Pictures are in order as posted. i need help in preparing a statement of affairs to show patsy knights capital on january 1 2018

A101 Mit WandACRON Preston M Profile Freelans X Fin Act 1 Picture Tools Gatement office Sycar nferences Mailings Review View Help Format Search Bank Summary S 60.000 Balance on 1 January 2018 Receipts: Receivables Cash bank 350,000 22.200 372,200 432,200 Payments: Trade payables Rent Machinery Wages Insurance Customers (dishonoured cheque) Loan interest Balance on December 2018 310.000 10.100 30,400 90.200 8,050 800 950 (450.500) (18.300) $ Cash Summary Balance on 1 January 2018 Receipts: Cash sales Receivables S 10,000 90,700 10.100 100.800 110,800 Payments: Drawings Repairs Electricity Cash banked Balance on December 2018 60,600 10,400 5,070 22.200 (98,270 12.530 EN O II The following referred to 2018 Bad debts written off Goods withdrawn by Patsy Knight for own use Credit note issued by Patsy Knight Discounts allowed by trade suppliers Discounts allowed to trade customers Goods returned to trade suppliers 2,040 10,200 6,040 4,040 8,000 6.900 O Picture Tools References Mailings Review View Help Format Search Further checks revealed the following during 2018: . During the financial year a trade debt of $10.200 owed by Linda Grayson was offset against the $20,000 owing to the same Linda Grayson a trade creditor. . In addition to the goods returned above, Jane Hutton, a cash sales customer returned goods during the financial year amounting to $7,000. Jane Hutton was repaid her $7,000 from the daily cash sales. This was not yet reflected in the business records. Patsy Knight grants a credit period of 30 days to customers. The closing trade receivables" balance includes a debt of $8,000 from Favela Brown. The goods were sold to Favela in November 2017. Favela went to the United States of America for a two (2) weeks' vacation in February 2018. On December 31, 2018 Favela was still in the USA Patsy Knight keeps a cash float of $10,000 for change in his retail outlet. Excess cash is deposited in the bank account and cash shortfall is taken from the bank. The accounting fee for preparing the 2018 financial statements is estimated at $45,000 The following additional information is also available: 1 January 31 December 2018 s Inventories 9,400 Machinery 40,400 Rent paid in advanced 1.000 Rent outstanding 1,050 Trade receivables 18,100 19,200 Trade payables 15,700 14,800 Loan from bank at 10% 17.000 17,000 Loan interest owing 750 2018 $ 8.300 19,800