The following information pertains to Tracies Flowers Inc., a corporation owned by Ms. Tracie Lyons. The company opened for business in 2009. Tracies uses the cash basis of accounting during the year. Each year, at year end, the companys CPA, Amanda Paquette, converts the cash basis books to the accrual basis. The results of any adjustments made on 12/31/20 and any reversing entries made on 1/2/21 are reflected in the unadjusted trial balance below.

Tracies Flowers
Unadjusted trial Balance
December 31, 2020
			Dr.	Cr.
Cash			$225,600 249,000
Short term investments Accounts receivable			116,200
Allowance for doubtful accounts				$20,000
Inventory			62,000
Furniture and Fixtures			218,200
Accumulated depreciation, Furniture & Fixtures				32,400
Accounts payable,				42,000
Notes payable 4%, due 3/31/21				200,000
Retained earnings				242,000
Sales				1,749,100
Cost of Goods Sold			921,600
Fencing expense			80,000
Salaries expense			262,000
Income tax expense			45,000
Interest expense				6,000
Insurance expense			34,100
Rent expense			34,200
Utilities expense			12,600
Freight out			17,000
Travel expense			14,000
TOTALS			$2,291,500	$2,291,500

Ms. Lyons has developed plans to expand into the wholesale flower market and is in the process of negotiating a bank loan with Dedham Savings Bank to finance the expansion. The bank is requesting financial statements prepared on the accrual basis of accounting for 2020 from the company. During the course of her review engagement, Amanda Paquette, CPA, obtained the following information:

1. Amounts due from customers totaled $175,000 at 12/31/2020.

2. In analyzing amounts due from customers at 12/31/2020, Paquette discovers that Tracies has a $6,000 receivable more than 9 months overdue from Jims Retail Store. Paquette discovers that Jims filed for bankruptcy on 12/02/2020 and determines that it is highly unlikely that Tracies will recover any of the $6,000 and that the amount should be written off.

3. A further analysis and aging of accounts 1receivable at 12/31/2020 shows approximately $18,000 of potential uncollectible accounts other than the Jims Retail Store account.

4. On May 1, 2020, Tracies paid $26,100 to renew its comprehensive insurance coverage for one year. The premium on the previous one year policy, which expired on April 30, 2020, was $24,000. The company made the appropriate adjusted entry on 12/31/2019, which was subsequently reversed on 1/2/2020.

5. Tracies installed new fencing around the perimeter of the property. The installation was completed on 6/28/2020 at a cost of $80,000. Tracie estimates the useful life of the fencing to be 20 years. Tracie uses straight-line depreciation.

6. The note payable was taken out on 4/1/2019. A proper accrual was made at 12/31/19 and the entry was reversed at 1/2/2020. All principal and interest are due at maturity.

7. On December 29, 2020, Tracie hired a new store manager with an annual salary of $60,000. His first day of work is Monday, January 7^th, 2021.

8. All employees are paid bi-weekly on Thursday. The average payroll is $6,000 weekly for a 6-day workweek. Employees were last paid on 12/31/2020 for the week ended 12/26/2020. Tracie is giving all employees Christmas and the day after off, as a paid holiday.

9. Tracies has made estimated tax payments of $15,000 per quarter for the first three quarters of 2018. Tracies tax rate is 21% of pretax income.

Required:

a. Prepare a 10-column worksheet for Tracies Flowers for the year ended December 31, 2020.

b. Prepare a separate work paper showing your adjusting entries. Show any computations and provide explanations.

c. Prepare accrual basis financial statements for 2020 (multiple-step income statement, classified balance sheet, and statement of retained earnings) in good form. A cash flow statement is not required.

HELPPPP