Smyth Corporation had the following balances at12/31/x1.

CASH	$2,000,000
INVESTEMENTS	3,750,000
ACCOUNTS RECEIVABLE (NET)	5,500,000
INVENTORIES	2,600,000
PP&E (NET)	5,550,000
ACCOUNTS PAYABLE	4,410,000
INTREST PAYABLE	88,000
ACCRUES VACATION PAY	9,000
LIABLITY FOR PRODUCT WARRANTIES	22,000
NOTES PAYABLE (longterm)	7,000,000
BONDS PAYABLE	5,000,000
COMMON STOCK	1,000,000
COMMON STOCK DIVIDENTS DISTRIBUTABLE	1,000
RETAINED EARNINGS (1/1/X1)	370,000
SALES	20,000,000
COGS	10,900,000
OPERATING EXPENSES	5,700,000
INTREST EXPENSE	1,900,000

Additional information. NO adjustments have beenmade for any of the additional information. No reversing entrieswere made at 1/1/x1. ( Hints!! Do NOT change CASH.Financial statements are not issuded until March of x2.)

a. Smith has a policy that allows employees 10 vacation days annually.The vacation days vest after an employee has been employeed for sixmonths. Smyth has a workforce of 20 employees each of whom has beenwith the company for at least 3 years. The average weekly salary is1,000. (assume a 5 day work week.) During the year employees tookvacation hours totaling 105 days. The bookkeeper debited WageExpense when the employees were paid for these days.

b. Salaries include state sales tax of 6%. The bookkeeper debits SalesTax Expense when sales taxes are paid to the state. At the yearend, sales tax of $15,00 is due to the stae. Sales Tax Payable at1/1/x1 was zero.

c. Warranty cost are estimated at 1.6% of selling price. Actualwarranty costs incurres during the year totaled $245,000. Thebookkeeper debts warranty expense as these costs areincurred.

d. The corporate tax is 40%.

e. The company president recieves a bonus based upon 10% of netincome.

f. $1,500,000 of the bonds mature 6/30/x2. The minutes of the lastboard meeting state that the company plans to refinance the bondson a long-term basis when they mature. You have determined that thecompany has no commitments from any lender.

g. 1,000,000 of the bonda matured 1/31/x2. They were extinguished byissuing common stock.

h. Smyth issued a 2 year, $90,000, nonintrest bearing note on 12/31/x1for the purchase of a machine. The market rate of intrest is8%.

i. Cash dividends of $12,000 were declared on 12/15/x1 to be paid tostockholders of record on 12/15/x1 to be paid to stockholders ofrecord on 1/15/x2 to be paid 1/31/x2.

j. The company is suing a competitor for patent infrigement. Theattonys believe that Smyth will win the law suit. The settlementmay be for as much as $150,000. The attorneys believe thatSmyth will probaly revieve $60,000. (** I do not think contigencesare included if they are gain contingeces due to the conservatismapproach.)

k. The company is being sued by a customer who was hurt while visitingthe office. The attorneys believe Smyth may lose as much as100,000 but that the customer will probably settle for 30,000. (**I think you record the 30,000 b/c it is the smaller of thenumbers)

Required:

1.) Prepare a balance sheet and income statementfor Smyth Corporation. Show calculations related to the aboveadditional information.