| 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 | ![]() |
| Type | Defined | Bound | Derived | OK | Fail |
|---|---|---|---|---|---|
| calculation | 22 | 35 | 0 | 35 | 0 |
| disclosure | 35 | 27 | 0 | 27 | 0 |
| disclosureCheck | 0 | 0 | 0 | 0 | 0 |
| existenceAssertion | 0 | 0 | 0 | 0 | 0 |
| formula | 0 | 0 | 0 | 0 | 0 |
| valueAssertion | 10 | 11 | 0 | 11 | 0 |
| # | Type | Name | Rule Expression | |
|---|---|---|---|---|
| 1 | valueAssertion | CR1
|
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] | |
| 2 | valueAssertion | MA0_ARA
|
Total eq sum(Each) 1 instance: | |
| 3 | valueAssertion | MA1_ARA
|
Total eq sum(Each) 1 instance: | |
| 4 | valueAssertion | MA2_ARA
|
Total eq sum(Each) | |
| 5 | valueAssertion | MA3_ARA
|
Total eq sum(Each) | |
| 6 | valueAssertion | MA4_ARA
|
Total eq sum(Each) | |
| 7 | valueAssertion | MA5_ARA
|
Total eq sum(Each) | |
| 8 | valueAssertion | RF1
|
CashAndCashEquivalents_BalanceStart+NetCashFlow=CashAndCashEquivalents_BalanceEnd 1 instance: mini:CashAndCashEquivalents[398,937.76] + mini:NetCashFlow[-1,047,489.70] = mini:CashAndCashEquivalents[-648,551.94] | |
| 9 | valueAssertion | RF2
|
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] | |
| 10 | valueAssertion | RF4
|
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] | |
| 11 | disclosure | disclosures:AccountsPayablePolicies Added
|
Accounts Payable Policies
| |
| 12 | disclosure | disclosures:AccountsPayableRollForward Added
|
Accounts Payable Roll Forward
| |
| 13 | disclosure | disclosures:AccountsPayableSubclassifications Added
|
Accounts Payable Subclassifications
| |
| 14 | disclosure | disclosures:AccruedExpensesRollForward Added
|
Accrued Expenses Roll Forward
| |
| 15 | disclosure | disclosures:AssetsRollUp Added
|
Assets Roll Up
1 instance:
In network 1102 - Statement - Balance Sheet: | |
| 16 | disclosure | disclosures:BalanceSheetClassified Added
|
Balance Sheet, Classified
1 instance:
In network 1102 - Statement - Balance Sheet: | |
| 17 | disclosure | disclosures:BasisOfPresentation Added
|
Basis of Presentation
| |
| 18 | disclosure | disclosures:CashAndCashEquivalentsPolicy Added
|
Cash and Cash Equivalents Policy
| |
| 19 | disclosure | disclosures:CashAndCashEquivalentsRollForward Added
|
Cash and Cash Equivalents Roll Forward
1 instance:
In network 1103 - Statement - Cash Flow Statement: | |
| 20 | disclosure | disclosures:CashAndCashEquivalentsSubclassifications Added
|
Cash and Cash Equivalents Subclassifications
| |
| 21 | disclosure | disclosures:CashAndCashEquivalentsSummaryRollForward Added
|
Cash and Cash Equivalents Summary Roll Forward
1 instance:
In network 1103 - Statement - Cash Flow Statement: | |
| 22 | disclosure | disclosures:CashFlowStatementDirectMethod Added
|
Cash Flow Statement, Direct Method
1 instance:
In network 1103 - Statement - Cash Flow Statement: | |
| 23 | disclosure | disclosures:IncomeStatement Added
|
Income Statement
1 instance:
In network 1102 - Statement - Income Statement: | |
| 24 | disclosure | disclosures:InventoriesPolicies Added
|
Inventories Policies
| |
| 25 | disclosure | disclosures:InventoriesRollForward Added
|
Inventories Roll Forward
| |
| 26 | disclosure | disclosures:InventoriesSubclassifications Added
|
Inventories Subclassifications
| |
| 27 | disclosure | disclosures:LiabilitiesAndEquityRollUp Added
|
Liabilities and Equity Roll Up
1 instance:
In network 1102 - Statement - Balance Sheet: | |
| 28 | disclosure | disclosures:LongTermDebtMaturities Added
|
Long-Term Debt Maturities
| |
| 29 | disclosure | disclosures:LongTermDebtPolicies Added
|
Long-Term Debt Policies
| |
| 30 | disclosure | disclosures:LongTermDebtRollForward Added
|
Long-Term Debt Roll Forward
| |
| 31 | disclosure | disclosures:LongTermDebtSubclassifications Added
|
Long-Term Debt Subclassifications
| |
| 32 | disclosure | disclosures:NatureOfEntity Added
|
Nature of Entity
| |
| 33 | disclosure | disclosures:NetCashFlowRollUp Added
|
Net Cash Flow Roll Up
1 instance:
In network 1103 - Statement - Cash Flow Statement: | |
| 34 | disclosure | disclosures:PaidInCapitalRollForward Added
|
Paid In Capital Roll Forward
| |
| 35 | disclosure | disclosures:PropertyPlantAndEquipmentNetRollForward Added
|
Property, Plant, and Equipment, Net Roll Forward
| |
| 36 | disclosure | disclosures:PropertyPlantAndEquipmentNetSubclassifications Added
|
Property, Plant, and Equipment, Net Subclassifications
| |
| 37 | disclosure | disclosures:PropertyPlantAndEquipmentPolicies Added
|
Property, Plant, and Equipment Policies
| |
| 38 | disclosure | disclosures:ReceivablesPolicies Added
|
Receivables Policies
| |
| 39 | disclosure | disclosures:ReceivablesRollForward Added
|
Receivables Roll Forward
1 instance:
In network 6120 - Disclosure - Receivables Roll Forward (Level 4 Detail): | |
| 40 | disclosure | disclosures:ReceivablesSubclassifications Added
|
Receivables Subclassifications
2 instances:
In network 8120 - Disclosure - Receivables Subclassifications (Level 4 Detail):
In network 6100 - Schedules-Trade Receivable Aging: | |
| 41 | disclosure | disclosures:RetainedEarningsRollForward Added
|
Retained Earnings Roll Forward
| |
| 42 | disclosure | disclosures:RevenueRecognitionPolicies Added
|
Revenue Recognition Policies
13 instances:
In network 1102 - Statement - Balance Sheet:
In network 1102 - Statement - Balance Sheet:
In network 1103 - Statement - Cash Flow Statement:
In network 1103 - Statement - Cash Flow Statement:
In network 1104 - Statement - Statement of Changes in Equity:
In network 1102 - Statement - Income Statement:
In network 6120 - Disclosure - Receivables Roll Forward (Level 4 Detail):
In network 8120 - Disclosure - Receivables Subclassifications (Level 4 Detail):
In network 6100 - Schedules-Trade Receivable Aging:
In network 6100 - Schedules-Trade Receivable Aging:
In network 9102 - Support - Transactions Groupings (Level 4 Detail):
In network 9102 - Support - Transactions Groupings (Level 4 Detail):
In network 9101 - Support - Trial Balance (Level 4 Detail): | |
| 43 | disclosure | disclosures:StatementOfChangesInEquity Added
|
Statement of Changes in Equity
1 instance:
In network 1104 - Statement - Statement of Changes in Equity: | |
| 44 | disclosure | disclosures:TransactionsGroupings Added
|
Transactions Groupings
1 instance:
In network 9102 - Support - Transactions Groupings (Level 4 Detail): | |
| 45 | disclosure | disclosures:TrialBalance Added
|
Trial Balance
1 instance:
In network 9101 - Support - Trial Balance (Level 4 Detail): | |
| 46 | calculation | mini:Assets (in BalanceSheet)
|
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] | |
| 47 | calculation | mini:CurrentAssets (in BalanceSheet)
|
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] | |
| 48 | calculation | mini:CurrentLiabilities (in BalanceSheet)
|
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] | |
| 49 | calculation | mini:Equity (in BalanceSheet)
|
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] | |
| 50 | calculation | mini:Liabilities (in BalanceSheet)
|
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] | |
| 51 | calculation | mini:LiabilitiesAndEquity (in BalanceSheet)
|
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] | |
| 52 | calculation | mini:NoncurrentAssets (in BalanceSheet)
|
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] | |
| 53 | calculation | mini:NoncurrentLiabilities (in BalanceSheet)
|
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] | |
| 54 | calculation | mini:NetCashFlow (in CashFlowStatement)
|
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] | |
| 55 | calculation | mini:NetCashFlowFinancingActivities (in CashFlowStatement)
|
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] | |
| 56 | calculation | mini:NetCashFlowInvestingActivities (in CashFlowStatement)
|
total= -PaymentForCapitalAdditionsOfPropertyPlantEquipment_1 | |
| 57 | calculation | mini:NetCashFlowOperatingActivities (in CashFlowStatement)
|
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] | |
| 58 | calculation | mini:GrossProfitLoss (in IncomeStatement)
|
total=Sales_2+ -CostsOfSales_1 1 instance: mini:GrossProfitLoss[1,718,007.18] = mini:Sales[2,604,048.36] + - mini:CostsOfSales[886,041.18] | |
| 59 | calculation | mini:IncomeLossFromContinuingOperationsBeforeTax (in IncomeStatement)
|
total=OperatingIncomeLoss_2+NonoperatingIncomeExpenses_1 1 instance: mini:IncomeLossFromContinuingOperationsBeforeTax[-1,351,122.32] = mini:OperatingIncomeLoss[-1,353,288.25] + mini:NonoperatingIncomeExpenses[2,165.93] | |
| 60 | calculation | mini:NetIncomeLoss (in IncomeStatement)
|
total= -IncomeTaxExpenseBenefit_2+IncomeLossFromContinuingOperationsBeforeTax_1 1 instance: mini:NetIncomeLoss[-1,351,122.32] = - mini:IncomeTaxExpenseBenefit[0.00] + mini:IncomeLossFromContinuingOperationsBeforeTax[-1,351,122.32] | |
| 61 | calculation | mini:NonoperatingIncomeExpenses (in IncomeStatement)
|
total= -InterestExpense_2+GainLossOnSalePropertyPlantEquipment_1 | |
| 62 | calculation | mini:OperatingExpenses (in IncomeStatement)
|
total=SalesGeneralAndAdministrativeExpenses_2+DepreciationAndAmortization_1 1 instance: mini:OperatingExpenses[3,071,295.43] = mini:SalesGeneralAndAdministrativeExpenses[3,049,867.27] + mini:DepreciationAndAmortization[21,428.16] | |
| 63 | calculation | mini:OperatingIncomeLoss (in IncomeStatement)
|
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] | |
| 64 | calculation | mini:Receivables (in ReceivablesDetail)
|
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] | |
| 65 | calculation | mini:Receivables (in TradeReceivablesAging)
|
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] | |
| 66 | calculation | mini:CheckSumChanges (in Transactions)
|
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] | |
| 67 | calculation | mini:CheckSum (in TrialBalance)
|
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