Answered step by step
Verified Expert Solution
Question
1 Approved Answer
I need help starting the statement of retained earnings. I can't figure out the headings or where to start. Panther Marine Instructions: Using the June
I need help starting the statement of retained earnings. I can't figure out the headings or where to start.
Panther Marine | ||
Instructions: Using the "June 30, 2017 adjusted trial balance" information AND income statement complete the statement of retained earnings. Round all amounts to the nearest cent. The rest of the formatting is up to the student. Note that grades are based on organization and clarity of this financial statement. The only other requirements are the following items: | ||
a. ONLY use accounts that have adjusted balances | ||
b. Proper report title | ||
c. Net increase or decrease in retained earnings | ||
d. Beginning balance July 1, 2016 (Hint: this is not the same as June 30, 2016 balance) | ||
e. Cash dividends and net income (loss) | ||
|
Panther Marine Corporation | |||||||
For the Years Ended June 30, 2016 and 2017 | |||||||
Instructions: Below are the adjusted trial balances for the years ended June 30, 2016 and 2017. The identified "changes" columns MUST be completed in order to complete the statement of cash flows (DO NOT COMPLETE greyed out cells). USE the June 30, 2017 adjusted trial balance columns to create the financial statements. | |||||||
June 30, 2016 | June 30, 2017 | ||||||
Adjusted | Adjusted | ||||||
Trial Balance | Changes | Trial Balance | |||||
Acct. No. | Account Title | Dr. | Cr. | Debit | Credit | Dr. | Cr |
100 | Cash | 562,480.00 | 483,944.10 | ||||
102 | Accounts Receivable | 822,633.00 | 755,400.00 | ||||
103 | Allowance for Doubtful Accounts | 25,643.00 | 19,816.89 | ||||
104 | Merchandise Inventory | 440,980.00 | 440,980.00 | ||||
105 | Estimated Returns Inventory | 56,450.00 | 56,450.00 | ||||
106 | Office Supplies | 1,250.00 | 1,250.00 | ||||
107 | Prepaid Insurance | 12,500.00 | 10,500.00 | ||||
120 | Investments - Trading | 45,000.00 | 60,000.00 | ||||
121 | Investments - Available for Sale | 14,650.00 | 26,450.00 | ||||
122 | Investments - Held to Maturity | 23,850.00 | 40,005.01 | ||||
123 | Valuation Allowance | 27,000.00 | 35,000.00 | ||||
140 | Land | 1,753,367.63 | 2,000,600.00 | ||||
145 | Building | 1,893,723.48 | 1,843,723.48 | ||||
146 | Accumulated Depreciation - Building | 1,400,000.00 | 1,500,000.00 | ||||
151 | Equipment | 51,000.00 | 61,000.00 | ||||
152 | Accumulated Depreciation - Equipment | 28,000.00 | 30,000.00 | ||||
153 | Office Furniture | 32,500.00 | 22,500.00 | ||||
154 | Accumulated Depreciation - Office Furniture | 3,500.00 | 4,500.00 | ||||
201 | Accounts Payable | 1,156,000.00 | 1,156,000.00 | ||||
202 | Wages Payable | - | - | ||||
203 | Interest Payable | - | - | ||||
204 | Dividends Payable | - | - | ||||
205 | Unearned Rent | 6,000.00 | 4,000.00 | ||||
206 | Customer Refunds Payable | 35,682.00 | 29,027.60 | ||||
250 | Notes Payable | 12,000.00 | 212,000.00 | ||||
251 | Bonds Payable | 200,000.00 | 400,000.00 | ||||
252 | Premium on Bonds Payable | - | - | ||||
253 | Discount on Bonds Payable | - | - | ||||
252 | Mortgage (Warehouse) Payable | 248,000.00 | 198,000.00 | ||||
300 | Common Stock, $1 Par, 100,000 Authorized; 65,500 shares Issued/Outstanding | 50,000.00 | 65,500.00 | ||||
301 | Paid In Capital - Excess of Par | 356,000.00 | 356,000.00 | ||||
330 | Retained Earnings | 2,397,969.09 | 2,397,969.09 | ||||
331 | Cash Dividends | - | 100,000.00 | ||||
340 | Treasury Stock | 38,000.00 | 18,000.00 | ||||
341 | Unrealized (Gain) Loss Available for Sale Securities | - | - | - | - | ||
500 | Sales | 1,142,580.00 | 1,358,940.00 | ||||
600 | Cost of Goods Sold | 450,199.00 | 582,159.00 | ||||
700 | Wage Expense (hourly workers) | 489,560.00 | 599,500.00 | ||||
701 | Salaries Expense (Exempt Staff) | 89,000.00 | 129,000.00 | ||||
702 | Marketing Expense | 65,000.00 | 75,000.00 | ||||
703 | Travel and Entertainment Expense | 525.00 | 925.00 | ||||
704 | Bad Debt Expense | 5,816.88 | 9,816.88 | ||||
705 | Property Tax Expense | 111,104.10 | - | ||||
706 | Office Maintenance & Repair Expense | - | - | ||||
707 | Legal Expenses | - | 5,400.00 | ||||
708 | Insurance Expense | 1,500.00 | 3,500.00 | ||||
709 | Utilities Expense | 48,985.00 | 68,624.12 | ||||
710 | Office Supplies Expense | 400.00 | 735.00 | ||||
711 | Telecommunications Expense | - | 100.00 | ||||
712 | Depreciation Expense - Building | 100,000.00 | |||||
713 | Depreciation Expense - Equipment | 4,000.00 | 2,000.00 | ||||
714 | Depreciation Expense - Office Furniture | 500.00 | 1,000.00 | ||||
800 | Rent Income | - | 2,000.00 | ||||
801 | Unrealized Gain - Trading Securities | - | 6,000.00 | ||||
802 | Realized Gain - Investment Securities | - | 51,955.01 | ||||
900 | Interest Expense | 5,400.00 | 12,500.00 | ||||
901 | Unrealized Loss - Trading Securities | 10,000.00 | 68,000.00 | ||||
902 | Realized Loss - Investment Securities | 4,000.00 | 9,000.00 | ||||
Total | 7,061,374.090 | 7,061,374.090 | 7,588,062.590 | 7,826,708.590 | |||
Net Income (Loss) |
June 30, 2017 | |
Adjusted | |
Trial Balance | |
Dr. | Cr |
483,944.10 | |
755,400.00 | |
19,816.89 | |
440,980.00 | |
56,450.00 | |
1,250.00 | |
10,500.00 | |
60,000.00 | |
26,450.00 | |
40,005.01 | |
35,000.00 | |
2,000,600.00 | |
1,843,723.48 | |
1,500,000.00 | |
61,000.00 | |
30,000.00 | |
22,500.00 | |
4,500.00 | |
1,156,000.00 | |
- | |
- | |
- | |
4,000.00 | |
29,027.60 | |
212,000.00 | |
400,000.00 | |
- | |
- | |
198,000.00 | |
65,500.00 | |
356,000.00 | |
2,397,969.09 | |
100,000.00 | |
18,000.00 | |
- | - |
1,358,940.00 | |
582,159.00 | |
599,500.00 | |
129,000.00 | |
75,000.00 | |
925.00 | |
9,816.88 | |
- | |
- | |
5,400.00 | |
3,500.00 | |
68,624.12 | |
735.00 | |
100.00 | |
100,000.00 | |
2,000.00 | |
1,000.00 | |
2,000.00 | |
6,000.00 | |
51,955.01 | |
12,500.00 | |
68,000.00 | |
9,000.00 | |
7,588,062.590 | 7,826,708.590 |
Panther Marine | ||
Instructions: Using the "June 30, 2017 adjusted trial balance" information complete a multistep income statement. Expenses do NOT have to be organized into general and administrative or selling categories (use categories listed below). Round all amounts to the nearest cent. The rest of the formatting is up to the student. Note that grades are based on organization and clarity of this financial statement. The only other requirements are the following items: | ||
a. ONLY use accounts that have adjusted balances | ||
b. Proper report title | ||
c. Separate expenses between operating and other expenses/losses | ||
d. Separate revenue between sales and other revenues/gains | ||
e. Gross profit and income from operations must be included | ||
f. Net income (loss) must be the last item on this financial statement. | ||
Panther Marine | ||
Income Statement | ||
For the year ended June 30, 2017 | ||
Sales Revenue | 1,358,940.00 | |
Cost of Goods Sold | 582,159.00 | |
Wages (hourly workers) | 599,500.00 | |
Depreciation Expense - Equipment | 2,000.00 | |
Depreciation Expense - Building | 100,000.00 | |
Total Cost of Goods Sold | 1,283,659.00 | |
Gross Profit | 75,281.00 | |
Operating Expenses | ||
Salaries Expense | 129,000.00 | |
Marketing Expense | 75,000.00 | |
Travel and Entertainment Expense | 925.00 | |
Bad Expense | 9,816.88 | |
Legal Expenses | 5,400.00 | |
Insurance Expense | 3,500.00 | |
Utilities Expense | 68,624.12 | |
Office Supplies Expense | 735.00 | |
Telecommunications Expense | 100.00 | |
Depreciation Expense - Office Furniture | 1,000.00 | |
Total Operating Expenses | 294,101.00 | |
Income before Interest and Taxes | (218,820.00) | |
Interest Expense | 12,500.00 | |
Income before taxes | (231,320.00) | |
Other Income | ||
Rent Income | 2,000.00 | |
Realized Gain - Investment Securities | 51,955.01 | |
Realized Loss - Investment Securities | (9,000.00) | |
Total Other Income | 44,955.01 | |
Net Income | (186,364.99) | |
Other Comprehensive Income | (186,364.99) | |
Unrealized Gain - Trading Securities | 6,000.00 | |
Unrealized Loss - Trading Securities | (68,000.00) | |
Total Other Comprehensive Income | (62,000.00) | |
Net Income | (248,369.44) |
Panther Marine | ||
Instructions: Using the "June 30, 2017 adjusted trial balance" information AND income statement complete the statement of retained earnings. Round all amounts to the nearest cent. The rest of the formatting is up to the student. Note that grades are based on organization and clarity of this financial statement. The only other requirements are the following items: | ||
a. ONLY use accounts that have adjusted balances | ||
b. Proper report title | ||
c. Net increase or decrease in retained earnings | ||
d. Beginning balance July 1, 2016 (Hint: this is not the same as June 30, 2016 balance) | ||
e. Cash dividends and net income (loss) | ||
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started