Question: Need help on the financial statements, I provided the Transaction Analysis. Thank You! begin{tabular}{|c|c|c|c|c|c|c|c|c|c|c|} hline & multicolumn{8}{|c|}{ Balance Sheet } & multicolumn{2}{|c|}{ Income Statement }

Need help on the financial statements, I provided the Transaction Analysis. Thank You!

$You! \begin{tabular}{|c|c|c|c|c|c|c|c|c|c|c|} \hline & \multicolumn{8}{|c|}{ Balance Sheet } & \multicolumn{2}{|c|}{ Income Statement$

$} \\ \hline & \multicolumn{5}{|c|}{ Assets } & \multirow{2}{*}{\begin{tabular}{|c|} Liabilities \\ Notes$

\begin{tabular}{|c|c|c|c|c|c|c|c|c|c|c|} \hline & \multicolumn{8}{|c|}{ Balance Sheet } & \multicolumn{2}{|c|}{ Income Statement } \\ \hline & \multicolumn{5}{|c|}{ Assets } & \multirow{2}{*}{\begin{tabular}{|c|} Liabilities \\ Notes Parable \\ \end{tabular}} & \multicolumn{2}{|c|}{ Stockholders Equity } & \multirow{2}{*}{ Revenue } & \multirow[t]{2}{*}{ - Expense } \\ \hline Year/Trans & Cashflow & Cash & Inventory & Equipment & AccumulatedDepreciation & & Common Stock & RetainedEarnings & & \\ \hline Year1gabrot & & 0 & 0 & 0 & 0 & 0 & 0 & 0 & 0 & 0 \\ \hline 1-1 & FA & 12,000 & & & & 12,000 & & & & \\ \hline 11 & FA & 49,000 & & & & & 49,000 & & & \\ \hline 1.2 & IA & (9,000) & & 9,000 & & & & & & \\ \hline 1-3 & OA & (28,000) & 28,000 & & & & & & & \\ \hline 14 & OA & 7,000 & & & & & & & 7,000 & \\ \hline 14 & OA & 46,000 & & & & & & & 46,000 & \\ \hline 1.4 & OA & & (23,000) & & & & & & & (23,000) \\ \hline 1.5 & OA & (22,700) & & & & & & & & 22,700 \\ \hline 1.5 & OA & & & & 1,800 & & & & & 1,800 \\ \hline 1.5 & OA & (960) & & T & & & & & & 960 \\ \hline Oosing. & & & & & & & & & (53,000) & (2,460) \\ \hline \multirow[t]{2}{*}{ Total } & & \begin{tabular}{|l|l|} 53,340 & \\ \end{tabular} & 5,000 & 9,000 & 1,800 & 12,000 & 49,000 & 0 & 0 & 0 \\ \hline & & \multicolumn{2}{|c|}{ Totol Assess = } & 69,140 & & \multicolumn{2}{|c|}{ Total Liobilites \& SE = } & 61,000 & & \\ \hline Yeer?Eisno & & 53,340 & 5,000 & 9,000 & 1,800 & 12,000 & 49,000 & 0 & 0 & 0 \\ \hline 21 & OA & (24,000) & 24,000 & & & & & & & \\ \hline 22 & OA & 7,700 & & & & & 2 & & 7,700 & \\ \hline 2.2 & OA & 54,800 & & & & & & & 54,800 & \\ \hline 2.2 & OA & & (27,400) & & & & & & & 27,400 \\ \hline 2.3 & OA & (24,100) & & & & & & & & 24,100 \\ \hline 2.3 & OA & & & & 1.800 & & & & & 1.800 \\ \hline 2.3 & IA & (960) & & & & & & & & 960 \\ \hline 24 & IA & (2,450) & & & & & & & & 2,450 \\ \hline Oosine & & & & & & & & & (62.500) & (56,710) \\ \hline Total & & 64,330 & 1.600 & 9,000 & 3,600 & 12,000 & \begin{tabular}{|l|l|} 49,000 & \\ \end{tabular} & 0 & 0 & 0 \\ \hline & & FotolAsse & & 78,530 & & Totol Livbloties \& & 56 : & 61,000 & & \\ \hline \end{tabular} \begin{tabular}{|c|c|c|c|c|c|c|c|c|c|c|c|} \hline & \multirow{3}{*}{Year/Trans} & \multicolumn{8}{|c|}{ Balance Sheet } & \multicolumn{2}{|c|}{ Income Statement } \\ \hline & & \multicolumn{5}{|c|}{ Assets } & \multirow{2}{*}{\begin{tabular}{|l|} Labilities \\ Notes Payable \\ \end{tabular}} & \multicolumn{2}{|c|}{ Stockhoiders Equity } & \multirow{2}{*}{ Revenue } & \multirow[t]{2}{*}{-Expense } \\ \hline & & Cashflow & Cash & Inventory & Equipment & AccumulatedDepreciation & & Common Stock & RetainedEarnings & & \\ \hline & Year3Ralance & & 64,330 & 1,600 & 9,000 & 3,600 & 12,000 & 49,000 & 0 & 0 & 0 \\ \hline & 3-1 & OA & (32,000) & 32,000 & & & & & & & \\ \hline & 32 & OA & 9,600 & & & & & & & 9,600 & \\ \hline & 32 & OA & 62,200 & & & & & & & 62,200 & \\ \hline 9 & 3.2 & OA & & (31,100) & & & & + & & & 31,100 \\ \hline 0 & 3.3 & FA & (2,000) & & & & (2,000) & & & & \\ \hline 1. & 34 & OA & (26,900) & & & & & & & & 26,900 \\ \hline 2 & 3-4 & OA & & & & 1,800 & & & & & 1,800 \\ \hline 3 & 34 & LA & (877) & & & & & & & & 877 \\ \hline 14 & 3.5 & FA & (4,900) & & & & & + & & & 4,900 \\ \hline 45 & Oosing & & & & & & & & & (71,800) & (65,577) \\ \hline 46 & Total & & \begin{tabular}{|l|l|} 69,453 \\ \end{tabular} & 2,500 & 9,000 & 5,400 & 10,000 & 49,000 & 0 & 0 & 0 \\ \hline 47 & & & Totol Asse: & & 86,353 & & Total Labilibies 4 & 5E= & 59,000 & & \\ \hline 48 & & & 69,453 & 2,500 & 9,000 & 5,400 & 10,000 & 49,000 & 0 & 0 & 0 \\ \hline 49 & 41 & OA & (33,000) & 33,000 & & & & & & & \\ \hline 50 & 42 & OA & 11,200 & & & & & & & 11,200 & \\ \hline 51 & 42 & OA & 65,600 & & & & & & & 65,600 & \\ \hline 52 & 42 & OA & & (32,800) & & & & & & & 32,800 \\ \hline 53 & 43 & FA & (333) & & & & (333) & & & & \\ \hline 54 & 44 & OA & (29,300) & & & & & & & & 29,300 \\ \hline 55 & 44 & FA & & & & 360 & & & & & 360 \\ \hline 56 & 44 & IA & (773) & & & & & & & & 773 \\ \hline 57 & 4.5 & FA & (4,900) & & & & & & & & 4,900 \\ \hline 58 & Closing & & & & & & & & & (76,800) & (68,133) \\ \hline 59 & Toul & & 77,947 & 2,700 & 9,000 & 5,760 & 9,667 & 49,000 & 0 & 0 & 0 \\ \hline 60 & & & TotorAsse & & 95,407 & & Total Liabilites \& 5 & & 58,667 & & \\ \hline \end{tabular} \begin{tabular}{|c|c|c|c|c|} \hline \multicolumn{5}{|c|}{ Balance Sheet } \\ \hline Assets & & & & \\ \hline Cash & & & & \\ \hline Inventory & & & & \\ \hline Equipment & & & & \\ \hline Accumulated Depreciation & & & & \\ \hline Total Assets & 0 & 0 & 0 & 0 \\ \hline Llabilities & & & & \\ \hline Notes Payable & & & & \\ \hline Total Liabilities & 0 & 0 & 0 & 0 \\ \hline Stockholders Equity & & & & \\ \hline Common Stock & & & & \\ \hline Retained Earnings & & & & \\ \hline Total Stockholders Equity & 0 & 0 & 0 & 0 \\ \hline Totol Liabilities \& SE & 0 & 0 & 0 & \\ \hline \end{tabular} \begin{tabular}{|l|r|r|r|r|} \hline \multicolumn{3}{|c|}{ Statement of Cash Flows } & & \\ \hline Net Cashflow from Operating & & & & \\ \hline Net Cashflow from Investing & & & & \\ \hline Net Cashflow from Financing & & & & \\ \hline Net Change in Cosh & 0 & 0 & 0 & \\ \hline Beginning Cash Balance & & & & \\ \hline Ending Cash Balance & 0 & 0 & 0 & 0 \\ \hline \end{tabular} \begin{tabular}{|c|c|c|c|c|c|c|c|c|c|c|} \hline & \multicolumn{8}{|c|}{ Balance Sheet } & \multicolumn{2}{|c|}{ Income Statement } \\ \hline & \multicolumn{5}{|c|}{ Assets } & \multirow{2}{*}{\begin{tabular}{|c|} Liabilities \\ Notes Parable \\ \end{tabular}} & \multicolumn{2}{|c|}{ Stockholders Equity } & \multirow{2}{*}{ Revenue } & \multirow[t]{2}{*}{ - Expense } \\ \hline Year/Trans & Cashflow & Cash & Inventory & Equipment & AccumulatedDepreciation & & Common Stock & RetainedEarnings & & \\ \hline Year1gabrot & & 0 & 0 & 0 & 0 & 0 & 0 & 0 & 0 & 0 \\ \hline 1-1 & FA & 12,000 & & & & 12,000 & & & & \\ \hline 11 & FA & 49,000 & & & & & 49,000 & & & \\ \hline 1.2 & IA & (9,000) & & 9,000 & & & & & & \\ \hline 1-3 & OA & (28,000) & 28,000 & & & & & & & \\ \hline 14 & OA & 7,000 & & & & & & & 7,000 & \\ \hline 14 & OA & 46,000 & & & & & & & 46,000 & \\ \hline 1.4 & OA & & (23,000) & & & & & & & (23,000) \\ \hline 1.5 & OA & (22,700) & & & & & & & & 22,700 \\ \hline 1.5 & OA & & & & 1,800 & & & & & 1,800 \\ \hline 1.5 & OA & (960) & & T & & & & & & 960 \\ \hline Oosing. & & & & & & & & & (53,000) & (2,460) \\ \hline \multirow[t]{2}{*}{ Total } & & \begin{tabular}{|l|l|} 53,340 & \\ \end{tabular} & 5,000 & 9,000 & 1,800 & 12,000 & 49,000 & 0 & 0 & 0 \\ \hline & & \multicolumn{2}{|c|}{ Totol Assess = } & 69,140 & & \multicolumn{2}{|c|}{ Total Liobilites \& SE = } & 61,000 & & \\ \hline Yeer?Eisno & & 53,340 & 5,000 & 9,000 & 1,800 & 12,000 & 49,000 & 0 & 0 & 0 \\ \hline 21 & OA & (24,000) & 24,000 & & & & & & & \\ \hline 22 & OA & 7,700 & & & & & 2 & & 7,700 & \\ \hline 2.2 & OA & 54,800 & & & & & & & 54,800 & \\ \hline 2.2 & OA & & (27,400) & & & & & & & 27,400 \\ \hline 2.3 & OA & (24,100) & & & & & & & & 24,100 \\ \hline 2.3 & OA & & & & 1.800 & & & & & 1.800 \\ \hline 2.3 & IA & (960) & & & & & & & & 960 \\ \hline 24 & IA & (2,450) & & & & & & & & 2,450 \\ \hline Oosine & & & & & & & & & (62.500) & (56,710) \\ \hline Total & & 64,330 & 1.600 & 9,000 & 3,600 & 12,000 & \begin{tabular}{|l|l|} 49,000 & \\ \end{tabular} & 0 & 0 & 0 \\ \hline & & FotolAsse & & 78,530 & & Totol Livbloties \& & 56 : & 61,000 & & \\ \hline \end{tabular} \begin{tabular}{|c|c|c|c|c|c|c|c|c|c|c|c|} \hline & \multirow{3}{*}{Year/Trans} & \multicolumn{8}{|c|}{ Balance Sheet } & \multicolumn{2}{|c|}{ Income Statement } \\ \hline & & \multicolumn{5}{|c|}{ Assets } & \multirow{2}{*}{\begin{tabular}{|l|} Labilities \\ Notes Payable \\ \end{tabular}} & \multicolumn{2}{|c|}{ Stockhoiders Equity } & \multirow{2}{*}{ Revenue } & \multirow[t]{2}{*}{-Expense } \\ \hline & & Cashflow & Cash & Inventory & Equipment & AccumulatedDepreciation & & Common Stock & RetainedEarnings & & \\ \hline & Year3Ralance & & 64,330 & 1,600 & 9,000 & 3,600 & 12,000 & 49,000 & 0 & 0 & 0 \\ \hline & 3-1 & OA & (32,000) & 32,000 & & & & & & & \\ \hline & 32 & OA & 9,600 & & & & & & & 9,600 & \\ \hline & 32 & OA & 62,200 & & & & & & & 62,200 & \\ \hline 9 & 3.2 & OA & & (31,100) & & & & + & & & 31,100 \\ \hline 0 & 3.3 & FA & (2,000) & & & & (2,000) & & & & \\ \hline 1. & 34 & OA & (26,900) & & & & & & & & 26,900 \\ \hline 2 & 3-4 & OA & & & & 1,800 & & & & & 1,800 \\ \hline 3 & 34 & LA & (877) & & & & & & & & 877 \\ \hline 14 & 3.5 & FA & (4,900) & & & & & + & & & 4,900 \\ \hline 45 & Oosing & & & & & & & & & (71,800) & (65,577) \\ \hline 46 & Total & & \begin{tabular}{|l|l|} 69,453 \\ \end{tabular} & 2,500 & 9,000 & 5,400 & 10,000 & 49,000 & 0 & 0 & 0 \\ \hline 47 & & & Totol Asse: & & 86,353 & & Total Labilibies 4 & 5E= & 59,000 & & \\ \hline 48 & & & 69,453 & 2,500 & 9,000 & 5,400 & 10,000 & 49,000 & 0 & 0 & 0 \\ \hline 49 & 41 & OA & (33,000) & 33,000 & & & & & & & \\ \hline 50 & 42 & OA & 11,200 & & & & & & & 11,200 & \\ \hline 51 & 42 & OA & 65,600 & & & & & & & 65,600 & \\ \hline 52 & 42 & OA & & (32,800) & & & & & & & 32,800 \\ \hline 53 & 43 & FA & (333) & & & & (333) & & & & \\ \hline 54 & 44 & OA & (29,300) & & & & & & & & 29,300 \\ \hline 55 & 44 & FA & & & & 360 & & & & & 360 \\ \hline 56 & 44 & IA & (773) & & & & & & & & 773 \\ \hline 57 & 4.5 & FA & (4,900) & & & & & & & & 4,900 \\ \hline 58 & Closing & & & & & & & & & (76,800) & (68,133) \\ \hline 59 & Toul & & 77,947 & 2,700 & 9,000 & 5,760 & 9,667 & 49,000 & 0 & 0 & 0 \\ \hline 60 & & & TotorAsse & & 95,407 & & Total Liabilites \& 5 & & 58,667 & & \\ \hline \end{tabular} \begin{tabular}{|c|c|c|c|c|} \hline \multicolumn{5}{|c|}{ Balance Sheet } \\ \hline Assets & & & & \\ \hline Cash & & & & \\ \hline Inventory & & & & \\ \hline Equipment & & & & \\ \hline Accumulated Depreciation & & & & \\ \hline Total Assets & 0 & 0 & 0 & 0 \\ \hline Llabilities & & & & \\ \hline Notes Payable & & & & \\ \hline Total Liabilities & 0 & 0 & 0 & 0 \\ \hline Stockholders Equity & & & & \\ \hline Common Stock & & & & \\ \hline Retained Earnings & & & & \\ \hline Total Stockholders Equity & 0 & 0 & 0 & 0 \\ \hline Totol Liabilities \& SE & 0 & 0 & 0 & \\ \hline \end{tabular} \begin{tabular}{|l|r|r|r|r|} \hline \multicolumn{3}{|c|}{ Statement of Cash Flows } & & \\ \hline Net Cashflow from Operating & & & & \\ \hline Net Cashflow from Investing & & & & \\ \hline Net Cashflow from Financing & & & & \\ \hline Net Change in Cosh & 0 & 0 & 0 & \\ \hline Beginning Cash Balance & & & & \\ \hline Ending Cash Balance & 0 & 0 & 0 & 0 \\ \hline \end{tabular}

Step by Step Solution

There are 3 Steps involved in it

1 Expert Approved Answer

Step: 1 Unlock blur-text-image

Question Has Been Solved by an Expert!

Get step-by-step solutions from verified subject matter experts

Step: 2 Unlock

Step: 3 Unlock

Students Have Also Explored These Related Finance Questions!

What's this story about? A Lot of Weeding Masa walked slowly toward the house, stopping now and then to snip off fading flowers, or to pull out weeds growing between the plants. But there were very...

Transactions Plan A 1-1 Start Up Funding Sign Note for $51,000 @ 8% Issue Stock for $10,000 1-2 Purchase Equipment @1/1 Purchase a workbench and tools for $35,000 cash; SL Depreciation 5 yr. useful...

\begin{tabular}{|l|l|l|} \hline \multicolumn{2}{|c|}{ OZARK SALES } \\ \hline \multicolumn{2}{|c|}{ For the Year Ended December 31, Year 1 } \\ \hline Cash flows from operating activities & & \\...

Selected current year-end financial statements of Cabot Corporation follow. (All sales were on credit; selected balance sheet amounts at December 31 of the prior year were inventory, $53,900; total...

You will use this Excel workbook with two worksheets to assist you in completing this part of the assignment. This Excel workbook is to be submitted with your paper. The first worksheet is the...

Please provide answers in columns! \begin{tabular}{|c|c|c|c|c|} \hline \multicolumn{5}{|c|}{ Balance Sheet } \\ \hline Assets & & & & \\ \hline \multicolumn{5}{|l|}{ Cash } \\ \hline...

You are a new staff accountant at Kevin Malones CPAs and Advisors. The Managing Partner, Kevin Malone, is swamped with work and passes off a project to you. The project is for Vance Refrigeration,...

please help us understand why our budgeted financials are not balancing out. I would like your help creating the budgeted balance sheet and income statement for next year. I am exploring expanding to...

Battey Unlimited Financial Planning and Forecasting Assignment Based on information provided in the Excel template, construct a financial model by projecting balance sheet and income statement data...

The assignments are preparing those case study in journal entries and trial balance based on the attachments data and scenario. 1. Inventory valuation, Journal Entries and Trial balance 2. Property,...

please help!! thank you in advance! Required information Exercise 9-8A (Algo) Current liabilities Lo 9-1, 9-2, 9-4 [The following information applies to the questions displayed below] The following...

Rework Problem 13 assuming the following: In Problem 13, Wildcat, Inc., has estimated sales (in millions) for the next four quarters as follows: Sales for the first quarter of the year after this one...

Do you think expectancy theory is too complex for direct use in organizational settings? Why or why not?

As stated in Discussion # 1 in on healthcare finance, moolah - money makes the healthcare world go 'round, but what happens when robots start running the show? Imagine a future where robotic...

last two options for the multiple choice are : performance management development A construction equipment manufacturer, Roswell Corporation, is focusing on becoming a leader in sustainability in...

2. Practice listening with your eyes as discussed in this chapter. When you go to your next class, observe your instructor or whoever is speaking. Form an overall impression of the speaker from...

3. As you become a more critical listener, inquire about inconsistencies when you observe them in conversation. For example, if your friend offers you verbal and nonverbal messages that contradict...

1. Describe a time when you listened well. How do you know you listened well? Where were you? Who were you with? What were your goals? Did you adapt your listening to the situational, cultural, or...