As a recently hired accountant for a small business, SMC, Inc., you are provided with last years balance sheet, income statement, and post-closing trial balance to familiarize yourself with the business. SMC, Inc. Balance Sheet December 31, 2017

SMC, Inc.

Balance Sheet

December 31, 2017

Assets

Cash .................. $34,500

Accounts receivable ................................................................................ 25,000

Inventory .................................................................................................. 10,000

Supplies ................................................................................................... 200

Total assets.............................................................................................. $69,700 Liabilities and Stockholders Equity Liabilities:

Accounts payable ............................................................................. $12,000

Salaries payable ............................................................................... 1,000

Income taxes payable ...................................................................... 3,675

Total liabilities........................ $16,675

Stockholdersequity:

Capital stock (10,000 shares outstanding).................................... $25,000

Retained earnings ............................................................................ 28,025

Total stockholders equity ....................................................................... 53,025

Total liabilities and stockholders equity................................................ $69,700

SMC, Inc.

Income Statement

For the Year Ended December 31, 2017

Sales revenue .......................................................................................... $110,000

Rent revenue ........................................................................................... 1,000

Total revenues ......................................................................................... $111,000

Less cost of goods sold........................................................................... 60,000

Gross margin ........................................................................................... $ 51,000

Less operating expenses:

Supplies expense ............................................................................. $ 400

Salaries expense .............................................................................. 22,000

Miscellaneous expense ................................................................... 4,100

26,500 Income before taxes................................................................................ $ 24,500

Less income taxes................................................................................... 3,675

Net income............................................................................................... $ 20,825

Earnings per share ( $20,825 / 10,000 shares) $ 2.08

SMC, Inc.

Post-Closing Trial Balance

December 31, 2017

Debits Credits Cash ......................................................................................................... $34,500

Accounts Receivable ............................................................................... 25,000

Inventory .................................................................................................. 10,000

Supplies ................................................................................................... 200

Accounts Payable .................................................................................... $12,000

Salaries Payable ...................................................................................... 1,000

Income Taxes Payable............................................................................. 3,675

Capital Stock............................................................................................ 25,000

Retained Earnings ................................................................................... 28,025

Totals........................................................................................................ $69,700 $69,700 You are also given the following information that summarizes the business activity for the current year, 2018

a. Issued 10,000 additional shares of capital stock for $45,000 cash on January 1st.

b. Borrowed $20,000 on March 1, 2018, from Downtown Bank as a long-term loan. The interest rate on the loan is 5% and Interest for the year is payable on January 1, 2019.

c. Paid $7,200 cash on April1 to lease a building for one year.

d. Received $4,800 on May 1 from a tenant for one years rent.

e. Paid $2,400 on June 1 for a one-year insurance policy.

f. Purchased $2,570 of supplies for cash on June 15th.

g. Purchased inventory for $100,000 on account on July 1.

h. August 1, sold inventory for $165,000 on account; cost of the merchandise sold was $92,000.

i. Collected $105,000 cash from customers accounts receivable on August 20th.

j. September 1, Paid $80,000 cash for inventories purchased earlier during the year.

k. September 20th, paid $32,000 for sales reps salaries, including $1,000 owed at the beginning of 2016.

l. Dividends for $8,500 were paid on October 20th.

m. The income taxes payable at the beginning of 2018 were paid on November 15th.

n. For adjusting entries, all prepaid expenses are initially recorded as assets, and all unearned revenues are initially recorded as liabilities.

o. At year-end, $600 worth of supplies are on hand.

p. At year-end, an additional $9,100 of sales salaries are owed, but have not yet been paid.

q. Prepare an adjusting entry to recognize the taxes owed for 2018. The corporate tax rate is 25% of the income before income taxes.

You are asked to do the following on an excel spreadsheet:

After the adjusting entries are posted, prepare an adjusted trial balance, an income statement, statement of retained earnings and a balance sheet for 2018. The format of your statements should mirror those prepared by the company in 2017.