Sei sulla pagina 1di 109

July Documents

Page 388

Merchants Commercial VISA


Pioneer Parkway
P.O. Box 3443
Saratoga Springs, UT 84045

Company

Wasatch Outerwear, Inc.


4342 Wild Horse Circle
Saratoga Springs, UT 84046

Date
6-Jun
6-Jun
7-Jun
7-Jun
8-Jun

Description
VisiCert
www.portals.net
OfficeMore
Canyon Shipping Supply
SearchEther

Statement Date:
Current
Period

2-Jul

26-May

to

Bill Due:
Amount Due:

10-Jul
2,367.00

Cardmember
Mark Hansen
Mark Hansen
Jill Sudbury
Jill Sudbury
Mark Hansen

Amount
1,500.00
250.00
119.00
199.00
299.00

Total:
Page 389

25-Jun

2,367.00

Wasatch Outerwear

Payment Memo
Date:

2-Jul

Pay to:
Hillside Commercial Funding
18 Center St
Provo, UT 84601
Amount:

13,793.10

Description:
Please check mortgage schedule for princ & interest breakdown

Approved:

Page 390

Wasatch Outerwear

Payment Memo
Date:

2-Jul

Pay to:
Hyperwarehouse Supply
241509 Covina Blvd
East Fremont, CA 94538
Amount:

2,803.26

Description:
For Princ & Int., see Stacker Amortization

Approved:

Page 391

Shipping Invoice

HemiShip Shipping & Freight


2290 Porter Rockwell Parkway
Saratoga Springs, UT 84045

Date:

Client Name & Contact Information

Bill terms:

2-Jul

Net 10

Wasatch Outerwear, Inc.


4342 Wild Horse Circle
Saratoga Springs, UT 84046

Date
19-Jun
19-Jun
19-Jun
19-Jun
19-Jun
19-Jun
20-Jun
20-Jun
21-Jun
21-Jun
21-Jun
21-Jun
21-Jun
21-Jun
28-Jun
29-Jun

Description
Bend, OR
Macon, GA
Montgomery, AL
Clayton, NC
Salt Lake City, UT
Lindsborg, KS
Thermopolis, WY
Shakopee, IL
Aspen, CO
Grand Junction, CO
Monahans, TX
Las Cruces, NM
Kalispell, MT
Wilcox, AZ
American Falls, UT
Nesbit, MS

Wt
0.1
0.1
0.1
0.1
0.1
0.1
0.1
0.3
8
34
0.2
0.1
18
0.1
0.1
0.1

Rate
0.017
0.013
0.009
0.009
0.008
0.025
0.035
0.016
0.148
0.149
0.025
0.029
0.096
0.034
0.035
0.028

Total
5.95
7.88
11.05
11.52
12.29
4.01
2.82
18.50
54.11
228.00
8.09
3.44
188.40
2.91
2.84
3.63

Total:
Page 392

565.44

Wasatch Outerwear, Inc.

Internet Sales Memo

Purchaser
Will Nelson
Route 34, Newark, OH 43055

ITEM #
1500
3100
3500

DESCRIPTION
Wasatch Hiking Pole set
Garlock Mountain Coat
Jayhawk Hydo Daypack

Special Instructions

Page 393

DATE:
Sales #
Payment Method

QTY
1
3
1

UNIT PRICE
71.00
255.00
193.00

Total Items
Shipping
Total Charge

3-Jul
2927654
Mastercard

TOTAL
71.00
765.00
193.00

$1,029.00
25.73
$1,054.73

Wasatch Outerwear, Inc.

Internet Sales Memo

Purchaser
Sherry Lomax
17 Seddon Marathon, NY 13803

ITEM #
1000
1100
1300
2000

DESCRIPTION
Xtex Rain Jacket
Xtex Rain Pant
JP Johanson Boot Inserts
Joshco Portable Solar Charger

Special Instructions

Page 394

DATE:
Sales #
Payment Method

QTY
2
3
1
1

UNIT PRICE
104.00
97.00
65.00
246.00

Total Items
Shipping
Total Charge

3-Jul
2728727
VISA

TOTAL
208.00
291.00
65.00
246.00

$810.00
20.25
$830.25

Wasatch Outerwear

Payment Memo
Date:

3-Jul

Pay to:
Francom's Commercial Vehicles
2415 Pony Express Parkway
West Mountain, UT 84099
Amount:

31,455.00

Description:
Please prepare a check for Francom's. For additional truck We will take delivery of the truck on the 31st

Approved:
Page 395

Wasatch Outerwear
Date:

Company Memo

3-Jul
Will you prepare the appropriate asset entries for the truck purchased from
Francom's. We anticipate a 5 year life with a salvage value of $2,500

Approved:

Page 396

Wasatch Outerwear, Inc.

Internet Sales Memo

Purchaser
Todd Wilson
3303 Columbia Wy, Alpine, TX 79830

ITEM #
1100
1200
1400
1500
2000

DESCRIPTION
Xtex Rain Pant
Merino Wool Top
Wasatch Gators
Wasatch Hiking Pole set
Joshco Portable Solar Charger

Special Instructions

Page 397

DATE:
Sales #
Payment Method

QTY
3
2
3
1
1

UNIT PRICE
97.00
142.00
65.00
71.00
246.00

Total Items
Shipping
Total Charge

3-Jul
42794
VISA

TOTAL
291.00
284.00
195.00
71.00
246.00

$1,087.00
27.18
$1,114.18

Wasatch Outerwear, Inc.

Internet Sales Memo

Purchaser
Far North Mercantile
17 Main St., Agate, ND 58310

ITEM #
1200
1500
1600
2000
2100
2300
3600

DESCRIPTION
Merino Wool Top
Wasatch Hiking Pole set
Wasatch Hyrator Daypack
Joshco Portable Solar Charger
Quantco Personal Locator Beacon
Terrafix GPS - Explorer
Denali liquid fuel backpacker stove

Special Instructions

Page 398

DATE:
Sales #
Payment Method

QTY
20
10
10
5
5
10
5

UNIT PRICE
110.00
55.00
65.00
190.00
210.00
319.00
165.00

Total Items
Shipping
Total Charge

5-Jul
1787735
VISA

TOTAL
2,200.00
550.00
650.00
950.00
1,050.00
3,190.00
825.00

$9,415.00
235.38
$9,650.38

Wasatch Outerwear

Payment Memo
Date:

5-Jul

Pay to:
Shippersmart
P.O. Box 22334
Huntington, MA 01050
Amount:

2,251.80

Description:
We ordered shipping supplies. Used VISA

Approved:
Page 399

Wasatch Outerwear, Inc.

Internet Sales Memo

Purchaser
Cindy Lloyd

DATE:
Sales #
Payment Method

ITEM #
3700

DESCRIPTION
QTY
Denali Quartet Ultralite backpacking Ten 1

Special Instructions

Page 400

UNIT PRICE
231.00

Total Items
Shipping
Total Charge

5-Jul
785275
VISA

TOTAL
231.00

$231.00
5.78
$236.78

Wasatch Outerwear
Date:

Company Memo

5-Jul
We have a new reseller customer. Taos Mountain Outerwear. They should receive
wholesale prices. Freight is FOB Shipping Point

Approved:

Page 401

Wasatch Outerwear, Inc.

Internet Sales Memo

Purchaser
Taos Mountain Outerwear
17 Los Caracus Taos, NM 87571

ITEM #
1000
1200
1500
1600
2000
2100
3000
3500
3600
3700

DATE:
Sales #
Payment Method

DESCRIPTION
QTY
Xtex Rain Jacket
20
Merino Wool Top
20
Wasatch Hiking Pole set
30
Wasatch Hyrator Daypack
30
Joshco Portable Solar Charger
5
Quantco Personal Locator Beacon
5
Garlock Down Technical Jacket
5
Jayhawk Hydo Daypack
5
Denali liquid fuel backpacker stove
5
Denali Quartet Ultralite backpacking Ten 5

Special Instructions

Page 402

UNIT PRICE
80.00
110.00
55.00
65.00
190.00
210.00
159.99
149.00
165.00
179.00

Total Items
Shipping
Total Charge

5-Jul
943534
VISA

TOTAL
1,600.00
2,200.00
1,650.00
1,950.00
950.00
1,050.00
799.95
745.00
825.00
895.00

$12,664.95
316.62
$12,981.57

VisiCert Internet Services

Virtual Invoice
Date:

Client code:
Item
SSL

6-Jul

204-432-432-433
Monthly
Rate
1,500.00

Description
Secure Socket Layer (SSL)
Certification

Total:
Page 403

1,500.00

Online Billing

www.portals.net

Date:

6-Jul

Customer: 432-10-1520
Item
PT-260

Monthly
Charges
200.00
50.00

Description
Portal Access
Virtual Server Assignment 10-1520
Total:
Page 404

250.00

Wasatch Outerwear

Payment Memo
Date:

6-Jul

Pay to:
SearchEther

Amount:

299.00

Description:

Approved:
Page 405

Wasatch Outerwear
Date:

Company Memo

6-Jul
Will you see that the VisiCert, Portals.net, and SearEther bills are paid immediately?
All three need to be paid on-line with the company VISA. We get on-line bills from
Visicert and Portals, but not from SearchEther. We just have to log in and pay it. See
me about the login. Thanks

Approved:

Page 406

SnakeCreekBackCountryOutfitters
16PanhandleSt
Missoula,MT59804

BigSkyNationalBank
P.O.Box1919

Check#

Missoula,MT59804

Date
Payto:
$

Theorderof

Dollars
Memo:
Page 407

|:1040447743|:21414031433"

34150

Accounts Payable Voucher

CSCC Bookstore
1640 College Park Ave,
Land O' Lakes, MN 56662

Date:
Acct No.
Check #
Reference

Date
6-Jul

CSCC Bookstore
1640 College Park Ave,
Land O' Lakes, MN 56662
Pay to:

6-Jul
S4399201
5133

Description
For items purchased June 27th

Amount
25,118.91

Minnesota Education Credit Union


Land O' Lakes, MN 56662
Land O' Lakes, MN 56662

Wasatch Outerwear

Check #
Date

5133
6-Jul
$ 25,118.91

The order of

Marvin Jacobs

Memo:
Page 408
|: 123334312
|: 14203044218"

Wasatch Outerwear, Inc.

Internet Sales Memo

Purchaser
Brent Collier
43 Brazoria Ave, Alvin, TX 77511

ITEM #
1200
3700

DATE:
Sales #
Payment Method

DESCRIPTION
QTY
Merino Wool Top
1
Denali Quartet Ultralite backpacking Ten 1

Special Instructions

Page 409

UNIT PRICE
142.00
231.00

Total Items
Shipping
Total Charge

9-Jul
1154661
Mastercard

TOTAL
142.00
231.00

$373.00
6.39
$379.39

Wasatch Outerwear, Inc.

Internet Sales Memo

Purchaser
Sue Meredith
2940 Wagon St, Sumner, IL 62466

ITEM #
2100
3000

DESCRIPTION
Quantco Personal Locator Beacon
Garlock Down Technical Jacket

Special Instructions

Page 410

DATE:
Sales #
Payment Method

QTY
1
1

UNIT PRICE
271.00
207.00

Total Items
Shipping
Total Charge

9-Jul
517412
VISA

TOTAL
271.00
207.00

$478.00
5.43
$483.43

Wasatch Outerwear, Inc.

Internet Sales Memo

Purchaser
Roman Paitorini
12 Marley Ct, Milton, TN 37118

ITEM #
1400
3000

DESCRIPTION
Wasatch Gators
Garlock Down Technical Jacket

Special Instructions

Page 411

DATE:
Sales #
Payment Method

QTY
2
1

UNIT PRICE
65.00
207.00

Total Items
Shipping
Total Charge

9-Jul
77874
Mastercard

TOTAL
130.00
207.00

$337.00
8.43
$345.43

Lodestar
Natural Gas

Wasatch Outerwear

Acct

Current Charges as of

10-Jul

833344381

Thank you for your business


Amount

64.00
19-Jul

1% monthly interest charged on balance if paid after

Sevice Address: 4341 Wild Horse Circle, Saratoga Springs, UT 84045

Commercial Gas Service


Service agreement

833344381

Service through
Charges for gas used
Basic Service fee
State Sales tax
City Energy tax
Energy Sircharge
Current gas billing

Lodestar
Page 412

5-Jul
16.73
21.00
10.40
15.44
0.43
64.00

Mountain Valley
Networks

Account #

849 33 454 006766

Bill Date:

Service Details

Amount Due
Payment due date

10-Jul
311.00
19-Jul

Contact us at: www.mountainvalleynetworks.net


1-800-451-1100
High Speed Internet Services
Enterprise Email
Equipment Fee
Business Class Internet
Service Discount
8 static IP Addresses
State sales tax

7.50
15.00
277.00
-5.00
13.00
3.50

Total Internet Charges

311.00

Page 413

Please note that your business class


Internet rate is good for the next
23 months.
Thank you for your business

TRAVERSE

Statement For
Wasatch Outerwear
Account # 8014004321-43

MOUNTAIN

Bill Date:

CELLULAR

Amount Due
Payment due date
Visit our website at www.Tmountain.com to
pay your bill online, also check your balance & minutes
or get produ
1-800-451-1100
Summary of Charges
Business Class Cellular Services
Multiple user charges
Corporate Discount
State & Local Sales Tax
Federal Universal Service fund
State Universal Service Tax
City Gross Receipts Tax
Total Internet Charges
Page 414

97.00
7.00
-5.00
2.50
2.50
1.50
0.50
106.00

10-Jul
106.00
19-Jul

You can reach us by dialing


*123 on your cellular phone

Customer
Wasatch Outerwear, Inc.
4342 Wild Horse Circle
Saratoga Springs, UT 84046

Remember , to avoid late charges


Please pay on time.

Wasatch Outerwear

Payment Memo
10-Jul

Date:
Pay to:

Amount:

2,367.00

Description:
Please make certain we get the VISA bill paid today

Approved:
Page 415

Wasatch Outerwear, Inc.

Internet Sales Memo

Purchaser
Joseph Compton
94 El Camino Dr, Kingsburg, CA 93631

ITEM #
1300
1500
2300

DESCRIPTION
JP Johanson Boot Inserts
Wasatch Hiking Pole set
Terrafix GPS - Explorer

Special Instructions

Page 416

DATE:
Sales #
Payment Method

QTY
1
1
1

UNIT PRICE
65.00
71.00
412.00

Total Items
Shipping
Total Charge

11-Jul
2020351
Mastercard

TOTAL
65.00
71.00
412.00

$548.00
13.70
$561.70

Wasatch Outerwear, Inc.

Internet Sales Memo

Purchaser
Betsy Corian

DATE:
Sales #
Payment Method

ITEM #
1000
1200

DESCRIPTION
Xtex Rain Jacket
Merino Wool Top

Special Instructions

Page 417

QTY
1
1

UNIT PRICE
104.00
142.00

Total Items
Shipping
Total Charge

11-Jul
1640513
VISA

TOTAL
104.00
142.00

$246.00
6.15
$252.15

Wasatch Outerwear, Inc.

Internet Sales Memo

Purchaser
FlatIron Clothiers
877 High Park, Boulder, CO 80302

ITEM #
1100
1200
1400
1500
2000
2100
2200
3000
3100
3600
3700

DATE:
Sales #
Payment Method

DESCRIPTION
QTY
Xtex Rain Pant
100
Merino Wool Top
50
Wasatch Gators
50
Wasatch Hiking Pole set
100
Joshco Portable Solar Charger
50
Quantco Personal Locator Beacon
10
Terrafix GPS - Hiker
10
Garlock Down Technical Jacket
10
Garlock Mountain Coat
5
Denali liquid fuel backpacker stove
5
Denali Quartet Ultralite backpacking Ten 5

Special Instructions

Page 418

UNIT PRICE
75.00
110.00
50.00
55.00
190.00
210.00
295.00
159.99
197.50
165.00
179.00
Total Items
Shipping
Total Charge

11-Jul
1364809
Mastercard

TOTAL
7,500.00
5,500.00
2,500.00
5,500.00
9,500.00
2,100.00
2,950.00
1,599.90
987.50
825.00
895.00
$39,857.40
996.44
$40,853.84

Traverse Mountain Power


Acct

Wasatch Outerwear, Inc.


4342 Wild Horse Circle
Saratoga Springs, UT 84046

Electric Service Commercial Level


Meter Number
366341
Service through
Basic Charge - Single Phase
Energy charge (seasonal)
Renewable Energy Credit
Municipal Energy Sales Tax
State Sale Tax
Total New Charges
Page 419

4342 Wild Horse Circle

Meter Reading
115712
7-Jul
112.00
8.90
5.50
3.80
8.80
139.00

Meter Multiplier
1.4

715288702-005-1
Bill Date
12-Jul
Amount
139.00
Due Date
22-Jul
Saratoga Springs, UT 84046

Amount Used This Month


13412 kwh

Please remember to report power outages


promptly. Notice a streetlight out? Please
call us at 1=888-432-5555.
contact us on-line at www.traverspower.com
Late Payment Charge for your state is 1% of
any delinquent balance per month.

Wasatch Outerwear, Inc.

Internet Sales Memo

Purchaser
Coreen Betis
Rt 11, Porcupine, SD 57772

ITEM #
1600

DESCRIPTION
Wasatch Hyrator Daypack

Special Instructions

Page 420

DATE:
Sales #
Payment Method

QTY
1

UNIT PRICE
84.00

Total Items
Shipping
Total Charge

12-Jul
938122
VISA

TOTAL
84.00

$84.00
1.85
$85.85

Wasatch Outerwear, Inc.

Internet Sales Memo

Purchaser
Joslyn Olders
1681 Seddon Ct., McLeansboro, IL 62859

ITEM #
1200
2100
2200

DESCRIPTION
Merino Wool Top
Quantco Personal Locator Beacon
Terrafix GPS - Hiker

Special Instructions

Page 421

DATE:
Sales #
Payment Method

QTY
2
1
1

UNIT PRICE
142.00
271.00
381.00

Total Items
Shipping
Total Charge

12-Jul
1109578
VISA

TOTAL
284.00
271.00
381.00

$936.00
23.40
$959.40

Wasatch Outerwear

Payment Memo
Date:

12-Jul

Pay to:
HemiShip Shipping & Freight
2290 Porter Rockwell Parkway
Saratoga Springs, UT 84045
Amount:

565.44

Description:
Please pay HemiShip bill today

Approved:
Page 422

Wasatch Outerwear, Inc.

Internet Sales Memo

Purchaser
Dana Kraus
8841 Clare St., Union Point, GA 30669

ITEM #
1300
1400
1500

DESCRIPTION
JP Johanson Boot Inserts
Wasatch Gators
Wasatch Hiking Pole set

Special Instructions

Page 423

DATE:
Sales #
Payment Method

QTY
1
1
1

UNIT PRICE
65.00
65.00
71.00

Total Items
Shipping
Total Charge

13-Jul
1197297
Mastercard

TOTAL
65.00
65.00
71.00

$201.00
5.03
$206.03

Wasatch Outerwear, Inc.

Internet Sales Memo

Purchaser
Boris Kruelido
11 Patriot, # 3, East Haddam, CT 06423

ITEM #
3700

DATE:
Sales #
Payment Method

DESCRIPTION
QTY
Denali Quartet Ultralite backpacking Ten 2

Special Instructions

Page 424

UNIT PRICE
231.00

Total Items
Shipping
Total Charge

13-Jul
731971
Mastercard

TOTAL
462.00

$462.00
11.55
$473.55

Wasatch Outerwear, Inc.

Internet Sales Memo

Purchaser
Katherine Ostler
18 Market St, Perrinton, MI 48871

ITEM #
3000
3500
3600

DESCRIPTION
Garlock Down Technical Jacket
Jayhawk Hydo Daypack
Denali liquid fuel backpacker stove

Special Instructions

Page 425

DATE:
Sales #
Payment Method

QTY
1
1
1

UNIT PRICE
207.00
193.00
213.00

Total Items
Shipping
Total Charge

13-Jul
2942763
VISA

TOTAL
207.00
193.00
213.00

$613.00
15.33
$628.33

Wasatch Outerwear, Inc.

Internet Sales Memo

Purchaser
Devry Johnson
901 Williams Ct, Salem, IL 62881

ITEM #
1300
2300

DESCRIPTION
JP Johanson Boot Inserts
Terrafix GPS - Explorer

Special Instructions

Page 426

DATE:
Sales #
Payment Method

QTY
1
1

UNIT PRICE
65.00
412.00

Total Items
Shipping
Total Charge

16-Jul
2987479
VISA

TOTAL
65.00
412.00

$477.00
11.93
$488.93

Wasatch Outerwear, Inc.

Internet Sales Memo

Purchaser
Kahn Sovine
2040 Broadmore Ave, Bronxville, NY 10708

ITEM #
1100

DESCRIPTION
Xtex Rain Pant

Special Instructions

Page 427

DATE:
Sales #
Payment Method

QTY
3

UNIT PRICE
97.00

Total Items
Shipping
Total Charge

16-Jul
2071290
VISA

TOTAL
291.00

$291.00
7.28
$298.28

Wasatch Outerwear, Inc.

Internet Sales Memo

Purchaser
Marcus Witman
41 Cherry Blossom, Mays Landing, NJ 08330

ITEM #
1100
1200
1300

DESCRIPTION
Xtex Rain Pant
Merino Wool Top
JP Johanson Boot Inserts

Special Instructions

Page 428

DATE:
Sales #
Payment Method

QTY
2
1
1

UNIT PRICE
97.00
142.00
65.00

Total Items
Shipping
Total Charge

16-Jul
932975
VISA

TOTAL
194.00
142.00
65.00

$401.00
10.03
$411.03

Wasatch Outerwear, Inc.

Internet Sales Memo

Purchaser
Arianna Feldman
66 Marketstreet Way, Shermans Dale, PA 17090

ITEM #
3500

DESCRIPTION
Jayhawk Hydo Daypack

Special Instructions

Page 429

DATE:
Sales #
Payment Method

QTY
1

UNIT PRICE
193.00

Total Items
Shipping
Total Charge

17-Jul
554244
VISA

TOTAL
193.00

$193.00
4.83
$197.83

Wasatch Outerwear, Inc.

Internet Sales Memo

Purchaser
Don Jeppson
120 Waggon Ln, Vici, OK 73859

ITEM #
3500
3600
3700

DATE:
Sales #
Payment Method

DESCRIPTION
QTY
Jayhawk Hydo Daypack
2
Denali liquid fuel backpacker stove
1
Denali Quartet Ultralite backpacking Ten 1

Special Instructions

Page 430

UNIT PRICE
193.00
213.00
231.00

Total Items
Shipping
Total Charge

17-Jul
2300793
VISA

TOTAL
386.00
213.00
231.00

$830.00
20.75
$850.75

Wasatch Outerwear, Inc.

Internet Sales Memo

Purchaser
John Dennion
843 Plowshare, Lancaster, OH 43130

ITEM #
2000
2100
3000

DESCRIPTION
Joshco Portable Solar Charger
Quantco Personal Locator Beacon
Garlock Down Technical Jacket

Special Instructions

Page 431

DATE:
Sales #
Payment Method

QTY
1
1
1

UNIT PRICE
246.00
271.00
207.00

Total Items
Shipping
Total Charge

17-Jul
1381835
VISA

TOTAL
246.00
271.00
207.00

$724.00
18.10
$742.10

Wasatch Outerwear, Inc.

Internet Sales Memo

Purchaser
Toketee Falls Fine Clothing
32214 N Umpqua hwy, Roseburg, OR 97470

ITEM #
1000
1200
1600
3700

DATE:
Sales #
Payment Method

DESCRIPTION
QTY
Xtex Rain Jacket
20
Merino Wool Top
10
Wasatch Hyrator Daypack
12
Denali Quartet Ultralite backpacking Ten 10

Special Instructions

Page 432

UNIT PRICE
80.00
110.00
65.00
179.00

Total Items
Shipping
Total Charge

18-Jul
477848
Mastercard

TOTAL
1,600.00
1,100.00
780.00
1,790.00

$5,270.00
131.75
$5,401.75

Wasatch Outerwear, Inc.

Internet Sales Memo

Purchaser
Brianna Rosen
473 Trapper Saint Cloud, FL 34769

ITEM #
1600
3500

DESCRIPTION
Wasatch Hyrator Daypack
Jayhawk Hydo Daypack

Special Instructions

Page 433

DATE:
Sales #
Payment Method

QTY
1
1

UNIT PRICE
84.00
193.00

Total Items
Shipping
Total Charge

18-Jul
416934
Mastercard

TOTAL
84.00
193.00

$277.00
6.68
$283.68

Wasatch Outerwear, Inc.

Internet Sales Memo

Purchaser
Hailey Whetten
18 W. Bremmer, Barnwell, SC 29812

ITEM #
1600

DESCRIPTION
Wasatch Hyrator Daypack

Special Instructions

Page 434

DATE:
Sales #
Payment Method

QTY
2

UNIT PRICE
84.00

Total Items
Shipping
Total Charge

18-Jul
1321980
VISA

TOTAL
168.00

$168.00
3.70
$171.70

Wasatch Outerwear, Inc.

Internet Sales Memo

Purchaser
Joise Marker
2041 Holder Ct, Wellington, OH 44090

ITEM #
3000

DESCRIPTION
Garlock Down Technical Jacket

Special Instructions

Page 435

DATE:
Sales #
Payment Method

QTY
1

UNIT PRICE
207.00

Total Items
Shipping
Total Charge

19-Jul
792612
Mastercard

TOTAL
207.00

$207.00
3.23
$210.23

Wasatch Outerwear, Inc.

Internet Sales Memo

Purchaser
Karma Clyde
Rt 4321 Potosi, WI 53820

ITEM #
1400
1500
3500

DESCRIPTION
Wasatch Gators
Wasatch Hiking Pole set
Jayhawk Hydo Daypack

Special Instructions

Page 436

DATE:
Sales #
Payment Method

QTY
1
1
1

UNIT PRICE
65.00
71.00
193.00

Total Items
Shipping
Total Charge

19-Jul
2787277
Mastercard

TOTAL
65.00
71.00
193.00

$329.00
8.23
$337.23

Wasatch Outerwear, Inc.

Internet Sales Memo

Purchaser
Winona Ross
17 Center St., Lebanon, SD 57455

ITEM #
3500

DESCRIPTION
Jayhawk Hydo Daypack

Special Instructions

Page 437

DATE:
Sales #
Payment Method

QTY
2

UNIT PRICE
193.00

Total Items
Shipping
Total Charge

19-Jul
101882
Mastercard

TOTAL
386.00

$386.00
8.40
$394.40

Wasatch Outerwear, Inc.

Internet Sales Memo

Purchaser
Michael Portman
1240 N. Wittingham, Roberts, ID 83444

ITEM #
1000
1200
3000

DESCRIPTION
Xtex Rain Jacket
Merino Wool Top
Garlock Down Technical Jacket

Special Instructions

Page 438

DATE:
Sales #
Payment Method

QTY
1
1
1

UNIT PRICE
104.00
142.00
207.00

Total Items
Shipping
Total Charge

20-Jul
2300245
VISA

TOTAL
104.00
142.00
207.00

$453.00
9.38
$462.38

Wasatch Outerwear, Inc.

Internet Sales Memo

Purchaser
Wes Collins
P.O. Box 4324, Laughlin, NV 89029

ITEM #
1100
1600
2300

DESCRIPTION
Xtex Rain Pant
Wasatch Hyrator Daypack
Terrafix GPS - Explorer

Special Instructions

Page 439

DATE:
Sales #
Payment Method

QTY
2
2
3

UNIT PRICE
97.00
84.00
412.00

Total Items
Shipping
Total Charge

20-Jul
506432
Mastercard

TOTAL
194.00
168.00
1,236.00

$1,598.00
39.45
$1,637.45

Wasatch Outerwear, Inc.

Internet Sales Memo

Purchaser
Aubry Cook
17 Parade Blvd., Fort Stockton, TX 79735

ITEM #
3600
3100

DESCRIPTION
Denali liquid fuel backpacker stove
Garlock Mountain Coat

Special Instructions

Page 440

DATE:
Sales #
Payment Method

QTY
1
2

UNIT PRICE
213.00
255.00

Total Items
Shipping
Total Charge

20-Jul
348929
VISA

TOTAL
213.00
510.00

$723.00
12.73
$735.73

Wasatch Outerwear

Payment Memo
20-Jul

Date:
Pay to:
Lodestar Natural Gas
240 S. 1500 E.
American Fork, UT 84331
Amount:

64.00

Description:
Gas bill is due. Please pay

Approved:

Page 441

Wasatch Outerwear

Payment Memo
Date:

20-Jul

Pay to:
Mountain Valley Networks
8181 S. 2300 W
Hillsdale, UT 84311
Amount:

311.00

Description:
Internet Bill should be paid today

Approved:
Page 442

Wasatch Outerwear

Payment Memo
Date:

20-Jul

Pay to:
Traverse Mountain Cellular
1190 State St
Lehi, UT 84044
Amount:

106.00

Description:
Company Cell Phone bill is due

Approved:
Page 443

Wasatch Outerwear

Payment Memo
Date:

20-Jul

Pay to:
Traverse Mountain Power
3718 N. State St
Lehi, UT 84044
Amount:

139.00

Description:
Power Bill needs to be paid today

Approved:
Page 444

Wasatch Outerwear, Inc.

Internet Sales Memo

Purchaser
Paige Turner
7415 State Line, Alliance, NE 69301

ITEM #
1100

DESCRIPTION
Xtex Rain Pant

Special Instructions

Page 445

DATE:
Sales #
Payment Method

QTY
2

UNIT PRICE
97.00

Total Items
Shipping
Total Charge

23-Jul
748378
VISA

TOTAL
194.00

$194.00
4.85
$198.85

Wasatch Outerwear, Inc.

Internet Sales Memo

Purchaser
John Sterman
Rt 17, Havre, MT 59501

ITEM #
1100
1500
3100
2300

DESCRIPTION
Xtex Rain Pant
Wasatch Hiking Pole set
Garlock Mountain Coat
Terrafix GPS - Explorer

Special Instructions

Page 446

DATE:
Sales #
Payment Method

QTY
1
1
1
1

UNIT PRICE
97.00
71.00
255.00
412.00

Total Items
Shipping
Total Charge

23-Jul
1677346
Mastercard

TOTAL
97.00
71.00
255.00
412.00

$835.00
11.78
$846.78

Wasatch Outerwear, Inc.

Internet Sales Memo

Purchaser
William Shock
Box 234 Badger, MN 56714

ITEM #
3100

DESCRIPTION
Garlock Mountain Coat

Special Instructions

Page 447

DATE:
Sales #
Payment Method

QTY
3

UNIT PRICE
255.00

Total Items
Shipping
Total Charge

23-Jul
1605364
VISA

TOTAL
765.00

$765.00
19.13
$784.13

Wasatch Outerwear, Inc.

Internet Sales Memo

Purchaser
Vickie Brown
44 Marsby Ct., # 12, Findlay, OH 45840

ITEM #
1000
2000
3000
3500

DESCRIPTION
Xtex Rain Jacket
Joshco Portable Solar Charger
Garlock Down Technical Jacket
Jayhawk Hydo Daypack

Special Instructions

Page 448

DATE:
Sales #
Payment Method

QTY
1
1
1
1

UNIT PRICE
104.00
246.00
207.00
193.00

Total Items
Shipping
Total Charge

24-Jul
503352
VISA

TOTAL
104.00
246.00
207.00
193.00

$750.00
17.15
$767.15

Wasatch Outerwear
Date:

Company Memo

26-Jul
Williams Hike & Camp is expanding. They're preparing to open a couple of new
stores. They have placed a huge order on their account, taking up a large portion of
our on-hand stock. Wow, what a huge order! Invoice and ship the attached PO they
just sent us.

Approved:

Page 449

PURCHASE ORDER

Williams Hike & Camp


8150 Columbia St.
Crazy Dog, NM 87101

DATE:
P.O. #

VENDOR
Wasatch Outerwear
4341 Wild Horse Circle
Saratoga Springs, UT 84044
(801) 555-5554

REQUISITIONER

ITEM #
1000
1100
1200
1400
1500
1600
2000
2100
2200
2300
3000
3100
3500
3600

SHIP VIA
surface - best rate

26-Jul
1080943

SHIP TO
Williams Hike & Camp
8150 Columbia St.
Crazy Dog, NM 87101

F.O.B.

SHIPPING TERMS

S.P.

DESCRIPTION
Xtex Rain Jacket
Xtex Rain Pant
Merino Wool Top
Wasatch Gators
Wasatch Hiking Pole set
Wasatch Hyrator Daypack
Joshco Portable Solar Charger
Quantco Personal Locator Beacon
Terrafix GPS - Hiker
Terrafix GPS - Explorer
Garlock Down Technical Jacket
Garlock Mountain Coat
Jayhawk Hydo Daypack
Denali liquid fuel backpacker stove

QTY
180
85
130
200
100
200
200
220
150
150
100
150
150
150

UNIT PRICE
80.00
75.00
110.00
50.00
55.00
65.00
190.00
210.00
295.00
319.00
159.99
197.50
149.00
165.00
Total

TOTAL
14,400.00
6,375.00
14,300.00
10,000.00
5,500.00
13,000.00
38,000.00
46,200.00
44,250.00
47,850.00
15,999.00
29,625.00
22,350.00
24,750.00
$332,599.00

Comments or Instructions
On our account

Authorized by
Page 450

Clem Wilback

Date

26-Jul

Wasatch Outerwear
Date:

Company Memo

27-Jul
Run an Inventory Stock Status Report by Item. We need inventory immediately.
After the huge invoice of the 26th, we need to order a very large amount of
merchandise, and need it immediately. We called our supp liers. All agreed to supply
all the items we need, but as is normal in this industry fo r such an emergency rush
order we'll be required to pay for the inventory upon receipt of each bill, and will not
qualify for any cash discounts. Ouch!

Approved:

Page 451

Wasatch Outerwear
Date:

Company Memo

27-Jul
I've looked over your stock report and agree with your recommendations. Here are
the 5 order requests, signed and authorized.

Approved:

Page 452

Wasatch Outerwear

Request for PO
27-Jul

Date:
Vendor

Approved by:

Weathers Sports Co
12 Capital Ave
Allanville, TX 75443

Marcee Walker

SKU #
1000
1100
1200

Description
Xtex Rain Jacket
Xtex Rain Pant
Merino Wool Top

On our account
Page 453

Qty
Unit Price
289
15.00
289
14.00
297
20.00

Total:

Total
4,335.00
4,046.00
5,940.00

14,321.00

Wasatch Outerwear

Request for PO
27-Jul

Date:
Vendor

Approved by:

Justice Distributors
11 Commercial Ave
San Bonito CA 92201

Marcee Walker

SKU #
1400
1500
1600
2000
2100

Description
Wasatch Gators
Wasatch Hiking Pole set
Wasatch Hyrator Daypack
Joshco Portable Solar Charger
Quantco Personal Locator Beac

On our account
Page 454

Qty
Unit Price
287
7.50
286
8.00
264
9.50
285
80.00
272
93.00

Total:

Total
2,152.50
2,288.00
2,508.00
22,800.00
25,296.00

55,044.50

Wasatch Outerwear

Request for PO
27-Jul

Date:
Vendor

Approved by:

Wildwear Distributors
14391 NW Greenwood Ave
Bend, OR 97701

Marcee Walker

SKU #
2200
2300

Description
Terrafix GPS - Hiker
Terrafix GPS - Explorer

On our account
Page 455

Qty
Unit Price
171
64.00
191
71.00

Total:

Total
10,944.00
13,561.00

24,505.00

Wasatch Outerwear

Request for PO
Date:

27-Jul

Vendor

Approved by:

Copper Creek Clothiers


7400 West 12300 South
Herriman, UT 84096

Marcee Walker

SKU #
3000
3100

Description
Garlock Down Technical Jacket
Garlock Mountain Coat

On our account

Qty
Unit Price
163
49.00
176
57.00

Total:
Page 456

Total
7,987.00
10,032.00

18,019.00

Wasatch Outerwear

Request for PO
27-Jul

Date:
Vendor

Approved by:

Denali Outfitters
551 Pine St
Seattle, WA 98101

Marcee Walker

SKU #
3500
3600
3700

Description
Qty
Unit Price
Jayhawk Hydo Daypack
176
44.50
Denali liquid fuel backpacker sto
195
51.00
Denali Quartet Ultralite backpac
58
65.00

On our account

Total:
Page 457

Total
7,832.00
9,945.00
3,770.00

21,547.00

Weathers Sports Co.

Packing Slip
Date:

27-Jul

Customer
Wasatch Outerwear
Weathers Sports Co
12 Capital Ave
Allanville, TX 75443

SKU #
1000
1100
1200

Description
Xtex Rain Jacket
Xtex Rain Pant
Merino Wool Top

No Backorders
Page 458

Qty
289
289
297

Invoice

Weathers Sports Co.


Date:

27-Jul

Customer

Bill Due:

26-Aug

Wasatch Outerwear
Weathers Sports Co
12 Capital Ave
Allanville, TX 75443

Discount
Date:

6-Aug

SKU #
1000
1100
1200

Description
Xtex Rain Jacket
Xtex Rain Pant
Merino Wool Top

Special order

Qty
Unit Price
289
15.00
289
14.00
297
20.00

Total:
Page 459

Total
4,335.00
4,046.00
5,940.00

14,321.00

Packing Slip

Justice Distributors

Date:

27-Jul

Customer
Wasatch Outerwear
Justice Distributors
11 Commercial Ave
San Bonito CA 92201

SKU #
1400
1500
1600
2000
2100

Description
Wasatch Gators
Wasatch Hiking Pole set
Wasatch Hyrator Daypack
Joshco Portable Solar Charger
Quantco Personal Locator Beacon

Order complete
Page 460

Qty
287
286
264
285
272

Invoice

Justice Distributors
Date:

27Jul

Customer

BillDue:

26Aug

WasatchOuterwear
JusticeDistributors
11CommercialAve
SanBonitoCA92201

Discount
Date:

6Aug

SKU #
1400
1500
1600
2000
2100

Description
WasatchGators
WasatchHikingPoleset
WasatchHyratorDaypack
JoshcoPortableSolarCharger
QuantcoPersonalLocatorBeac

Specialorderterms
Page 461

Qty
287
286
264
285
272

Unit
Price
7.50
8.00
9.50
80.00
93.00

Total:

Total
2,152.50
2,288.00
2,508.00
22,800.00
25,296.00

55,044.50

Wildwear Distributors

Packing Slip
Date:

27-Jul

Customer
Wasatch Outerwear
Wildwear Distributors
14391 NW Greenwood Ave
Bend, OR 97701

SKU #
2200
2300

Description
Terrafix GPS - Hiker
Terrafix GPS - Explorer

All ordered items included


Page 462

Qty
171
191

Wildwear Distributors

Product Invoice
Date:

27-Jul

Customer

Bill Due:

26-Aug

Wasatch Outerwear
Wildwear Distributors
14392 NW Greenwood Ave
Bend, OR 97702

Discount
Date:

6-Aug

SKU #
2200
2300

Description
Terrafix GPS - Hiker
Terrafix GPS - Explorer

Qty
Unit Price
171
64.00
191
71.00

Total:
Page 463

Total
10,944.00
13,561.00

24,505.00

Copper Creek Clothiers

Packing Slip
Date:

27-Jul

Customer
Wasatch Outerwear
Copper Creek Clothiers
7401 West 12300 South
Herriman, UT 84097

SKU #
3000
3100

Description
Garlock Down Technical Jacket
Garlock Mountain Coat

special order
Page 464

Qty
163
176

Invoice

Copper Creek Clothiers


Date:

27-Jul

Customer

Bill Due:

26-Aug

Wasatch Outerwear
Copper Creek Clothiers
7401 West 12300 South
Herriman, UT 84097

Discount
Date:

6-Aug

SKU #
3000
3100

Description
Garlock Down Technical Jacket
Garlock Mountain Coat

Qty
Unit Price
163
49.00
176
57.00

Total:
Page 465

Total
7,987.00
10,032.00

18,019.00

Denali Outfitters

Packing Memo
Date:

27-Jul

Customer
Wasatch Outerwear
Denali Outfitters
551 Pine St
Seattle, WA 98101

SKU #
3500
3600
3700

Description
Jayhawk Hydo Daypack
Denali liquid fuel backpacker stove
Denali Quartet Ultralite backpacking Tent

Thanks for the order


Page 466

Qty
176
195
58

Invoice

Denali Outfitters

27-Jul

Date:
Customer

Bill Due:

26-Aug

Wasatch Outerwear
Denali Outfitters
551 Pine St
Seattle, WA 98101

Discount
Date:

6-Aug

SKU #
3500
3600
3700

Description
Jayhawk Hydo Daypack
Denali liquid fuel backpacker stov
Denali Quartet Ultralite backpack

special order

Qty
176
195
58

Unit
Price
44.50
51.00
65.00

Total:
Page 467

Total
7,832.00
9,945.00
3,770.00

21,547.00

Wasatch Outerwear
Date:

Company Memo

30-Jul
To keep great relations with our suppliers, and as agreed when we placed the orders,
pay the bills (without taking any cash discount) for Weathers Sports, Justice,
Wildwear, Copper Creek, and Denali

Approved:

Page 468

Wasatch Outerwear

Payment Memo
30-Jul

Date:
Pay to:
Weathers Sports Co
12 Capital Ave
Allanville, TX 75443
Amount:

14,321.00

Description:
Take no discount

Approved:

Page 469

Wasatch Outerwear

Payment Memo
30-Jul

Date:
Pay to:
Justice Distributors
11 Commercial Ave
San Bonito CA 92201
Amount:

55,044.50

Description:
Take no discount

Approved:

Page 470

Wasatch Outerwear

Payment Memo
30-Jul

Date:
Pay to:
Wildwear Distributors
14391 NW Greenwood Ave
Bend, OR 97701
Amount:

24,505.00

Description:
Take no discount

Approved:

Page 471

Wasatch Outerwear

Payment Memo
Date:

30-Jul

Pay to:
Copper Creek Clothiers
7401 West 12300 South
Herriman, UT 84097
Amount:

18,019.00

Description:
Take no discount

Approved:
Page 472

Wasatch Outerwear

Payment Memo
Date:

30-Jul

Pay to:
Denali Outfitters
551 Pine St
Seattle, WA 98101
Amount:

21,547.00

Description:
Take no discount

Approved:

Page 473

Wasatch Outerwear
Date:

Company Memo

30-Jul

Im really grateful that you've been monitoring the cash account carefully, and with
all the disbursements this month Im worried just as you are about the cash balance.
Paying the suppliers will leave us a very low balance, and we still have payroll and
2nd quarter payroll tax liabilities to pay. The company has a line of credit with
Canyonland First National Bank for up to $100,000. We havent needed it before, but
it looks like the time to use it has arrived. We must have at least $20,000 in the
checking account, so you need to call the bank and draw $30,000 on the line of
credit. Create a new account to charge this to. Make a journal entry to record this.
Thank you for your diligence and help. Well get through this tough cash flow time.

Approved:

Page 474

Wasatch Outerwear

Payment Memo
Date:

31-Jul

Pay to:
Western Minutes Maids
1919 E. 205 W
American Fork, UT 84331
Amount:

95.00

Description:
Custodial services

Approved:
Page 475

Wasatch Outerwear
Date:

Company Memo

31-Jul
Please remember to make adjusting entries for the software amortization. Check
263.89 the amortization schedule.

Approved:

Page 476

Wasatch Outerwear

Payment Memo
Date:

31-Jul

Pay to:
Mark Hanson

Amount:

8,500.00

Description:
Prepare an owner's distribution check

Approved:
Page 477

Wasatch Outerwear
Date:

Company Memo

31-Jul
It's the end of the fiscal year, so we're going to pay bonuses to the senior staff. Jill
will receive a $4,000 bonus, so her gross will be $7,500. Mark will receive $2,500
bonus for a gross of $5,800. Walter's bonus will be $6,000 for a gross of $11,100.
Thanks

Approved:

Page 478

Wasatch Outerwear

Payroll Memo
Date:

31Jul

Payto:
JillSudbury

GrossPay:

7,500.00

Company
SocSec
Medicare
FUTA
SUTA

465.00
108.75

NetPay:

5,919.00

Employee
FedWithholding
SocSec
Medicare
StateWithholding

135.00
Approved:

Page 479

648.00
465.00
108.75
359.25

Wasatch Outerwear

Payroll Memo
Date:

31Jul

Payto:
MarkHallinger

GrossPay:

5,800.00

Company
SocSec
Medicare
FUTA
SUTA

359.60
84.10

NetPay:

4,711.15

Employee
FedWithholding
SocSec
Medicare
StateWithholding

104.40
Approved:

Page 480

393.00
359.60
84.10
252.15

Wasatch Outerwear

Payroll Memo
Date:

31Jul

Payto:
WalterJenkins

GrossPay:

11,100.00

Company
SocSec
Medicare
FUTA
SUTA

688.20
160.95

NetPay:

8,280.85

Employee
FedWithholding
SocSec
Medicare
StateWithholding

Approved:
Page 481

1,415.00
688.20
160.95
555.00

Wasatch Outerwear
Date:

Company Memo

31-Jul
Marcee Walker's Hours. She worked 89 hours during June at a rate of $13 per hour

Approved:

Page 482

Wasatch Outerwear

Payroll Memo
Date:

31Jul

Payto:
MarceeWalker

GrossPay:

1,157.00

Company
SocSec
Medicare
FUTA
SUTA

71.73
16.78
6.94
20.83

NetPay:

1,029.43

Employee
FedWithholding
SocSec
Medicare
StateWithholding

Approved:

71.73
16.78
39.06

Wasatch Outerwear
Date:

Company Memo

31-Jul
Thanks for the heads-up. Yes, go ahead and take care of the quarterly payroll
liabilities

Approved:

Page 484

Wasatch Outerwear

Payment Memo
Date:

31Jul

Payto:
InternalReveueService

Amount:

$ 7,307.93

Description:
Federalwithholdings&liabilities. Prepare an EFTPS for $7,287.18 for the 941 payment and a regular check
for $20.75 for the 940 payment.
Approved:
Page 485

Wasatch Outerwear

Payment Memo
Date:

31Jul

Payto:
StateTaxCommission

Amount:

$ 2,031.05

Description:
Statewithholdings&liabilities. Prepare a regular check for $1,346.21 for the state withholding and an
EFT check for $685.04 to the Utah Department of Workforce Services for the SUTA.
Page 486

Approved:

Wasatch Outerwear
Date:

Company Memo

31-Jul

Using the Depreciation Schedules developed for Truck, Stacker, and Building, record
the Depreciation Expenses for this fiscal year end (July 31, 2012)

Approved:

Page 487

Wasatch Outerwear
Date:

Company Memo

31-Jul

Here is the July bank statement. Please reconcile the checking account

Approved:

Mark Hansen
Page 487a

Canyonland First National Bank


123 Center Temple Street
S.L.C. Utah 84111

Wasatch Outerwear, Inc.


321 Outerrim Drive
S.L.C. Utah 84111

Account # 27-8675309
Statement Date 1-Jul - 31-Jul

Checking Summary
Beginning Balance
Deposits and Credits
Checks Paid
Electronic Withdrawels
Fees and other Debits
Ending Balance

$
$
$
$
$
$

Deposts and Credits


Date
4-Jul
5-Jul
9-Jul
10-Jul
14-Jul
18-Jul
21-Jul
24-Jul
24-Jul
Total Deposits

Amount
$ 2,715.10
$ 23,698.98
$ 25,947.77
$ 10,879.00
$ 44,400.24
$ 8,846.05
$ 3,777.42
$
767.15
$ 1,829.76
$ 122,861.47

Description
Deposit 56485182
Deposit 56485279
Deposit 56485353
Deposit 56485354
Deposit 56485446
Deposit 56485519
Deposit 56485662
Deposit 56485781
Deposit 56485830

Checks Paid
Check #
Date
2400
4-Jul
2401
4-Jul
2407
4-Jul
2427
4-Jul
2428
4-Jul
2430
4-Jul
2431
4-Jul
2429
5-Jul
2432
5-Jul
2433
5-Jul
2434
5-Jul
Page 487b

112,701.13
122,861.47
75,209.30
21.00
160,332.30

Amount
$ 2,598.75
$
342.17
$ 2,890.90
$ 1,345.00
$ 3,043.00
$ 2,890.90
$ 4,213.80
$ 1,062.98
$ 13,793.10
$ 2,803.26
$ 31,455.00

2435
2436
2404
2437
2439
2440

14-Jul
14-Jul
18-Jul
24-Jul
24-Jul
24-Jul
24-Jul

----Total Checks

$ 2,367.00
$
565.44
$ 5,500.00
$
106.00
$
64.00
$
139.00
$
29.00
$ 75,209.30

Electronic Withdrawals
0
Fees and other Debits
Banking Fees

Daily Ending Balance


4-Jul
5-Jul
9-Jul
10-Jul
14-Jul
18-Jul
21-Jul
24-Jul
Page 487c

$
$
$
$
$
$
$
$

98,091.71
72,676.35
98,624.12
109,503.12
150,970.92
154,316.97
158,094.39
160,332.30

21.00

Page 488

12:11 PM

Wasatch Outerwear Inc

12/22/14

Trial Balance
As of July 31

Accrual Basis

Jul 31
Debit
1100 Canyonland First National Bank
1200 Accounts Receivable
1210 Inventory Asset
1300 Building
1305 Accum Depreciation - Building
1310 Land
1400 Truck
1405 Accum Depreciation - Truck
1450 Software, Plant & Equipment
1500 Furniture and Equipment
1650 Warehouse Equipment
1700 Accumulated Depreciation - Equi
1750 Accumulated Amort - Software
2100 Acounts Payable
2150 Visa Card
2120 Line of Credit
2400 Payroll Liabilities
2600 Note Payable
2610 Mortgage
3000 Opening Balance Equity
3140 Shareholder Distributions
3200 Retained Earnings
4790 Sales
4795 Sales Discount
4800 Cash Discount
5000 Cost of Goods Sold
5010 Merchandise Returns and Disc
5120 Shipping Expense
6000 Misc Expenses
6020 Equipment Repair Expense
6040 Bank Service Charges
6170 Telephone and Internet Expenses
6180 Internet Store Expense
6240 Depreciation Expense
6245 Amortization Expense
6490 Office Supplies
6600 Payroll Expenses
6710 Rent Expense
6840 Travel Expense
6860 Utilities
6870 Interest Expense
TOTAL

Page 489

Credit

18,600.19
332,599.00
156,810.77
1,621,635.00
14,000.00
350,000.00
48,655.00
1,500.00
47,818.00
25,845.00
155,000.00
1,875.00
527.78
0.00
4,300.80
30,000.00
7,838.85
138,734.00
1,842,435.03
0.00
35,100.00
187,560.00
1,034,206.92
15,060.24
6,653.72
260,460.23
3,422.06
2,817.24
3,960.00
2,250.00
147.00
2,530.91
4,098.00
17,375.00
527.78
58.00
109,838.31
22,500.00
2,394.65
1,501.39
22,165.01
3,266,400.44

3,266,400.44

Page 1

2:03 PM

Wasatch Outerwear Inc

06/03/14

Profit & Loss


July

Accrual Basis

July
Income
4790 Sales
4800 Cash Discount

418,916.37
-110.80

Total Income

418,805.57

Cost of Goods Sold


5000 Cost of Goods Sold

116,022.12

Total COGS

116,022.12

Gross Profit

302,783.45

Expense
5120 Shipping Expense
6000 Misc Expenses
6040 Bank Service Charges
6170 Telephone and Internet Expenses
6180 Internet Store Expense
6240 Depreciation Expense
6245 Amortization Expense
6600 Payroll Expenses
6860 Utilities
6870 Interest Expense

2,817.24
95.00
21.00
417.00
2,049.00
17,375.00
263.89
27,779.28
203.00
10,704.57

Total Expense

61,724.98

Net Income

241,058.47

Page 490

Page 1

12:13 PM

Wasatch Outerwear Inc

12/22/14

Balance Sheet
As of July 31

Accrual Basis

Jul 31
ASSETS
Current Assets
Checking/Savings
1100 Canyonland First National Bank
Total Checking/Savings

18,600.19
18,600.19

Accounts Receivable
1200 Accounts Receivable

332,599.00

Total Accounts Receivable

332,599.00

Other Current Assets


1210 Inventory Asset

156,810.77

Total Other Current Assets

156,810.77

Total Current Assets

508,009.96

Fixed Assets
1300 Building
1305 Accum Depreciation - Building
1310 Land
1400 Truck
1405 Accum Depreciation - Truck
1450 Software, Plant & Equipment
1500 Furniture and Equipment
1650 Warehouse Equipment
1700 Accumulated Depreciation - Equi
1750 Accumulated Amort - Software

1,621,635.00
-14,000.00
350,000.00
48,655.00
-1,500.00
47,818.00
25,845.00
155,000.00
-1,875.00
-527.78

Total Fixed Assets

2,231,050.22

TOTAL ASSETS
LIABILITIES & EQUITY
Liabilities
Current Liabilities
Credit Cards
2150 Visa Card
Total Credit Cards

2,739,060.18

4,300.80
4,300.80

Other Current Liabilities


2120 Line of Credit
2400 Payroll Liabilities

30,000.00
7,838.85

Total Other Current Liabilities

37,838.85

Total Current Liabilities

42,139.65

Long Term Liabilities


2600 Note Payable
2610 Mortgage

138,734.00
1,842,435.03

Total Long Term Liabilities

1,981,169.03

Total Liabilities

2,023,308.68

Equity
3140 Shareholder Distributions
3200 Retained Earnings
Net Income

-35,100.00
187,560.00
563,291.50

Total Equity

715,751.50

TOTAL LIABILITIES & EQUITY

2,739,060.18

Page 491

Page 1

Wasatch Outerwear Inc

Sales by Customer Summary


July

Arianna Feldman

197.83

Aubry Cook

735.73

Betsy Corian

252.15

Boris Kruelido

473.55

Brent Collier

379.39

Brianna Rosen

283.68

Cindy Lloyd

236.78

Coreen Betis

85.85

Dana Kraus

206.03

Devry Johnson

488.93

Don Jeppson

850.75

Far North Mercantile


Flatiron Clothiers

9,650.38
40,853.84

Hailey Whetten

171.70

John Dennion

742.10

John Sterman

846.78

Jois Marker

210.23

Joseph Compton

561.70

Joslyn Olders

959.40

Kahn Sovine

298.28

Karma Clyde

337.23

Katherine Ostler

628.33

Marcus Whitman

411.03

Michael Portman

462.38

Paige Turner

198.85

Roman Paitorini

345.43

Sherry Lomax

830.25

Sue Meredith

483.43

Taos Mountain Outerwear

12,981.57

Todd Wilson

1,114.18

Toketee Falls Fine Clothing

5,401.75

Vickie Brown

767.15

Wes Collins

1,637.45

Will Nelson

1,054.73

William Shock
Williams Hike & Camp
Winona Ross
TOTAL

784.13
332,599.00
394.40
418,916.37

Page 492

Page 1 of 1

Wasatch Outerwear Inc

Sales by Item Summary


July
Qty

Amount

% of Sales

Avg Price

COGS

Avg COGS

Gross Margin

Gross Margin %

Inventory
1000

225.00

18,120.00

4.33%

80.53

3,375.00

15.00

14,745.00

81.37%

1100

201.00

15,427.00

3.68%

76.75

2,814.00

14.00

12,613.00

81.76%

1200

238.00

26,436.00

6.31%

111.08

4,760.00

20.00

21,676.00

81.99%

1300

5.00

325.00

0.08%

65.00

50.00

10.00

275.00

84.62%

1400

257.00

12,955.00

3.09%

50.41

1,928.63

7.50

11,026.37

85.11%

1500

246.00

13,626.00

3.25%

55.39

1,968.50

8.00

11,657.50

85.55%

1600

258.00

16,884.00

4.03%

65.44

2,455.49

9.52

14,428.51

85.46%

2000

264.00

50,384.00

12.03%

190.85

21,120.00

80.00

29,264.00

58.08%

2100

243.00

51,213.00

12.23%

210.75

22,599.00

93.00

28,614.00

55.87%

2200

161.00

47,581.00

11.36%

295.53

10,304.00

64.00

37,277.00

78.34%

2300

166.00

53,512.00

12.77%

322.36

11,786.00

71.00

41,726.00

77.98%

3000

122.00

19,847.85

4.74%

162.69

5,978.00

49.00

13,869.85

69.88%

3100

164.00

32,907.50

7.86%

200.66

9,348.00

57.00

23,559.50

71.59%

3500

165.00

25,025.00

5.97%

151.67

7,342.50

44.50

17,682.50

70.66%

3600

168.00

27,864.00

6.65%

165.86

8,568.00

51.00

19,296.00

69.25%

3700

25.00

4,735.00

1.13%

189.40

1,625.00

65.00

3,110.00

65.68%

416,842.35

99.51%

300,820.23

72.17%

2,074.02

0.5%

2,074.02

0.5%

418,916.37

100.0%

Total Inventory

116,022.12

Other Charges
Shipping
Total Other Charges

TOTAL

36.00

57.61

Page 493

Page 1 of 1

Potrebbero piacerti anche