How do you calculate Federal Statement, Statement $3$ for the floowing information John Parsons $(123-45-6781)$ and George Smith $(123-45-6782)$ are $70\%$ and $30\%$ owners, respectively, of Premium, Inc. $(11-1111120),$ a candy company located at $100516$th Street, Cut and Shoot, TX $77303.$ Premium's S election was made on January $15,2013,$ its date of incorporation. The following information was taken from the company's $2022$ income statement.

Interest income $ $100,000$

Gross sales receipts $2,410,000$

Beginning inventory $9,607$

Direct labor $(203,102)$

Direct materials purchased $(278,143)$

Direct other costs $(249,356)$

Ending inventory $3,467$

Salaries and wages $(442,103)$

Officers' salaries $($$$75,000$ each to Parsons and Smith$)(150,000)$

Repairs $(206,106)$

Depreciation expense, tax and book $(15,254)$

Interest expense $(35,222)$

Rent expense $($operating$)(40,000)$

Taxes $(65,101)$

Charitable contributions $($cash$)(20,000)$

Advertising expenses $(20,000)$

Payroll penalties $(15,000)$

Other deductions $(59,899)$

Book income $704,574$

A comparative balance sheet appears below.

January $1,2022$ December $31,2022$

Cash $ $47,840$ $ $?$

Accounts receivable $93,100123,104$

Inventories $9,6073,467$

Prepaid expenses $8,33317,582$

Building and equipment $138,203185,348$

Accumulated depreciation $(84,235)(?)$

Land $2,0002,000$

Total assets $$214,848$ $$844,422$

Accounts payable $ $42,500$ $ $72,300$

Notes payable $($less than $1$ year$)4,5002,100$

Notes payable $($more than $1$ year$)26,70024,300$

Capital stock $(100$ shares outstanding$)30,00030,000$

Retained earnings $$111,148?$

Total liabilities and capital $$214,848$ $$844,422$

Premium's accounting firm provides the following additional information.

Distributions to shareholders $($not reported on Form $1099-$DIV and

made based on percentage of ownership$)$:

$$100,000$

Beginning balance, Accumulated adjustments account: $111,148$

Ordinary business income for QBI: $639,574$

W$-2$ wages for QBI: $795,205$

UBIA of qualified property $125,000$

Schedule K$-1$s for John Parsons and George Smith