You are on page 1of 2

Balance

Sheet
FY-2015 FY-2017
Current Assets
Cash 300,000 450,000
Investments 230,000 175,000
Inventories 5,000 16,000
Accounts receivable 250,000 120,000
Pre-paid expenses NONE 100,000
Other
Total 785,000 861,000

Fixed Assets
Property and equipment 80,000 120,000
Leasehold improvements 5,000 15,000
Equity and other investments 9,000 23,000
Less accumulated depreciation (Negative Value) (100) (85)
Total 93,900 157,915

Other Assets
Charity
Total 0 0

Total Assets 878,900 1,018,915

Current Liabilities
Accounts payable 250,000 120,000
Accrued wages 8,000 59,000
Accrued compensation 32,000 45,000
Income taxes payable 7,000 13,000
Unearned revenue
Other
Total 297,000 237,000

Long-term Liabilities
Mortgage payable 250,000 350,000
Total 250,000 350,000

Owner Equity
Investment capital 120,000 310,000
Accumulated retained earnings
FY-2015 FY-2017
Total 120,000 310,000

Total Liabilities & Stockholder Equity 667,000 897,000

You might also like