ABC Inc. is incorporated in California, USA on Jan 1st 2011 to take over a local retail chain.

The objective of the company is to supply goods of everyday use to customers at the most competitive prices.

ABC has established a chain of stores throughout USA. The retail operations of the company are so designed

that customers can shop seamlessly in stores and online.

Balance Sheet of ABC Inc. on December 31, 2013

ASSETS

Current Assets

Cash and Cash Equivalent 11,980

Accounts Receivables 20,520

Inventory 317,060

Inventory of Premiums (@0.10 per premium) 660

Total Current Assets 350,220

LONG TERM ASSETS

Investments 66,775

Property Plant and Equipment 750,000

Less Accumulated Depreciation 90,000 660,000

Total Long Term Assets 726,775

INTANGIBLE ASSETS

Trade Marks 190,000

Total Assets 1,266,995

LIABILITIES AND SHAREHOLDERS' EQUITY

Current Liabilities

Accounts Payable 50,772

Liability for Premiums and Coupons 550

5% Short Term Notes Payable due on March 31, 2016 8,000

Accrued Interest on 6% Bonds Payable 3,000

Total Current Liabilities 62,272

6% Bonds Payable due 2020 100,000

Unamortized Discount on Bonds Payable 6,732 93,268

Total Liabilities 155,540

Stockholder's Equity

Common Stock

125,000 shares, par value $1 authorized 100,000 shares issued and outstanding

130,000

Paid in Capital in Excess of Par 946,000

Retained Earnings 35,455

Total Stockholders' Equ 1,111,455

Total Liabilities and Stockholders' Equity 1,266,995

ABC provides us financial and business related data for 2016 below.

1. Trades Marks were acquired for $200,000 in 2013.Estimated useful at the time of acquisition was 20 years

There was a litigation brought out by a competitor against the Trade Mark. ABC could successfully defend this litigation

at a cost of $ 45,000. New useful life of Trade Mark is estimated to be 25 years from the date of acquisition.

2. All sales are on credit and total $ 940,560. COGS are $780,650.

3. Included in the total sales of $940,560 are the sales of ABC brand 6000 soap powder boxes ABC includes

one coupon in every soap powder box. Customers can redeem 4 coupons for one Kitchen utensil. Based on

past experience 60% of the coupons are redeemed by customers. During 2016 3,400 coupons were redeemed.

Purchase of premiums during 2014 total 1,000 premiums @ $1.10 each on credit.

4. 6% Bonds Payable are issued on Jan 1 2013 to yield 8% interest. Interest is paid semi-annually on Jan 1st and June 30th.

General Products can redeem these Bonds any time after June 30, 2014 @ 101.

5. To take advantage of lower interest rates and to finance the redemption of 6% Bonds on Sept.1st 2014, ABC

issued 5%Bonds in the face value of $100,000 to yield 6% The maturity period of these 5% Bonds is 10 years and in

terest is paid semi-annually on 1st Jan and 30th June. The proceeds from the issue of 5% Bonds are used to red

eem 6% Bonds Payable @ 101 on Sept.1st 2014.

6. Selling Administrative Expenses excluding depreciation are $87,345. PP&E is depreciated on Straight

Line Method over 25 years of life.

7. Cash collected from customers total $906,450

8. Cash paid to suppliers for credit purchases total $728,254

9. Purchases of inventory total $689,525.All purchases are on credit.

10. ABC purchased Land for $30,000 for construction of building

Requirements

Record the necessary journal entries for 2016

Prepare Income Statement (Should be 18,200) and Retained Earnings Statement for the year 2016

Prepare Balance Sheet on December 31,2016

Show full work of all the financial items reported in Income Statement and Balance Sheet.