Chariot Manufacturing, Inc. Balance Sheet
Exhibit 10.3
Chariot Manufacturing, Inc.
Balance Sheet
May 31, 2009
Assets | ||||
Current assets: | ||||
Inventory | $ | 33,695 | ||
Other receivables | 14,756 | |||
Prepaid expenses and other current assets | 37,494 | |||
Total current assets | 85,945 | |||
Property and equipment, net of accumulated depreciation of $541,053 | 595,078 | |||
$ | 681,023 | |||
Liabilities and Stockholders Equity (Deficit) | ||||
Current liabilities: | ||||
Current portion of notes payable | $ | 354,748 | ||
Bank overdraft | 583 | |||
Accounts payable | 232,929 | |||
Accrued expenses | 17,325 | |||
Accrued interest | 53,874 | |||
Deferred revenue | 108,342 | |||
Other payables | 334,490 | |||
Total current liabilities | 1,102,291 | |||
Stockholders equity (deficit): | ||||
Additional paid-in capital | 1,208,650 | |||
Accumulated deficit | (1,629,918 | ) | ||
Total stockholders equity (deficit) | (421,268 | ) | ||
$ | 681,023 | |||
Chariot Manufacturing, Inc.
Statement of Operations
Three Months Ended May 31, 2009
Net sales | $ | 57,834 | ||
Cost of goods sold | 44,261 | |||
Gross profit | 13,573 | |||
Selling, general and administrative expenses | 75,197 | |||
Loss from operations | (61,624 | ) | ||
Other expense: | ||||
Interest expense | (8,532 | ) | ||
Total other expense | (8,532 | ) | ||
Income taxes | | |||
Net loss | $ | (70,156 | ) | |