Example Balance Sheet

Categories: Business Management, Free Materials | Posted: March 26, 2010 | No Comments »

EXAMPLE DEALER, INC.

Balance Sheet

December 31, XXXX

1 ASSETS
2 CURRENT ASSETS:
3 Cash $  30,300
4 Accounts Receivable 109,700
5 Employee Receivables 2,400
6 Notes Receivables 4,600
7 Prepaid Expenses 6,800
8 Costs & Estimated Earnings in Excess of Billings 36,200
9 Inventory 83,000
10 Total Current Assets $273,000  

 

11 FIXED ASSETS
12 Building $  82,000
13 Office Furniture & Equipment 9,800
14 Machinery & Equipment 16,200
15 Autos & Trucks 73,600
16 Leasehold Improvements 12,400
17 Total Depreciable Assets $194,000
18 Less:  Accumulated Depreciation $  87,000
19 Net Book Value $107,000
20 Plus:  Land $  43,000
21 Total Fixed Assets $150,000
22 OTHER ASSETS
23 Cash Surrender Value, Officer’ Life Insurance $    4,600
24 Deposits 5,400
25 Total Other Assets $ 10,000
26 TOTAL ASSETS $433,000 

 

27

LIABILITIES & NET WORTH

28 CURRENT LIABILITIES
29 Accounts Payable $ 80,100
30 Notes Payable, Current Portion 17,000
31 Taxes Payable 1,200
32 Accrued Salaries & Wages 850
33 Billings on Incomplete Contracts in Excess of Costs 43,000
34 Reserve for Start-Up & Warranty Service 12,500
35 Reserve for Service Contracts 16,200
36 Total Current Liabilities $160,850  

 

37 LONG TERM LIABILITIES
38 Notes Payable $  54,000
39 Less:  Current Portion (17,000)
40 Total Long-Term Liabilities $  37,000
41 Total Liabilities $197,850  

 

42 NET WORTH
43 Capital Stock $  10,000
44 Paid in Capital 35,700
45 Retained Earnings 189,450
46 Total Net Worth $ 235,150
47 TOTAL LIABILITIES & NET WORTH $433,000

Ó2000 MrHVAC.com, All Rights Reserved. You may duplicate this document provided the copyright notice stays intact and the document is not redistributed or offered for sale.

Print Friendly
admin

Leave a Reply


4 × = four