I need some help with the following information. Thanks in advance!

selling exp.	1,900,000	allowance for bad debts	45,000	additional paid-in cap.	800,000	income tax	68,880
acc. payable	577,000	payroll tax exp.	30,000	acc. rec.	760,000	cash	172,000
interest exp.	151,000	investment income	79,000	marketable security	729,000	common stock ($2 par)	400,000
research exp.	200,000	land	278,000	ret. earnings	178,000	merch. inv.	500,000
dividends declared and paid	20,000	building	971,120	notes pay. ($50,000 will be repaid in the next yr.)	600,000	accum. dep. in building	200,000
treasury stocks	60,000	prepaid insurance	20,000	CGS	4,700,000
admin. exp.	800,000	bonds pay.	500,000	sales	7,921,000

Prepare an income statement and statement of changes in stockholders' equity for the year ended December 31, 2012, and a balance sheet at December 31, 2012, for Shae, Inc.