Record the necessary journal entries for 2016 Prepare Income Statement 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. Please round your calculations closest to $. Ignore tax

Total Assets should be a total of : $1,238,692

Net Income total should be: $18,200

Ending balance in retained earnings is : $53,655

Accounts receivable ending balance is: $54,630

Accounts Payable ending balance is: 13,093

Ending Cash balance $5,319

Interest payable $ 2,593

Total current Liabilities $16,291

Total Stockholders' Equity $1,129,655

Balance Sheet of GeneralProducts Inc. on December 31, 2015 ASSETS Current Assets Cash and Cash Equivalent 11,980 Accounts Receivables 20,520 Inventory 317,060 Inventory of Premiums (@0.10 per premium) 660 350,220 Total Current Assets LONG TERM ASSETS Investments 66,775 750,000 Property Plant and Equipment 660,000 Less Accumulated Depreciation 90,000 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 8,000 5% Short Term Notes Payable due on March 31, 2016 Accrued Interest on 6% Bonds Payable 3,000 Total Current Liabilities 62,272 6% Bonds Payable due 2020 100,000 Unamortized Discount on Bonds Pavable 6.732 93.268 Total Liabilities 155,540 Stockholder's Equity Common Stock 125,000 shares, par value $1 authorized 100,000 shares issued 130,000 and outstanding Paid in Capital in Excess of Par 946,000 Retained Earnings 35,455 Total Stockholders' Equity 1,111,455 Total Liabilities and Stockholders' Equity 1,266,995 1. Trades Marks were acquired for $200,000 in 2015.Estimated useful at the time of acquisition was 20 years There was a litigation brought out by a competitor against the Trade Mark. GeneralProducts 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 GeneralProducts brand 6000 soap powder boxes GeneralProducts 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 2016 total 1,000 premiums @ $1.10 each on credit. 4. 6% Bonds Payable are issued on Jan 1 2015 to yield 8% interest. Interest is paid semi-annualy on Jan 1st and June 30th. General Products can redeem these Bonds any time after June 30,2016 @ 101. 5. To take advantage of lower interest rates and to finance the redemption of 6% Bonds on Sept.1st 2016, GeneralProducts issued 5%Bonds in the face value of $100,000 to yield 6% The maturity period of these 5% Bonds is 10 years and interest is paid semi- annually on 1st Jan and 30th June. The proceeds from the issue of 5% Bonds are used to redeem 6% Bonds Payable @ 101 on Sept. 1st 2016. 6. Selling Administrative Expenses excluding depreciation are $87,345. PP&E is depreciated on Striaght 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. Purcahses of inventory total $689,525.All purchases are on credit. 10. GeneralProducts purchased Land for $30,000 for construction of building Balance Sheet of GeneralProducts Inc. on December 31, 2015 ASSETS Current Assets Cash and Cash Equivalent 11,980 Accounts Receivables 20,520 Inventory 317,060 Inventory of Premiums (@0.10 per premium) 660 350,220 Total Current Assets LONG TERM ASSETS Investments 66,775 750,000 Property Plant and Equipment 660,000 Less Accumulated Depreciation 90,000 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 8,000 5% Short Term Notes Payable due on March 31, 2016 Accrued Interest on 6% Bonds Payable 3,000 Total Current Liabilities 62,272 6% Bonds Payable due 2020 100,000 Unamortized Discount on Bonds Pavable 6.732 93.268 Total Liabilities 155,540 Stockholder's Equity Common Stock 125,000 shares, par value $1 authorized 100,000 shares issued 130,000 and outstanding Paid in Capital in Excess of Par 946,000 Retained Earnings 35,455 Total Stockholders' Equity 1,111,455 Total Liabilities and Stockholders' Equity 1,266,995 1. Trades Marks were acquired for $200,000 in 2015.Estimated useful at the time of acquisition was 20 years There was a litigation brought out by a competitor against the Trade Mark. GeneralProducts 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 GeneralProducts brand 6000 soap powder boxes GeneralProducts 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 2016 total 1,000 premiums @ $1.10 each on credit. 4. 6% Bonds Payable are issued on Jan 1 2015 to yield 8% interest. Interest is paid semi-annualy on Jan 1st and June 30th. General Products can redeem these Bonds any time after June 30,2016 @ 101. 5. To take advantage of lower interest rates and to finance the redemption of 6% Bonds on Sept.1st 2016, GeneralProducts issued 5%Bonds in the face value of $100,000 to yield 6% The maturity period of these 5% Bonds is 10 years and interest is paid semi- annually on 1st Jan and 30th June. The proceeds from the issue of 5% Bonds are used to redeem 6% Bonds Payable @ 101 on Sept. 1st 2016. 6. Selling Administrative Expenses excluding depreciation are $87,345. PP&E is depreciated on Striaght 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. Purcahses of inventory total $689,525.All purchases are on credit. 10. GeneralProducts purchased Land for $30,000 for construction of building