Programs Plus is a retail firm that sells computer programs for home and business use. Programs Plus operates in a state with no sales tax. On December $31,20$X$1,$ its general ledger contained the accounts and balances shown below:

ACCOUNTS BALANCES

Cash $ $15,280$ Dr$.$

Accounts Receivable $26,600$ Dr$.$

Allowance for Doubtful Accounts $95$ Cr$.$

Merchandise Inventory $62,375$ Dr$.$

Supplies $6,740$ Dr$.$

Prepaid Insurance $2,380$ Dr$.$

Equipment $34,000$ Dr$.$

Accumulated Depreciation$$Equipment $10,100$ Cr$.$

Notes Payable $7,264$ Cr$.$

Accounts Payable $6,500$ Cr$.$

Social Security Tax Payable $560$ Cr$.$

Medicare Tax Payable $130$ Cr$.$

Yasser Tousson, Capital $93,620$ Cr$.$

Yasser Tousson, Drawing $50,000$ Dr$.$

Sales $514,980$ Cr$.$

Sales Returns and Allowances $9,600$ Dr$.$

Purchases $319,430$ Dr$.$

Freight In $3,600$ Dr$.$

Purchases Returns and Allowances $7,145$ Cr$.$

Purchases Discounts $5,760$ Cr$.$

Rent Expense $14,500$ Dr$.$

Telephone Expense $2,164$ Dr$.$

Salaries Expense $92,000$ Dr$.$

Payroll Taxes Expense $7,300$ Dr$.$

Interest Expense $185$ Dr$.$

The data needed for the adjustments on December $31$ are as follows:

a$.-$b$.$ Ending merchandise inventory, $$67,850.$

Uncollectible accounts, $0\mathrm{.}5$ percent of net credit sales of $$245,000.$

Supplies on hand December $31,$ $$1,020.$

Expired insurance, $$1,190.$

Depreciation Expense$$Equipment$,$ $$5,600.$

Accrued interest expense on notes payable, $$325.$

Accrued salaries, $$2,100.$

Social Security Tax Payable $(6\mathrm{.}2$ percent$)$ and Medicare Tax Payable $(1\mathrm{.}45$ percent$)$ of accrued salaries.

The following accounts had zero balances:

Salaries Payable

Interest Payable

Income Summary

Supplies Expense

Insurance Expense

Depreciation Expense$$Equipment

Uncollectible Accounts Expense

Required:

Prepare a worksheet for the year ended December $31,20$X$1.$

Prepare a classified income statement. The firm does not divide its operating expenses into selling and administrative expenses.

Prepare a statement of owner$$s equity. No additional investments were made during the period.

Prepare a classified balance sheet. All notes payable are due within one year.

Journalize the adjusting entries.

Journalize the closing entries.

Journalize the reversing entries.

Analyze:

By what percentage did the owner$$s capital account change in the period from January $1,20$X$1,$ to December $31,20$X$1?$

Please use my exact numbers. Please do income statement, statement of owners equity, Balance sheet, Journalize adjusting entries, Journalize closing entries, Journalize the reversing entries. ALONG WITH FILLING OUT THE PROVIDED SCREENSHOT.