everything is there

File A v 8 X Calibri Paste BIU Font Clipboard Ins C37 B A 2-1 Purchase Inventory for $2,500 cash 2- fo 2-2 Revenue Growth +10% Service Revenue S39,600 Sales Rev $3,300; COGS $1,650 2- se SE 2 . 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 Ir 2-3 Operating Expenses (sario 18.800 Rent $6.000 Inice & Utilities $4,000) Total Operating. Exp. $18.800 TO Depreciation Exp. equip. cos D Interest Exp. Note Pay. x 8%40 2- 2.4 Dividend Payment Common Stock x 5% Big Picture Project Transactions Plan A Horizontal Transaction Analys Toe here to search AutoSave 6 Big Picture Project ACC 2003 2020 (1) - Bacal DS Page Layout Formulas D Review View Help Tilt Home Insert Draw Calibri -12 AA == 810-2A- Wap Test a Merge Center Number $ -% 91 Parte Conditional Formas Cell Formatting table Styles Dubad Number Font Algement 117 A B D Total 18 19 20120 21.22 220 352 2012 1714 28 29. 30 11 Big Picture Project Horizontal Transaction Analysis 22 Balance Sheet 3B Aneta Latities Stockholders Equity can And Com Natal Moralin Ayele Tron 6 Income Statement Revenue Expense o 3 5 5 6 7 8 0 W E R o Year 4 1 Big Picture Project 2020 Survey Proforma Statements for Bert's Bikes 2 Year 1 Year 2 Year 3 3 Income Statement 4 Service Revenue 5 Sales Revenue 6 Total Revenue 7 Cost of Goods Sold 8 Operating Expenses 19 Depreciation Expense 10 Interest Expense 11 Total Expense 12 Net Income fo A15 Beginning Common Stock D E B 13 Statement of Stockholders Equity 14 15 Beginning Common Stock 16 Plus: Common Stock Issued 17 Ending Common Stock 18 Beginning Retained Earnings 19 + Net Income 20 - Dividends 21 Ending Retained Earnings 22 Total Stockholders Equity 23 Balance Sheet 1 5 Assets 6 Cash 7 Inventory 8 Equipment 9 Accumulated Depreciation 30 Total Assets 31 Liabilities 32 Notes Payable 33 Total Liabilities 34 Stockholders Equity 35 Common Stock 36 Retained Earnings 37 Total Stockholders Equity 38 Total Liabilities & SE 39 4 Horizontal Transaction Analysis Sheet Financial Statements Transaction Detail A15 X Beginning Common Stock D E B C Statement of Cash Flows 40 41 Net Cashflow from Operating 42 Net Cashflow from Investing 43 Net Cashflow from Financing 44 Net Change in Cash 45 Beginning Cash Balance 46 Ending Cash Balance 47 48 49 File A v 8 X Calibri Paste BIU Font Clipboard Ins C37 B A 2-1 Purchase Inventory for $2,500 cash 2- fo 2-2 Revenue Growth +10% Service Revenue S39,600 Sales Rev $3,300; COGS $1,650 2- se SE 2 . 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 Ir 2-3 Operating Expenses (sario 18.800 Rent $6.000 Inice & Utilities $4,000) Total Operating. Exp. $18.800 TO Depreciation Exp. equip. cos D Interest Exp. Note Pay. x 8%40 2- 2.4 Dividend Payment Common Stock x 5% Big Picture Project Transactions Plan A Horizontal Transaction Analys Toe here to search AutoSave 6 Big Picture Project ACC 2003 2020 (1) - Bacal DS Page Layout Formulas D Review View Help Tilt Home Insert Draw Calibri -12 AA == 810-2A- Wap Test a Merge Center Number $ -% 91 Parte Conditional Formas Cell Formatting table Styles Dubad Number Font Algement 117 A B D Total 18 19 20120 21.22 220 352 2012 1714 28 29. 30 11 Big Picture Project Horizontal Transaction Analysis 22 Balance Sheet 3B Aneta Latities Stockholders Equity can And Com Natal Moralin Ayele Tron 6 Income Statement Revenue Expense o 3 5 5 6 7 8 0 W E R o Year 4 1 Big Picture Project 2020 Survey Proforma Statements for Bert's Bikes 2 Year 1 Year 2 Year 3 3 Income Statement 4 Service Revenue 5 Sales Revenue 6 Total Revenue 7 Cost of Goods Sold 8 Operating Expenses 19 Depreciation Expense 10 Interest Expense 11 Total Expense 12 Net Income fo A15 Beginning Common Stock D E B 13 Statement of Stockholders Equity 14 15 Beginning Common Stock 16 Plus: Common Stock Issued 17 Ending Common Stock 18 Beginning Retained Earnings 19 + Net Income 20 - Dividends 21 Ending Retained Earnings 22 Total Stockholders Equity 23 Balance Sheet 1 5 Assets 6 Cash 7 Inventory 8 Equipment 9 Accumulated Depreciation 30 Total Assets 31 Liabilities 32 Notes Payable 33 Total Liabilities 34 Stockholders Equity 35 Common Stock 36 Retained Earnings 37 Total Stockholders Equity 38 Total Liabilities & SE 39 4 Horizontal Transaction Analysis Sheet Financial Statements Transaction Detail A15 X Beginning Common Stock D E B C Statement of Cash Flows 40 41 Net Cashflow from Operating 42 Net Cashflow from Investing 43 Net Cashflow from Financing 44 Net Change in Cash 45 Beginning Cash Balance 46 Ending Cash Balance 47 48 49