Generated by Pacioli version 45d7c8c (updated 2 years, 7 months ago). Analysis at 2025-11-17T15:17:33+0000 for myAUDTaddress. Return to MAIN PAGE  
TypeDefinedBoundDerivedOKFail
calculation22350350
disclosure35270270
disclosureCheck00000
existenceAssertion00000
formula00000
valueAssertion10110110

All Rules

#TypeName Rule Expression
1valueAssertionCR1
  • ok:2
  • failed:0
 

Assets=LiabilitiesAndEquity

2 instances:

mini:Assets[3,084,325.68] = mini:LiabilitiesAndEquity[3,084,325.68]

mini:Assets[3,364,281.75] = mini:LiabilitiesAndEquity[3,364,281.75]

2valueAssertionMA0_ARA
  • ok:1
  • failed:0
 

Total eq sum(Each)

1 instance:

2035468.27 {2000000, 25468.27, 10000}

3valueAssertionMA1_ARA
  • ok:1
  • failed:0
 

Total eq sum(Each)

1 instance:

2035468.27 {2000000, 25468.27, 10000}

4valueAssertionMA2_ARA
  • ok:1
  • failed:0
 

Total eq sum(Each)

1 instance:

0 {0, 0, 0}

5valueAssertionMA3_ARA
  • ok:1
  • failed:0
 

Total eq sum(Each)

1 instance:

0 {0, 0, 0}

6valueAssertionMA4_ARA
  • ok:1
  • failed:0
 

Total eq sum(Each)

1 instance:

0 {0, 0, 0}

7valueAssertionMA5_ARA
  • ok:1
  • failed:0
 

Total eq sum(Each)

1 instance:

0 {0, 0, 0}

8valueAssertionRF1
  • ok:1
  • failed:0
 

CashAndCashEquivalents_BalanceStart+NetCashFlow=CashAndCashEquivalents_BalanceEnd

1 instance:

mini:CashAndCashEquivalents[398,937.76] + mini:NetCashFlow[-1,047,489.70] = mini:CashAndCashEquivalents[-648,551.94]

9valueAssertionRF2
  • ok:1
  • failed:0
 

Equity_BalanceStart+NetIncomeLoss+InvestmentsByOwner-DistributionsToOwner=Equity_BalanceEnd

1 instance:

mini:Equity[1,407,646.64] + mini:NetIncomeLoss[-1,351,122.32] + mini:InvestmentsByOwner[0.00] - mini:DistributionsToOwner[0.00] = mini:Equity[56,524.32]

10valueAssertionRF4
  • ok:1
  • failed:0
 

Receivables_BalanceStart+IncreaseInReceivablesFromSalesOnAccount-CollectionOfReceivables-AdditionsToAllowanceForBadDebts-BadDebtsWrittenOff=Receivables_BalanceEnd

1 instance:

mini:Receivables[1,231,338.47] + mini:IncreaseInReceivablesFromSalesOnAccount[2,604,048.36] - mini:CollectionOfReceivables[1,799,918.56] - mini:AdditionsToAllowanceForBadDebts[0.00] - mini:BadDebtsWrittenOff[0.00] = mini:Receivables[2,035,468.27]

11disclosuredisclosures:AccountsPayablePolicies Added
  • detections:0
 
Accounts Payable Policies
  • disclosures:AccountsPayablePolicies requires:
  • 12disclosuredisclosures:AccountsPayableRollForward Added
    • detections:0
     
    Accounts Payable Roll Forward
  • disclosures:AccountsPayableRollForward requires:
  • 13disclosuredisclosures:AccountsPayableSubclassifications Added
    • detections:0
     
    Accounts Payable Subclassifications
  • disclosures:AccountsPayableSubclassifications requires:
  • 14disclosuredisclosures:AccruedExpensesRollForward Added
    • detections:0
     
    Accrued Expenses Roll Forward
  • disclosures:AccruedExpensesRollForward requires:
  • 15disclosuredisclosures:AssetsRollUp Added
    • detections:1
     
    Assets Roll Up
  • disclosures:AssetsRollUp requires:
    • Concept Arrangement Pattern cm:RollUp
  • 1 instance:

     In network 1102 - Statement - Balance Sheet:
    Detected block Assets [RollUp] with mini:Assets

    16disclosuredisclosures:BalanceSheetClassified Added
    • detections:1
     
    Balance Sheet, Classified
  • disclosures:BalanceSheetClassified requires:
  • 1 instance:

     In network 1102 - Statement - Balance Sheet:
    1102 - Statement - Balance Sheet Balance Sheet [Hypercube] is a component
    Detected block Assets [RollUp] with mini:Assets
    Detected block Liabilities and Equity [RollUp] with mini:LiabilitiesAndEquity

    17disclosuredisclosures:BasisOfPresentation Added
    • detections:0
     
    Basis of Presentation
  • disclosures:BasisOfPresentation requires:
  • 18disclosuredisclosures:CashAndCashEquivalentsPolicy Added
    • detections:0
     
    Cash and Cash Equivalents Policy
  • disclosures:CashAndCashEquivalentsPolicy requires:
  • 19disclosuredisclosures:CashAndCashEquivalentsRollForward Added
    • detections:1
     
    Cash and Cash Equivalents Roll Forward
  • disclosures:CashAndCashEquivalentsRollForward requires:
  • 1 instance:

     In network 1103 - Statement - Cash Flow Statement:
    mini:ProceedsFromCollectionOfReceivables is presented
    Detected block Cash and Cash Equivalents, Beginning Balance [RollForward] with mini:CashAndCashEquivalents

    20disclosuredisclosures:CashAndCashEquivalentsSubclassifications Added
    • detections:0
     
    Cash and Cash Equivalents Subclassifications
  • disclosures:CashAndCashEquivalentsSubclassifications requires:
  • 21disclosuredisclosures:CashAndCashEquivalentsSummaryRollForward Added
    • detections:1
     
    Cash and Cash Equivalents Summary Roll Forward
  • disclosures:CashAndCashEquivalentsSummaryRollForward requires:
  • 1 instance:

     In network 1103 - Statement - Cash Flow Statement:
    mini:NetCashFlow is presented
    Detected block Cash and Cash Equivalents, Beginning Balance [RollForward] with mini:CashAndCashEquivalents

    22disclosuredisclosures:CashFlowStatementDirectMethod Added
    • detections:1
     
    Cash Flow Statement, Direct Method
  • disclosures:CashFlowStatementDirectMethod requires:
  • 1 instance:

     In network 1103 - Statement - Cash Flow Statement:
    1103 - Statement - Cash Flow Statement Cash Flow Statement [Hypercube] is a component
    mini:NetCashFlow is presented
    Detected block Net Cash Flow [RollUp] with mini:NetCashFlow
    Detected block Cash and Cash Equivalents, Beginning Balance [RollForward] with mini:CashAndCashEquivalents

    23disclosuredisclosures:IncomeStatement Added
    • detections:1
     
    Income Statement
  • disclosures:IncomeStatement requires:
  • 1 instance:

     In network 1102 - Statement - Income Statement:
    Detected block Net Income (Loss) [RollUp] with mini:NetIncomeLoss

    24disclosuredisclosures:InventoriesPolicies Added
    • detections:0
     
    Inventories Policies
  • disclosures:InventoriesPolicies requires:
  • 25disclosuredisclosures:InventoriesRollForward Added
    • detections:0
     
    Inventories Roll Forward
  • disclosures:InventoriesRollForward requires:
  • 26disclosuredisclosures:InventoriesSubclassifications Added
    • detections:0
     
    Inventories Subclassifications
  • disclosures:InventoriesSubclassifications requires:
  • 27disclosuredisclosures:LiabilitiesAndEquityRollUp Added
    • detections:1
     
    Liabilities and Equity Roll Up
  • disclosures:LiabilitiesAndEquityRollUp requires:
  • 1 instance:

     In network 1102 - Statement - Balance Sheet:
    Detected block Liabilities and Equity [RollUp] with mini:LiabilitiesAndEquity

    28disclosuredisclosures:LongTermDebtMaturities Added
    • detections:0
     
    Long-Term Debt Maturities
  • disclosures:LongTermDebtMaturities requires:
  • 29disclosuredisclosures:LongTermDebtPolicies Added
    • detections:0
     
    Long-Term Debt Policies
  • disclosures:LongTermDebtPolicies requires:
  • 30disclosuredisclosures:LongTermDebtRollForward Added
    • detections:0
     
    Long-Term Debt Roll Forward
  • disclosures:LongTermDebtRollForward requires:
  • 31disclosuredisclosures:LongTermDebtSubclassifications Added
    • detections:0
     
    Long-Term Debt Subclassifications
  • disclosures:LongTermDebtSubclassifications requires:
  • 32disclosuredisclosures:NatureOfEntity Added
    • detections:0
     
    Nature of Entity
  • disclosures:NatureOfEntity requires:
  • 33disclosuredisclosures:NetCashFlowRollUp Added
    • detections:1
     
    Net Cash Flow Roll Up
  • disclosures:NetCashFlowRollUp requires:
  • 1 instance:

     In network 1103 - Statement - Cash Flow Statement:
    Detected block Net Cash Flow [RollUp] with mini:NetCashFlow

    34disclosuredisclosures:PaidInCapitalRollForward Added
    • detections:0
     
    Paid In Capital Roll Forward
  • disclosures:PaidInCapitalRollForward requires:
  • 35disclosuredisclosures:PropertyPlantAndEquipmentNetRollForward Added
    • detections:0
     
    Property, Plant, and Equipment, Net Roll Forward
  • disclosures:PropertyPlantAndEquipmentNetRollForward requires:
  • 36disclosuredisclosures:PropertyPlantAndEquipmentNetSubclassifications Added
    • detections:0
     
    Property, Plant, and Equipment, Net Subclassifications
  • disclosures:PropertyPlantAndEquipmentNetSubclassifications requires:
  • 37disclosuredisclosures:PropertyPlantAndEquipmentPolicies Added
    • detections:0
     
    Property, Plant, and Equipment Policies
  • disclosures:PropertyPlantAndEquipmentPolicies requires:
  • 38disclosuredisclosures:ReceivablesPolicies Added
    • detections:0
     
    Receivables Policies
  • disclosures:ReceivablesPolicies requires:
  • 39disclosuredisclosures:ReceivablesRollForward Added
    • detections:1
     
    Receivables Roll Forward
  • disclosures:ReceivablesRollForward requires:
  • 1 instance:

     In network 6120 - Disclosure - Receivables Roll Forward (Level 4 Detail):
    Detected block Receivables, Beginning Balance [RollForward] with mini:Receivables

    40disclosuredisclosures:ReceivablesSubclassifications Added
    • detections:2
     
    Receivables Subclassifications
  • disclosures:ReceivablesSubclassifications requires:
  • 2 instances:

     In network 8120 - Disclosure - Receivables Subclassifications (Level 4 Detail):
    Detected block Receivables [RollUp] with mini:Receivables

     In network 6100 - Schedules-Trade Receivable Aging:
    Detected block Receivables [RollUp] with mini:Receivables

    41disclosuredisclosures:RetainedEarningsRollForward Added
    • detections:0
     
    Retained Earnings Roll Forward
  • disclosures:RetainedEarningsRollForward requires:
  • 42disclosuredisclosures:RevenueRecognitionPolicies Added
    • detections:13
     
    Revenue Recognition Policies
  • disclosures:RevenueRecognitionPolicies requires:
    • Concept Arrangement Pattern cm:Level1TextBlock
  • 13 instances:

     In network 1102 - Statement - Balance Sheet:
    Detected block Assets [RollUp] with mini:Assets

     In network 1102 - Statement - Balance Sheet:
    Detected block Liabilities and Equity [RollUp] with mini:LiabilitiesAndEquity

     In network 1103 - Statement - Cash Flow Statement:
    Detected block Net Cash Flow [RollUp] with mini:NetCashFlow

     In network 1103 - Statement - Cash Flow Statement:
    Detected block Cash and Cash Equivalents, Beginning Balance [RollForward] with mini:CashAndCashEquivalents

     In network 1104 - Statement - Statement of Changes in Equity:
    Detected block Equity, Beginning Balance [RollForward] with mini:Equity

     In network 1102 - Statement - Income Statement:
    Detected block Net Income (Loss) [RollUp] with mini:NetIncomeLoss

     In network 6120 - Disclosure - Receivables Roll Forward (Level 4 Detail):
    Detected block Receivables, Beginning Balance [RollForward] with mini:Receivables

     In network 8120 - Disclosure - Receivables Subclassifications (Level 4 Detail):
    Detected block Receivables [RollUp] with mini:Receivables

     In network 6100 - Schedules-Trade Receivable Aging:
    Detected block Customer Information [Set] [Set] with wp:CustomerInformationSet

     In network 6100 - Schedules-Trade Receivable Aging:
    Detected block Receivables [RollUp] with mini:Receivables

     In network 9102 - Support - Transactions Groupings (Level 4 Detail):
    Detected block Proceeds from Investments by Owner [Set] with mini:ProceedsFromInvestmentsByOwner

     In network 9102 - Support - Transactions Groupings (Level 4 Detail):
    Detected block Check Sum Changes [RollUp] with mini:CheckSumChanges

     In network 9101 - Support - Trial Balance (Level 4 Detail):
    Detected block Check Sum [RollUp] with mini:CheckSum

    43disclosuredisclosures:StatementOfChangesInEquity Added
    • detections:1
     
    Statement of Changes in Equity
  • disclosures:StatementOfChangesInEquity requires:
    • Concept Arrangement Pattern cm:RollForward
  • 1 instance:

     In network 1104 - Statement - Statement of Changes in Equity:
    Detected block Equity, Beginning Balance [RollForward] with mini:Equity

    44disclosuredisclosures:TransactionsGroupings Added
    • detections:1
     
    Transactions Groupings
  • disclosures:TransactionsGroupings requires:
  • 1 instance:

     In network 9102 - Support - Transactions Groupings (Level 4 Detail):
    Detected block Check Sum Changes [RollUp] with mini:CheckSumChanges

    45disclosuredisclosures:TrialBalance Added
    • detections:1
     
    Trial Balance
  • disclosures:TrialBalance requires:
  • 1 instance:

     In network 9101 - Support - Trial Balance (Level 4 Detail):
    Detected block Check Sum [RollUp] with mini:CheckSum

    46calculationmini:Assets (in BalanceSheet)
    • ok:2
    • failed:0
     

    total=NoncurrentAssets_2+CurrentAssets_1

    2 instances:

    mini:Assets[3,084,325.68] = mini:NoncurrentAssets[1,245,567.16] + mini:CurrentAssets[1,838,758.52]

    mini:Assets[3,364,281.75] = mini:NoncurrentAssets[1,266,995.32] + mini:CurrentAssets[2,097,286.43]

    47calculationmini:CurrentAssets (in BalanceSheet)
    • ok:2
    • failed:0
     

    total=CashAndCashEquivalents_3+(Receivables_2+Inventories_1)

    2 instances:

    mini:CurrentAssets[1,838,758.52] = mini:CashAndCashEquivalents[-648,551.94] + mini:Receivables[2,035,468.27] + mini:Inventories[451,842.19]

    mini:CurrentAssets[2,097,286.43] = mini:CashAndCashEquivalents[398,937.76] + mini:Receivables[1,231,338.47] + mini:Inventories[467,010.20]

    48calculationmini:CurrentLiabilities (in BalanceSheet)
    • ok:2
    • failed:0
     

    total=AccountsPayable_2+AccruedExpenses_1

    2 instances:

    mini:CurrentLiabilities[2,689,452.31] = mini:AccountsPayable[2,689,452.31] + mini:AccruedExpenses[0.00]

    mini:CurrentLiabilities[1,595,349.42] = mini:AccountsPayable[1,595,349.42] + mini:AccruedExpenses[0.00]

    49calculationmini:Equity (in BalanceSheet)
    • ok:2
    • failed:0
     

    total=PaidInCapital_2+RetainedEarnings_1

    2 instances:

    mini:Equity[56,524.32] = mini:PaidInCapital[0.00] + mini:RetainedEarnings[56,524.32]

    mini:Equity[1,407,646.64] = mini:PaidInCapital[0.00] + mini:RetainedEarnings[1,407,646.64]

    50calculationmini:Liabilities (in BalanceSheet)
    • ok:2
    • failed:0
     

    total=NoncurrentLiabilities_2+CurrentLiabilities_1

    2 instances:

    mini:Liabilities[3,027,801.36] = mini:NoncurrentLiabilities[338,349.05] + mini:CurrentLiabilities[2,689,452.31]

    mini:Liabilities[1,956,635.11] = mini:NoncurrentLiabilities[361,285.69] + mini:CurrentLiabilities[1,595,349.42]

    51calculationmini:LiabilitiesAndEquity (in BalanceSheet)
    • ok:2
    • failed:0
     

    total=Liabilities_2+Equity_1

    2 instances:

    mini:LiabilitiesAndEquity[3,084,325.68] = mini:Liabilities[3,027,801.36] + mini:Equity[56,524.32]

    mini:LiabilitiesAndEquity[3,364,281.75] = mini:Liabilities[1,956,635.11] + mini:Equity[1,407,646.64]

    52calculationmini:NoncurrentAssets (in BalanceSheet)
    • ok:2
    • failed:0
     

    total=PropertyPlantAndEquipment_1

    2 instances:

    mini:NoncurrentAssets[1,245,567.16] = mini:PropertyPlantAndEquipment[1,245,567.16]

    mini:NoncurrentAssets[1,266,995.32] = mini:PropertyPlantAndEquipment[1,266,995.32]

    53calculationmini:NoncurrentLiabilities (in BalanceSheet)
    • ok:2
    • failed:0
     

    total=LongtermDebt_1

    2 instances:

    mini:NoncurrentLiabilities[338,349.05] = mini:LongtermDebt[338,349.05]

    mini:NoncurrentLiabilities[361,285.69] = mini:LongtermDebt[361,285.69]

    54calculationmini:NetCashFlow (in CashFlowStatement)
    • ok:1
    • failed:0
     

    total=NetCashFlowInvestingActivities_3+(NetCashFlowOperatingActivities_2+NetCashFlowFinancingActivities_1)

    1 instance:

    mini:NetCashFlow[-1,047,489.70] = mini:NetCashFlowInvestingActivities[0.00] + mini:NetCashFlowOperatingActivities[-1,024,553.06] + mini:NetCashFlowFinancingActivities[-22,936.64]

    55calculationmini:NetCashFlowFinancingActivities (in CashFlowStatement)
    • ok:1
    • failed:0
     

    total=ProceedsFromAdditionalLongtermBorrowings_3+(-PaymentForReductionOfLongtermBorrowings_2+ -PaymentInterest_1)

    1 instance:

    mini:NetCashFlowFinancingActivities[-22,936.64] = mini:ProceedsFromAdditionalLongtermBorrowings[10,554.36] + - mini:PaymentForReductionOfLongtermBorrowings[33,491.00] + - mini:PaymentInterest[0.00]

    56calculationmini:NetCashFlowInvestingActivities (in CashFlowStatement)
    • ok:1
    • failed:0
     

    total= -PaymentForCapitalAdditionsOfPropertyPlantEquipment_1

    1 instance:

    mini:NetCashFlowInvestingActivities[0.00] = - mini:PaymentForCapitalAdditionsOfPropertyPlantEquipment[0.00]

    57calculationmini:NetCashFlowOperatingActivities (in CashFlowStatement)
    • ok:1
    • failed:0
     

    total=ProceedsFromCollectionOfReceivables_2+ -PaymentOfAccountsPayable_1

    1 instance:

    mini:NetCashFlowOperatingActivities[-1,024,553.06] = mini:ProceedsFromCollectionOfReceivables[2,072,035.32] + - mini:PaymentOfAccountsPayable[3,096,588.38]

    58calculationmini:GrossProfitLoss (in IncomeStatement)
    • ok:1
    • failed:0
     

    total=Sales_2+ -CostsOfSales_1

    1 instance:

    mini:GrossProfitLoss[1,718,007.18] = mini:Sales[2,604,048.36] + - mini:CostsOfSales[886,041.18]

    59calculationmini:IncomeLossFromContinuingOperationsBeforeTax (in IncomeStatement)
    • ok:1
    • failed:0
     

    total=OperatingIncomeLoss_2+NonoperatingIncomeExpenses_1

    1 instance:

    mini:IncomeLossFromContinuingOperationsBeforeTax[-1,351,122.32] = mini:OperatingIncomeLoss[-1,353,288.25] + mini:NonoperatingIncomeExpenses[2,165.93]

    60calculationmini:NetIncomeLoss (in IncomeStatement)
    • ok:1
    • failed:0
     

    total= -IncomeTaxExpenseBenefit_2+IncomeLossFromContinuingOperationsBeforeTax_1

    1 instance:

    mini:NetIncomeLoss[-1,351,122.32] = - mini:IncomeTaxExpenseBenefit[0.00] + mini:IncomeLossFromContinuingOperationsBeforeTax[-1,351,122.32]

    61calculationmini:NonoperatingIncomeExpenses (in IncomeStatement)
    • ok:1
    • failed:0
     

    total= -InterestExpense_2+GainLossOnSalePropertyPlantEquipment_1

    1 instance:

    mini:NonoperatingIncomeExpenses[2,165.93] = - mini:InterestExpense[-2,165.93] + mini:GainLossOnSalePropertyPlantEquipment[0.00]

    62calculationmini:OperatingExpenses (in IncomeStatement)
    • ok:1
    • failed:0
     

    total=SalesGeneralAndAdministrativeExpenses_2+DepreciationAndAmortization_1

    1 instance:

    mini:OperatingExpenses[3,071,295.43] = mini:SalesGeneralAndAdministrativeExpenses[3,049,867.27] + mini:DepreciationAndAmortization[21,428.16]

    63calculationmini:OperatingIncomeLoss (in IncomeStatement)
    • ok:1
    • failed:0
     

    total=GrossProfitLoss_2+ -OperatingExpenses_1

    1 instance:

    mini:OperatingIncomeLoss[-1,353,288.25] = mini:GrossProfitLoss[1,718,007.18] + - mini:OperatingExpenses[3,071,295.43]

    64calculationmini:Receivables (in ReceivablesDetail)
    • ok:2
    • failed:0
     

    total=TradeReceivables_2+OtherReceivables_1

    2 instances:

    mini:Receivables[2,035,468.27] = mini:TradeReceivables[2,035,468.27] + mini:OtherReceivables[0.00]

    mini:Receivables[1,231,338.47] = mini:TradeReceivables[1,231,338.47] + mini:OtherReceivables[0.00]

    65calculationmini:Receivables (in TradeReceivablesAging)
    • ok:4
    • failed:0
     

    total=CurrentPortionOfTradeReceivables_5+(TradeReceivables31To60Days_4+(TradeReceivables61To90Days_3+(TradeReceivables91To120Days_2+TradeReceivables121OrMoreDays_1)))

    4 instances:

    mini:Receivables[2,035,468.27] = wp:CurrentPortionOfTradeReceivables[2,035,468.27] + wp:TradeReceivables31To60Days[0.00] + wp:TradeReceivables61To90Days[0.00] + wp:TradeReceivables91To120Days[0.00] + wp:TradeReceivables121OrMoreDays[0.00]

    mini:Receivables[2,000,000.00] = wp:CurrentPortionOfTradeReceivables[2,000,000.00] + wp:TradeReceivables31To60Days[0.00] + wp:TradeReceivables61To90Days[0.00] + wp:TradeReceivables91To120Days[0.00] + wp:TradeReceivables121OrMoreDays[0.00]

    mini:Receivables[25,468.27] = wp:CurrentPortionOfTradeReceivables[25,468.27] + wp:TradeReceivables31To60Days[0.00] + wp:TradeReceivables61To90Days[0.00] + wp:TradeReceivables91To120Days[0.00] + wp:TradeReceivables121OrMoreDays[0.00]

    mini:Receivables[10,000.00] = wp:CurrentPortionOfTradeReceivables[10,000.00] + wp:TradeReceivables31To60Days[0.00] + wp:TradeReceivables61To90Days[0.00] + wp:TradeReceivables91To120Days[0.00] + wp:TradeReceivables121OrMoreDays[0.00]

    66calculationmini:CheckSumChanges (in Transactions)
    • ok:1
    • failed:0
     

    total= -NetIncomeLoss_25+(ProceedsFromCollectionOfReceivables_24+(ProceedsFromAdditionalLongtermBorrowings_23+(-PaymentForCapitalAdditionsOfPropertyPlantEquipment_22+(-PaymentOfAccountsPayable_21+(-PaymentForReductionOfLongtermBorrowings_20+(-PaymentInterest_19+(-InvestmentsByOwner_18+(DistributionsToOwner_17+(IncreaseInReceivablesFromSalesOnAccount_16+(-CollectionOfReceivables_15+(-AdditionsToAllowanceForBadDebts_14+(-BadDebtsWrittenOff_13+(PurchasesOfInventoryForSale_12+(-DecreaseInInventoriesFromSales_11+(-InventoryWrittenOff_10+(CapitalAdditionsPropertyPlantAndEquipment_9+(-DecreaseFromDepreciationAndAmortization_8+(-PropertyPlantAndEquipmentWrittenOff_7+(-PurchasesInventoryForSaleOnAccount_6+(DecreaseFromPaymentAccountsPayable_5+(-InterestAccrued_4+(DecreaseFromPaymentOfInterest_3+(-AdditionalLongtermBorrowings_2+RepaymentLongtermBorrowings_1)))))))))))))))))))))))

    1 instance:

    mini:CheckSumChanges[0.00] = - mini:NetIncomeLoss[-1,351,122.32] + mini:ProceedsFromCollectionOfReceivables[2,072,035.32] + mini:ProceedsFromAdditionalLongtermBorrowings[10,554.36] + - mini:PaymentForCapitalAdditionsOfPropertyPlantEquipment[0.00] + - mini:PaymentOfAccountsPayable[3,096,588.38] + - mini:PaymentForReductionOfLongtermBorrowings[33,491.00] + - mini:PaymentInterest[0.00] + - mini:InvestmentsByOwner[0.00] + mini:DistributionsToOwner[0.00] + mini:IncreaseInReceivablesFromSalesOnAccount[2,604,048.36] + - mini:CollectionOfReceivables[1,799,918.56] + - mini:AdditionsToAllowanceForBadDebts[0.00] + - mini:BadDebtsWrittenOff[0.00] + mini:PurchasesOfInventoryForSale[870,873.17] + - mini:DecreaseInInventoriesFromSales[886,041.18] + - mini:InventoryWrittenOff[0.00] + mini:CapitalAdditionsPropertyPlantAndEquipment[0.00] + - mini:DecreaseFromDepreciationAndAmortization[21,428.16] + - mini:PropertyPlantAndEquipmentWrittenOff[0.00] + - mini:PurchasesInventoryForSaleOnAccount[2,983,739.70] + mini:DecreaseFromPaymentAccountsPayable[1,889,636.81] + - mini:InterestAccrued[0.00] + mini:DecreaseFromPaymentOfInterest[0.00] + - mini:AdditionalLongtermBorrowings[10,554.36] + mini:RepaymentLongtermBorrowings[33,491.00]

    67calculationmini:CheckSum (in TrialBalance)
    • ok:2
    • failed:0
     

    total=CashAndCashEquivalents_9+(PropertyPlantAndEquipment_8+(-AccountsPayable_7+(-LongtermDebt_6+(-PaidInCapital_5+(Receivables_4+(-AccruedExpenses_3+(-RetainedEarnings_2+Inventories_1)))))))

    2 instances:

    mini:CheckSum[0.00] = mini:CashAndCashEquivalents[-648,551.94] + mini:PropertyPlantAndEquipment[1,245,567.16] + - mini:AccountsPayable[2,689,452.31] + - mini:LongtermDebt[338,349.05] + - mini:PaidInCapital[0.00] + mini:Receivables[2,035,468.27] + - mini:AccruedExpenses[0.00] + - mini:RetainedEarnings[56,524.32] + mini:Inventories[451,842.19]

    mini:CheckSum[0.00] = mini:CashAndCashEquivalents[398,937.76] + mini:PropertyPlantAndEquipment[1,266,995.32] + - mini:AccountsPayable[1,595,349.42] + - mini:LongtermDebt[361,285.69] + - mini:PaidInCapital[0.00] + mini:Receivables[1,231,338.47] + - mini:AccruedExpenses[0.00] + - mini:RetainedEarnings[1,407,646.64] + mini:Inventories[467,010.20]

    The colours used for the rules are significant, and have the following meanings:

    For more information: http://accounting.auditchain.finance/index.html
    DISCLAIMER: this analysis is provided by software still under development, and likely incomplete or even erroneous; do NOT use it other than for experimental, inconsequential purposes