Based on the above information. Please complete schedule M-3 part II lines 7, 13, 17, 26, 27, 28, 29, & 30 columns A and D

For the 2019 Tax Year in the United States.

1. On November 1, 2008, Janet Morton and Kim Wong formed Pet Kingdom, Inc., to sell pets and pet supplies. Pertinent information regarding Pet Kingdom is summarized as follows. Pet Kingdom's business address is 1010 Northwest Parkway, Dallas, TX 75225, its telephone number is (214) 555-2211; and its e-mail address is petkingdom@pki.com The employer identification number is 11-1111111, and the principal business activity code is 453910. Janet and Kim each own 50% of the common stock, Janet is president and Kim is vice president of the company. No other class of stock is authorized. Both Janet and Kim are full-time employees of Pet Kingdom. Janet's Social Security number is 123-45-6789, and Kim's Social Security number is 987-65-4321 Pet Kingdom is an accrual method, calendar year taxpayer. Inventories are deter- mined using FIFO and the lower of cost or market method. Pet Kingdom uses the straight-line method of depreciation for book purposes and accelerated deprecia- tion (MACRS) for tax purposes. . During 2018, the corporation distributed cash dividends of $250,000. Pet Kingdom's financial statements for 2018 are shown below Income Statement Income Gross sales $5,750,000 Sales returns and allowances (200,000) Net sales $ 5,550,000 Cost of goods sold (2,300,000) Gross profit $3,250,000 Dividends received from stock investments in less-than-20% owned U.S. corporations 43,750 Interest income: State bonds $ 15,000 Certificates of deposit 20,000 Total income $ 3,328,750 continued 35,000 Expenses Salaries-officers: Janet Morton $ 262,500 Kim Wong 262,500 $525,000 Salaries-clerical and sales 725,000 Taxes (state, local, and payroll) 238,000 Repairs and maintenance 140,000 Interest expense: Loan to purchase state bonds $ 9,000 Other business loans 207,000 216,000 Advertising 58,000 Rental expense 109,000 Depreciation 106,000 Charitable contributions 38,000 Employee benefit programs 60,000 Premiums on term life insurance policies on lives of Janet Morton and Kim Wong: Pet Kingdom is the designated beneficiary 40,000 Total expenses (2,255,000) Net income before taxes $ 1,073,750 Federal income tax 221,734) Net income per books $ 852,016 Depreciation for tax purposes is $130,000. You are not provided enough detailed data to complete a Form 4562 depreciation. If you solve this problem using Intuit ProConnect, enter the amount of depreciation on line 20 of Form 1120 Balance Sheet Assets January 1, 2018 December 31, 2018 Cash $ 1,200,000 $ 1,039,461 Trade notes and accounts receivable 2,062,500 2,147,000 Inventories 2,750,000 3,030,000 Stock investment 1,125,000 1,125,000 State bonds 375,000 375,000 Certificates of deposit 400,000 400,000 Prepaid Federal tax -0- 2,266 Buildings and other depreciable assets 5,455,000 5,455,000 Accumulated depreciation (606,000) (712,000) Land 812,500 812,500 Other assets 140,000 128,500 Total assets $13,714,000 $13,802,727 Liabilities and Equity January 1, 2018 December 31, 2018 Accounts payable $ 2,284,000 $ 1,840,711 Other current liabilities 175,000 155,000 Mortgages 4,625,000 4,575,000 Capital stock 2,500,000 2,500,000 Retained earnings 4,130,000 4,732,016 Total liabilities and equity $13,714,000 $13,802,727 During 2018, Pet Kingdom made estimated tax payments of $56,000 each quarter to the IRS. Prepare a Form 1120 for Pet Kingdom for tax year 2018 (if the final 2018 Form 1120 is not available, see if a draft 2018 Form 1120 is available on the IRS website). Schche M3 -2,221,250 0 0 2,084,000 25 Other income (loss) items with differences (attach statement)... 26 Total income (loss) items. Combine lines 1 through 25... 27 Total expense/deduction items (from Part III, line 39) 28 Other items with no differences... 29a Mixed groups, see Instructions. All others, combine lines 26 through 28. b PC Insurance subgroup reconciliation totals Life insurance subgroup reconciliation totals 30 Reconciliation totals. Combine lines 29a through 290 Note: Line 30. column (a), must equal Part 1, line 11, and column (d) must equal Form 1120, page 1, line 28. Schedule M 3 (Form 1120) (Rev. 12-2019) Schedule M Frem 11201 Rey 12-2019 Page 1