Scribd
Upload
62 views

3.1 Balance Sheet Example

The balance sheet shows the company's assets increased 20% from 2014 to 2015, with current assets up 18% and long-term assets up 48%. Total liabilities decreased 9% as long-term debt fell 10% and current liabilities declined 4%. Equity grew significantly with retained earnings up 80% and common shares increasing 400%, leading to a 90% overall rise in total equity. Assets equal liabilities plus equity both years.

Uploaded by

Mi Tv
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
62 views

3.1 Balance Sheet Example

The balance sheet shows the company's assets increased 20% from 2014 to 2015, with current assets up 18% and long-term assets up 48%. Total liabilities decreased 9% as long-term debt fell 10% and current liabilities declined 4%. Equity grew significantly with retained earnings up 80% and common shares increasing 400%, leading to a 90% overall rise in total equity. Assets equal liabilities plus equity both years.

Uploaded by

Mi Tv
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
You are on page 1/ 3

BALANCE SHEET

$ Change from % Change from


12/31/2014 12/31/2015 2014 to 2015 2014 to 2015
ASSETS:
Current Assets:
Cash and cash equivalents $ 400,000 $ 601,000 $ 201,000 50%
Short-term investments $ 900,000 $ 899,000 $ (1,000) 0%
Accounts receivable $ 180,000 $ 230,000 $ 50,000 28%

Assets
Inventory
Total Current Assets
$
$
20,000
1,500,000
$
$
45,000
1,775,000
$
$
25,000
275,000
125%
18%

=
Long Term Assets:
depreciation
Land
$
$
100,000
15,000
$
$
95,000
25,000
$
$
(5,000)
10,000
-5%
67%
Machine $ - $ 50,000 $ 50,000 N/A
Total Long Term Assets $ 115,000 $ 170,000 $ 55,000 48%
Total Assets $ 1,615,000 $ 1,945,000 $ 330,000 20%

LIABILITIES & EQUITY:


Current Liabilities:
Accounts payable $ 30,000 $ 35,000 $ 5,000 17%

Liabilities
Short-term debt
Total Current Liabilities
$
$
100,000
130,000
$
$
90,000
125,000
$
$
(10,000)
(5,000)
-10%
-4%

+Long Term Liabilities:


Long-term debt $ 1,000,000 $ 900,000 $ (100,000) -10%

Equity
Total Liabilities

Equity:
$ 1,130,000 $ 1,025,000 $ (105,000) -9%

Retained Earnings $ 470,000 $ 845,000 $ 375,000 80%


Common Shares $ 15,000 $ 75,000 $ 60,000 400%
Total Equity $ 485,000 $ 920,000 $ 435,000 90%
Total Liabilities and Equity $ 1,615,000 $ 1,945,000 $ 330,000 20%

Does Assets = Liabilities + Equity? Yes the Yes the balance


balance sheet sheet balances.
balances.
BALANCE SHEET
$ Change from % Change from
12/31/2014 12/31/2015 2014 to 2015 2014 to 2015
ASSETS:
Current Assets:
Cash and cash equivalents $ 400,000 $ 600,000 $ 200,000 50%
Short-term investments $ 900,000 $ 900,000 $ - 0%
Accounts receivable $ 180,000 $ 230,000 $ 50,000 28%
Inventory $ 20,000 $ 45,000 $ 25,000 125%
Total Current Assets $ 1,500,000 $ 1,775,000 $ 275,000 18%

Long Term Assets:


depreciation $ 100,000 $ 95,000 $ (5,000) -5%
Land $ 15,000 $ 25,000 $ 10,000 67%
Machine $ - $ 50,000 $ 50,000 N/A
Total Long Term Assets $ 115,000 $ 170,000 $ 55,000 48%
Total Assets $ 1,615,000 $ 1,945,000 $ 330,000 20%

LIABILITIES & EQUITY:


Current Liabilities:
Accounts payable $ 30,000 $ 35,000 $ 5,000 17%
Short-term debt $ 100,000 $ 89,250 $ (10,750) -11%
Total Current Liabilities $ 130,000 $ 124,250 $ (5,750) -4%

Long Term Liabilities:


Long-term debt $ 1,000,000 $ 900,000 $ (100,000) -10%
Total Liabilities $ 1,130,000 $ 1,024,250 $ (105,750) -9%

Equity:
Retained Earnings $ 470,000 $ 845,750 $ 375,750 80%
Common Shares $ 15,000 $ 75,000 $ 60,000 400%
Total Equity $ 485,000 $ 920,750 $ 435,750 90%
Total Liabilities and Equity $ 1,615,000 $ 1,945,000 $ 330,000 20%

Does Assets = Liabilities + Equity? Yes the Yes the balance


balance sheet sheet balances.
balances.
BALANCE SHEET
$ Change from % Change from
12/31/2014 12/31/2015 2014 to 2015 2014 to 2015
ASSETS:
Current Assets:
Cash and cash equivalents $ 400,000 $ 601,000 $ 201,000 50%
Short-term investments $ 900,000 $ 899,000 $ (1,000) 0%
Accounts receivable $ 180,000 $ 230,000 $ 50,000 28%
Inventory $ 20,000 $ 45,000 $ 25,000 125%
Total Current Assets $ 1,500,000 $ 1,775,000 $ 275,000 18%

Long Term Assets:


depreciation $ 100,000 $ 95,000 $ (5,000) -5%
Land $ 15,000 $ 25,000 $ 10,000 67%
Machine $ - $ 50,000 $ 50,000 N/A
Total Long Term Assets $ 115,000 $ 170,000 $ 55,000 48%
Total Assets $ 1,615,000 $ 1,945,000 $ 330,000 20%

LIABILITIES & EQUITY:


Current Liabilities:
Accounts payable $ 30,000 $ 35,000 $ 5,000 17%
Short-term debt $ 100,000 $ 90,000 $ (10,000) -10%
Total Current Liabilities $ 130,000 $ 125,000 $ (5,000) -4%

Long Term Liabilities:


Long-term debt $ 1,000,000 $ 900,000 $ (100,000) -10%
Total Liabilities $ 1,130,000 $ 1,025,000 $ (105,000) -9%

Equity:
Retained Earnings $ 470,000 $ 845,000 $ 375,000 80%
Common Shares $ 15,000 $ 75,000 $ 60,000 400%
Total Equity $ 485,000 $ 920,000 $ 435,000 90%
Total Liabilities and Equity $ 1,615,000 $ 1,945,000 $ 330,000 20%

Does Assets = Liabilities + Equity? Yes the Yes the balance


balance sheet sheet balances.
balances.

You might also like