 |
| 601 | Office Expenses | $ 215,000 |
| 602 | Bad debts expenses | $ - 0 |
| 603 | Equipment Repair Expense | $ 150,000 |
| 604 | Advertising Expense | $ 168,500 |
| 605 | Depreciation Expense |
| 607 | Legal Fees | $ 205,000 |
| 608 | Office Wages Expense | $ 400,000 |
| 609 | Accounting Consultants | $ 100,000 |
| 610 | Property Taxes | $ 107,831 |
| 611 | Maintenance Expense | $ 42,500 |
| 612 | Dues and subscriptions Expense | $ 22,960 |
| 613 | Telephone Expense | $ 20,199 |
| 614 | Utilities Expenses | $ 78,000 |
| 615 | Wages Expense | $ 962,000 |
| 616 | Travel & Entertainment Expense | $ 220,000 |
| 617 | Research & Development | $ 290,000 |
| 618 | Insurance Expense | $ 85,000 |
| 619 | Income Tax Expense |
| 620 | Payroll taxes Expense | $ 168,488 |
| 625 | Compensated Absence Expense |
| 695 | Interest Expense | $ 47,500 |
| 699 | Miscellaneous Expense | $ 78,846 |
| | Totals | $ 14,777,816 | $ 14,777,816 |