For December 31, 2012, the balance sheet of Baxter Corporation was as follows:

Current Assets			Liabilities
Cash	$	12,000	Accounts payable	$	14,000
Accounts receivable		17,000	Notes payable		22,000
Inventory		27,000	Bonds payable		52,000
Prepaid expenses		12,200
Fixed Assets			Stockholders Equity
Gross plant and equipment	$	252,000	Preferred stock	$	22,000
Less: Accumulated depreciation		50,400	Common stock		57,000
			Paid-in capital		27,000
Net plant and equipment		201,600	Retained earnings		75,800
Total assets	$	269,800	Total liabilities and stockholders equity	$	269,800

Sales for 2013 were $230,000, and the cost of goods sold was 60 percent of sales. Selling and administrative expense was $23,000. Depreciation expense was 10 percent of plant and equipment (gross) at the beginning of the year. Interest expense for the notes payable was 12 percent, while the interest rate on the bonds payable was 14 percent. This interest expense is based on December 31, 2012 balances. The tax rate averaged 30 percent.

$2,200 in preferred stock dividends were paid and $3,836 in dividends were paid to common stockholders. There were 10,000 shares of common stock outstanding.

During 2013, the cash balance and prepaid expenses balances were unchanged. Accounts receivable and inventory increased by 12 percent. A new machine was purchased on December 31, 2013, at a cost of $37,000.

Accounts payable increased by 30 percent. Notes payable increased by $6,200 and bonds payable decreased by $11,000, both at the end of the year. The preferred stock, common stock, and capital paid in excess of par accounts did not change.

Prepare an income statement for 2013

Prepare a statement of retained earnings for 2013

Prepare a balance sheet as of December 31, 2013