Question: Can you check my work for my final project please, I have been struggling. For the Personal Financial Statement Project: Record the events on the
Can you check my work for my final project please, I have been struggling.
For the Personal Financial Statement Project:
-
Record the events on the next page in the accompanying formula worksheet
-
Create the financial statements with the ending information from the worksheet
-
Once you have your Financial Statements completed, write a synopsis about what the information is telling include ratios. (1/2 page to 1 page)
Event List
-
Opened a bank account with previously earned (retained earnings) money for $25,000
-
Bought a house by paying $25,000 down in cash and taking a loan of $225,000
-
Bought a vehicle by paying $800 down in cash and taking a loan of $32,200
-
Worked (performed services) to clients for $75,000 cash
-
Paid for materials used (expense) in the services performed with cash for $25,000
-
Paid for repairs and utilities of the house and vehicle (just regular expenses) with cash for $8,500
-
During the year, you paid $5,000 in interest and $9,500 in principal on the loan on the house with cash
-
During the year, you paid $600 in interest and $3,400 in principal on the loan on the vehicle with cash
-
During the year, you paid $18,500 for personal-related expenses in cash
-
At the end of the year, you purchased $3,250 in gifts (expenses) for others that you paid for with a new credit card



B D E F G H 1 J K L M N O O Assets Liabilities Unearned Revenue Cash Vehicles = Accounts Payable + + Note Payable $ 225,000.00 $ 32,200.00 $ 33,000.00 $ $ $ $ $ $ $ $ $ Accounts + Receivable (A/R) + House 25,000.00 (25,000.00) $ 250,000.00 (800.00) 75,000.00 (25,000.00) (8,500.00) (14,500.00) (4,000.00) (18,500.00) $ $ (9,500.00) (3,400.00) $ 3,250.00 $ 3,700.00 $ 250,000.00 $ 33,000.00 $ 244,300.00 O P Q R S T U V W Y N AA + Stockholders' Equity Income Statement + Common Stock + Retained Earnings Revenue Expenses = Net Income $ 25,000.00 $ 75,000.00 $ $ $ $ CFS Cash Flow Cash Flow Activity $ 25,000.00 FA $ (25,000.00) IV $ (800.00) IV $ 75,000.00 OP $ (25,000.00) OP $ (8,500.00) OP $ (14,500.00) IV $ (4,000.00) IV $ (18,500.00) FA $ 3,250.00 FA $ 6,950.00 $ $ $ $ $ (25,000.00) (8,500.00) (5,000.00) (600.00) 75,000.00 (25,000.00) (8,500.00) (5,000.00) (600.00) $ (18,500.00) $ $ 3,250.00 42,350.00 $ $ (3,250.00) 32,650.00 $ (18,500.00) $ 75,000.00 Beginning Retained Earnings Plus: Net Income Less: Dividends End Retained Earnings Total Stockholders' equity $ $ $ 25,000.00 32,650.00 (14,150.00) $ 43,500.00 Take appropriate information and prepare a Balance Sheet Assets House Vehicle $ $ 250,000.00 33,000.00 $ 283,00 Total Assets Liabilities house notes payable vehicle notes payable $ $ 225,000.00 32,200.00 $ 257,200.00 Stockholders' Equity common stock retained earnings Total Stockholders' Equity Total Liabilities and Stockholders' Equity $ $ 25,000.00 18,500.00 $ 300,700.00 Cash flows from Operating Activities: Cash from Customers Materials Repairs Gifts $ $ $ $ 75,000.00 (25,000.00) (8,500.00) (3,250.00) $ 38,250.00 Net cash flow from Operating Activities Cash flows from Investing Activities: House $ $ (25,000.00) (800.00) $ 25,800.00 Net cash flow from Investing Activities Cash flows from Financing Activities: Capital Drawlings Less:intrest paid less:rapayment of loan Net cash flow from Financing Activities Net Increase in Cash Plus: Beginning Cash Balance Ending Cash Balance $ $ $ $ 25,000.00 (18,500.00) (5,600.00) 12,900.00 $ $ $ $ (12,000.00) 450.00 450.00
Step by Step Solution
There are 3 Steps involved in it
Get step-by-step solutions from verified subject matter experts
