hello, I have prepared a balance sheet for the beginning of the year but I also need to provide one for the end of the year and was hoping you could help me with that.

here is the question and the information I used. and I will provide the balance sheet I have for the beginning of the year.

1.

Financial Statements:

I need to make a Balance Sheet as of the end of 20XX

based on the data provided below for year 20XX. All

sales are collected when the sale is made and all expenses are paid when the expense is

incurred.

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

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 = $450

I came up with this for the balance sheet

Assets

CurrentAssets:

Cash $10,000.00

Accounts Receivables $ 0.00-

Raw materials inventory $10,500.00

Equipment $5,000.00

---------------------------------------------------

TotalCurrentAssets $25,500.00

Less :

Accumulated Depreciation $(1,000.00)

TotalAssets: $24,500.00

Liabilities & Owner's Equity

Current Liabilities :Accounts Payable$-

Note Payable$5,000.00

Total Current Liabilities :$5,000.00

Owners' Equity :

Common stock$15,000.00

Retained Earnings$4,500.00

Total Owners' Equity :$19,500.00

Total Liabilities & Owners' equity :$24,500.00

With the information provided can you help me come up with a balance sheet to show the difference from the beginning which I think is what I did compared to the end of the year so I need two sets of calculations.