Scribd
Upload
102 views

Excel Sample

The balance sheet shows the company's assets, liabilities, and equity for years 2018 and 2019. In 2018, total assets were $9,545 and total liabilities and equity were $8,540, with a balance of $1,005. By 2019, total assets had increased to $12,735 while total liabilities and equity decreased to $6,227, resulting in a higher balance of $6,508. Current assets increased from $4,650 in 2018 to $6,800 in 2019, with cash and investments growing. Total owner's equity also rose from $6,000 to $3,150 over the same period.

Uploaded by

Võ Văn Phúc
Copyright
© © All Rights Reserved
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
102 views

Excel Sample

The balance sheet shows the company's assets, liabilities, and equity for years 2018 and 2019. In 2018, total assets were $9,545 and total liabilities and equity were $8,540, with a balance of $1,005. By 2019, total assets had increased to $12,735 while total liabilities and equity decreased to $6,227, resulting in a higher balance of $6,508. Current assets increased from $4,650 in 2018 to $6,800 in 2019, with cash and investments growing. Total owner's equity also rose from $6,000 to $3,150 over the same period.

Uploaded by

Võ Văn Phúc
Copyright
© © All Rights Reserved
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
You are on page 1/ 8

Balance Sheet

Company Name
Year 2018

Balance Summary Year 1


Total Assets $9,545.00
Total Liabilities and Owner's Equity $8,540.00
Balance $1,005.00

Assets Year 2018 Year 20

$0.00 $500.00 $1,000.00 $1,500.00 $2,000.00 $2,500.00 $3,000


Cash

Investments

Inventories

Accounts receivable

Pre-paid expenses

Other

Property and equipment

Leasehold improvements

Equity and other investments

Less accumulated depreciation

Goodwill

Liabilities and Owner's Equity Year 2018 Year 20

$0.00 $1,000.00 $2,000.00 $3,000.00 $4,000.00 $5,000.00 $6,000

Accounts payable

Accrued wages

Accrued compensation

Income taxes payable

Unearned revenue

Other

Mortgage payable

Investment capital

Accumulated retained earnings


Mortgage payable

Investment capital

Accumulated retained earnings


Year 2019

Year 2
$12,735.00
$6,227.00
$6,508.00

Year 2018 Year 2019

$500.00 $1,000.00 $1,500.00 $2,000.00 $2,500.00 $3,000.00

Year 2018 Year 2019

$1,000.00 $2,000.00 $3,000.00 $4,000.00 $5,000.00 $6,000.00


Assets
Year 2018
Current Assets Year 1
Cash $1,000.00
Investments $1,500.00
Inventories $650.00
Accounts receivable $150.00
Pre-paid expenses $1,230.00
Other $120.00
Total Current Assets $4,650.00

Fixed Assets Year 1


Property and equipment $2,500.00
Leasehold improvements $450.00
Equity and other investments $1,250.00
Less accumulated depreciation $545.00
Total Fixed Assets $4,745.00

Other Assets Year 1


Goodwill $150.00
Total Other Assets $150.00
Year 2019
Year 2
$1,700.00
$2,550.00
$1,250.00
$230.00
$950.00
$120.00
$6,800.00

Year 2
$2,500.00
$350.00
$1,600.00
$1,295.00
$5,745.00

Year 2
$190.00
$190.00
Liabilities and Owner's Equity
Year 2018
Current Liabilities Year 1
Accounts payable $180.00
Accrued wages $250.00
Accrued compensation $240.00
Income taxes payable $120.00
Unearned revenue $0.00
Other $250.00
Total Current Liabilities $1,040.00

Long-Term Liabilities Year 1


Mortgage payable $1,500.00
Total Long-Term Liabilities $1,500.00

Owner's Equity Year 1


Investment capital $5,500.00
Accumulated retained earnings $500.00
Total Owner's Equity $6,000.00
ner's Equity
Year 2019
Year 2
$252.00
$370.00
$190.00
$130.00
$0.00
$235.00
$1,177.00

Year 2
$1,900.00
$1,900.00

Year 2
$2,500.00
$650.00
$3,150.00

You might also like