2017 MGMT640-Team-Project -MGMT 640 9039 Financial Decision Making for Managers (2175) nancial Statements: Develop an Income Statement for 20XX, Cash Flow Statement for 20XX, and Balance heet as of the end of 20XX based on the data provided below for year 20XX. All sales are collected when t ale is made and all expenses are paid when the expense is incurred. Explain the purpose of each financial statement. 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 (53 per unit-S1260 Utilities = $900 Office supplies = $800 Depreciation expense (straight line) $800 Income tax rate = 26 % 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. 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 Equipments $5000 (This includes the $1000 cost of the equipment sold in 20xx). Accumulated depreciation $1,000 (This indludes the accumulated depreciation of 200for the equipment sold in 20XX Accounts payable SO (Cash is paid at the time of purchase.) Note payable $5000 (This is the note payable which is repaild in 20xx) Common stock $15000 Retained earnings = $4500 d eamings