Paste BIU. Font Clipboard X for C37 B 4-1 for 4-2 Ser Sal 4-3 1/4 71 4-1 Purchase Inventory 72 for $3,000 cash 73 74 4-2 Revenue Growth +15% 75 Service Revenue $54,600 76 Sales Rev $4,600; COGS $2,300 77 784-3 Debt Repayment @ 1/1/yr4 79 1/4 of Original Note 80 81 4-4 Operating Expenses 82 (Salaries $12,200 83 Rent $6,000 84 Insurance Utilities $4,000) 85 Total Operating. Exp. $22,200 86 Depreciation Exp. equip.costx 1/9 87 Interest Exp. - Note Pay. X 8%x12/12 88 89 4-5 Dividend payment 90. Common Stock x 1096 91 92 4-4 Sa Ren Insa Tota Depr Inter 4-50 Com Horizontal Transaction Ana Type here to search Scars Save Big Pidur ACC 200 2020 - Bucal Page Layout Forms Rew Vu Helo ine het Home Der le Cam 12 AASE 13 Wap Ted BOA Merge Center - Number $ - % 949.23 Cantonal Formatas Cell Formatting Table Styles Sys unter Fom Cobra > 117 D 45 Tol Sare 1941 50 512 5212 5363 5644 55 4.6 5648 50 Til 50 61 02 64 Herita dan Analysis 1 o Tvoro arch 3 8 9 O 4 5 6 7 a P U W E R T 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 Paste BIU. Font Clipboard X for C37 B 4-1 for 4-2 Ser Sal 4-3 1/4 71 4-1 Purchase Inventory 72 for $3,000 cash 73 74 4-2 Revenue Growth +15% 75 Service Revenue $54,600 76 Sales Rev $4,600; COGS $2,300 77 784-3 Debt Repayment @ 1/1/yr4 79 1/4 of Original Note 80 81 4-4 Operating Expenses 82 (Salaries $12,200 83 Rent $6,000 84 Insurance Utilities $4,000) 85 Total Operating. Exp. $22,200 86 Depreciation Exp. equip.costx 1/9 87 Interest Exp. - Note Pay. X 8%x12/12 88 89 4-5 Dividend payment 90. Common Stock x 1096 91 92 4-4 Sa Ren Insa Tota Depr Inter 4-50 Com Horizontal Transaction Ana Type here to search Scars Save Big Pidur ACC 200 2020 - Bucal Page Layout Forms Rew Vu Helo ine het Home Der le Cam 12 AASE 13 Wap Ted BOA Merge Center - Number $ - % 949.23 Cantonal Formatas Cell Formatting Table Styles Sys unter Fom Cobra > 117 D 45 Tol Sare 1941 50 512 5212 5363 5644 55 4.6 5648 50 Til 50 61 02 64 Herita dan Analysis 1 o Tvoro arch 3 8 9 O 4 5 6 7 a P U W E R T 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