Your Name, Inc.

Balance Sheet

12/31/2017

Current Assets

Cash$17,000

Marketable Securities (Short-term)2,000

Accounts Receivable14,000

Allowance for Bad Debt(2,000)

Inventory15,000

Prepaid Insurance5,000

Total Current Assets$51,000

Property, Plant, and Equipment

Land$30,000

Building 150,000

Accumulated Dep. - Building(45,000)

Equipment 100,000

Accumulated Dep. - Equipment(20,000)

Total PPE$215,000

Total Assets$266,000

Current Liabilities

Accounts Payable$9,000

Unearned Revenue2,000

Income Taxes Payable3,000

Total Current Liabilities$14,000

Long-term Liabilities

Bonds, 10%, due in 2022$100,000

Equity

Common Stock $ 50,000

(100,000 authorized, 50,000 issued)

Additional Pd.-in Capital80,000

Retained Earnings22,000

Total Equity$152,000

Total Liabilities & Equity$266,000

Additional Information (for all entries; please see the posted Excel spreadsheet):

1. Sales for 2018 are $310,000.All sales are on credit.
2. Gross Margin ratio is 40 percent
3. Accounts Receivable:

i.$190,000 of the accounts receivable is paid by the end of the year (the remaining balance remains on the balance sheet).

ii.$4,000 of A/R is written off during the year.

iii.5% of A/R (after write-off and collections) is considered to be uncollectible.

1. Inventory:

i.Inventory purchases are $180,000, all on credit.

ii.All accounts payable is from inventory purchases; all but $12,000 of inventory purchased is paid by the end of the year.

1. Additional equipment is purchased on 4/1/18 for $20,000 cash.All equipment when new, including the new purchase, has/had a 5-year life, no salvage value, and is depreciated using the straight-line method.
2. The building depreciates at $5,000 per year.
3. Half of the marketable securities were sold for $1,200. The FMV and cost of the other half of the securities are the same, so no adjustment to FMV is required.
4. Salaries are $2,200 per month (12 months of salaries expense must be booked).It is expected that one-half month will be owed on 12/31/18 because of when payday falls (therefore, 11.5 months of salaries have been paid and month is still owed to the employees at year end).
5. $55,000 in cash is borrowed on 9/30/18 by issuing a Note Payable. Interest is 8% per year.
6. The bonds were sold at face value last December and pay interest on Dec. 31, 2018.
7. 10,000 additional shares of stock were sold for $3 a share.
8. Insurance costing $18,000 was purchased on 6/1/18 (the same time in which the old policy expired.The new policy was for 12 months).
9. On Dec. 31, 2018, 1000 shares of stock are repurchased from the market at $2.90/share (treasury stock).
10. The tax rate is 30 percent.Income taxes for the current year are due and therefore paid during the first two months of the next year (you will have to complete an entry to pay the 2017 taxes, however the 2018 taxes will not be paid until the end of January 2019).
11. Dividends of $3,000 were paid during 2018.
12. The unearned revenue has been earned during the year (classified as other revenue on the multi-step income stmt.).

Required Labeled Sheets (all statements should be for 2018):

1. Data Sheet for Additional Data
2. Entries: Basic and Adjusting (you do not have to show closing entries, however, keep in mind all temporary accounts are closed to retained earnings)
3. Adjusted Trial Balance for 2018 (includes the posted amounts of all entries and adjusting entries)
4. Multi-step Income Statement
5. Retained Earnings Statement
6. Classified Balance Sheet
7. Cash Flow Statement
8. Post-Close Trial Balance for 2018

The Post-Close Trial Balance for 2017 is provided below (based on the above balance sheet).This can be used as a starting point or you can use the above Balance Sheet; keep in mind all debits and credits ALWAYS equal AND Assets = Liabilities + Equity:

Your Name, Inc.

Post Close Trial Balance

31-Dec-17

DEBITS

CREDITS

Cash

17,000

Marketable Securities

2,000

Accounts Rec.

14,000

Allowance for Bad Debt

2,000

Inventory

15,000

Prepaid Insurance

5,000

Land

30,000

Building

150,000

Accumulated Dep. - Building

45,000

Equipment

100,000

Accumulated Dep. - Equipment

20,000

Accounts Payable

9,000

Salaries Payable

Unearned Revenue

2,000

Interest Payable

Income Taxes Payable

3,000

Note Payable

Bonds

100,000

Common Stock

50,000

Additional Pd-in-Capital

80,000

Retained Earnings

22,000

333,000

333,000

I need help on this project please.