Make a Balance Sheet for The Year Ended on April 20th, 2023

Cash	14,651
Inventory	56,808
Sales	106,555
COGS (Includes Wages & Materials	53,277
Taxes	20% of EBIT
Supplies (50% used this period)	400
Accounts Receivable	26,983
Building Owned - Obtained 4/3/2023; Expected Life (Depreciation period) 10 years	500,000
Mortgage (10 years, 6% Interest)	250,000
Land	200,000
Manitenance Expense	1,000
Depreciation (current period)	5,833
Machinery & Equipment (Depreciable Life 5 years original Loan amount 70,000 @ 8% for 5 years)	100,000
Truck (fully depreciated and paid off)	10,000
Loan Payment Expense for Equipment- Separate from Mortgage payment	?
Interest portion of Equipment Loan	500
Fuel Expense	600
Operation Expense (Other)	5,000
Utilities	1,000
Insurance	2,500
Advertising	5,000
Accumulated Depreciation	33,333
Intangible Assets	15,000
Accounts Payable	28,765
Short Term Securities	10,000
Long term loans payable (Incl. Mortgage)	306,000
Owners Equity	?????