Below is a structured balance sheet for "Flowers Galore" based on the provided information. For clarity and ease of understanding, I will use a sample format that you can use to create your balance sheet in a spreadsheet application like Microsoft Excel or Google Sheets.
Balance Sheet for Flowers Galore
September 1, 2008
| Assets | Amount ($) | |-----------------------------------|------------| | Cash | 6,414 | | Receivables | 2,662 | | Inventory | 3,191 | | Prepaid Expenses | 2,557 | | Total Current Assets | 14,824 | | | | | Liabilities | | | Bank Loan | 31,500 | | Accounts Payable | 2,000 | | Total Liabilities | 33,500 | | | | | Property and Equipment | | | Land | 16,643 | | Buildings | 56,163 | | Equipment | 2,750 | | Total Property and Equipment | 75,556 | | | | | Owner's Equity | | | Capital | 32,607 | | Retained Earnings | 24,273 | | Total Equity | 56,880 | | | | | Total Assets | 70,400 | | | | | Total Liabilities and Equity | 70,400 |
Calculations / Formulas
-
Total Current Assets: Cash + Receivables + Inventory + Prepaid Expenses
- Formula:
=SUM(B2:B5)
which results in14,824
.
- Formula:
-
Total Liabilities: Bank Loan + Accounts Payable
- Formula:
=SUM(B9:B10)
which results in33,500
.
- Formula:
-
Total Property and Equipment: Land + Buildings + Equipment
- Formula:
=SUM(B12:B14)
which results in75,556
.
- Formula:
-
Total Equity: Capital + Retained Earnings
- Formula:
=SUM(B17:B18)
which results in56,880
.
- Formula:
-
Total Assets: Total Current Assets + Total Property and Equipment
- Formula:
=B6 + B15
which results in70,400
.
- Formula:
-
Total Liabilities and Equity: Total Liabilities + Total Equity
- Formula:
=B11 + B19
which results in70,400
.
- Formula:
Formatting Tips
- Use bold font for headers and total rows to distinguish them clearly.
- Align numbers to the right for better readability.
- You can use borders to separate the sections for a cleaner look.
Final Steps
- Input this data into a spreadsheet application.
- Apply the formulas as specified.
- Format the sheet for clarity.
- Save the document and print it when ready.
This balance sheet format will help ensure that the left side (Assets) equals the right side (Liabilities + Equity), which is a fundamental principle of accounting.