PB8784 Last Modified 3m ago + Fic Home Insert Page Layout Formulas Data Review View Cut Arial 10 AA == Wrap Test Copy Parte BIU A A- == Merge & Center Format Panter Capboard Fant Alignment 1126 x So D . I See The Light Projected Income Statement For the Period Ending December 31, 201 Sales Colofo Gross Pr Sale Ex Floed Variabl 25,000 lamps $45.00 $30.00 $23,000.00 (Common) $3.00 75,000.00 $ 98,000.00 $1,125,000.00 750,000.00 $375,000.00 Administrative Expense Food Variable Total Seling and Administrative Expenses Net Prof $2.00 $42,000.00 50,000.00 200000 190,000.00 $105,000.00 I See The Light Projected Balance Sheet As of December 31, 201 Current A Accounts Receivab kventory Raw Material Lang Kita Work in Pre Finished Goods Total Current Asset Food Assets Equipment Acccato Total Fled Assets Tual Avata Current Liabilities Accourts Payable Total Scher's Equity Common Stock Retained Earnings Total Stock Equity Total Liables and Stockholder's Equity 500 $10.00 3000 $30.00 $ 34,710.00 67,500.00 8,000.00 90,000.00 $ 200,210.00 $ 20,000.00 6,300.00 13.200.00 $ 215,410 00 $17,00000 147,410.00 $ 54,000.00 $ 54,000.00 158,410.00 $213,410.00 K Number FAQ 4 5 b 7 B 9 10 11 12 13 14 15 10 17 Ready Accessibility instigate Type here to search N Search (Al-Q Conditional Format as Formatting-Table- Microsoft OneDrive pietro barbagio Comments Share AutoSum Insert Delete Format Clear- Sort & Find & Filler-Select- Analyze Dala Sensitivity Style Cels Edeng Analy Senutivity P Q B v W X Y 7 AA AC AD 12 Ar AG AH 74F Mostly doudy 4 ENG 12:00 PM 4/30/7022 85%