Answered step by step
Verified Expert Solution
Link Copied!

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

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Financial Forensics Body Of Knowledge

Authors: Darrell D. Dorrell, Gregory A. Gadawski

1st Edition

0470880856, 978-0470880852

More Books

Students also viewed these Accounting questions

Question

Why do mergers and acquisitions have such an impact on employees?

Answered: 1 week ago

Question

2. Describe the functions of communication

Answered: 1 week ago