What is the balance statement for the year with the following information

What is the balance statement for the year with the following information
(not all data may be needed or relevant)?:

a. Income Statement Data for 20XX:

 Units produced and sold = 420

 Sales ($80 per unit selling price) = $33600

 Cost of goods sold ($30 per unit, all variable costs) = $12600

 Labor = $0 (Mr. and Mr. Lee were the only ones working and did not pay
themselves)

 Advertising fees =$2000

 Bank fees = $150

 Phone/internet = $1200

 Shipping ($3 per unit) = $1260

 Utilities = $900

 Office supplies = $800

 Interest expense on note payable = $350

 Depreciation expense (straight line) = $800

 Income tax rate = 26 %

b. Other Financial Data for 20XX:

 Proceeds from sale of equipment = $3000. The equipment originally cost $1000
and had accumulated depreciation of $200.

 Purchase of equipment = $1600 (The machine is purchased on the last day of 20XX so no depreciation expense is recorded.)

 Repayment of note payable = $5000

 Consider any data relevant from the income statement.

c. Balance Sheet Data for Beginning of 20XX:

 Cash and cash equivalents = $10000

 Accounts receivable = $0 (Cash is received at time of sale)

 Raw materials inventory = $10500

 Equipment = $5000 (This includes the $1000 cost of the equipment sold in 20XX).

 Accumulated depreciation = $1,000 (This includes the accumulated depreciation
of 200 for the equipment sold in 20XX.

 Accounts payable = $0 (Cash is paid at the time of purchase.)

 Note payable = $5000 (This is the note payable which is repaid in 20XX)

 Common stock = $15000

 Retained earnings = $4500

Looking for a Similar Assignment? Order now and Get 10% Discount! Use Coupon Code "Newclient"