Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Panther Marine Instructions: Using the June 30, 2017 adjusted trial balance information AND statement of retained earnings complete a classified balance sheet. Round all amounts

Panther Marine
Instructions: Using the "June 30, 2017 adjusted trial balance" information AND statement of retained earnings complete a classified balance sheet. 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. Classified asset categories: current assets; Property, Plant, and Equipment; other assets
d. Classified liability categories: current liabilities and long-term liabilities. ASSUME note payable is long-term.

e. Stockholder's Equity MUST include ending retained earnings balance

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 562,480.00 183,490.91 378,989.09
102 Accounts Receivable 822,633.00 67,233.00 755,400.00
103 Allowance for Doubtful Accounts 25,643.00 5,826.11 19,816.89
104 Merchandise Inventory 440,980.00 94,630.00 346,350.00
105 Estimated Returns Inventory 56,450.00 12,909.00 43,541.00
106 Office Supplies 1,250.00 1,215.00 2,465.00
107 Prepaid Insurance 12,500.00 2,000.00 10,500.00
120 Investments - Trading 45,000.00 15,000.00 60,000.00
121 Investments - Available for Sale 14,650.00 11,800.00 26,450.00
122 Investments - Held to Maturity 23,850.00 16,155.01 40,005.01
123 Valuation Allowance 27,000.00 62,000.00 35,000.00
140 Land 1,743,777.65 761,777.36 2,505,555.01
145 Building 1,893,723.48 50,000.00 1,843,723.48
146 Accumulated Depreciation - Building 1,504,955.01 1,500,000.00
151 Equipment 51,000.00 10,000.00 61,000.00
152 Accumulated Depreciation - Equipment 28,000.00 30,000.00
153 Office Furniture 32,500.00 10,000.00 22,500.00
154 Accumulated Depreciation - Office Furniture 3,500.00 4,500.00
201 Accounts Payable 1,156,000.00 251,150.00 904,850.00
202 Wages Payable - -
203 Interest Payable - -
204 Dividends Payable - -
205 Unearned Rent 6,000.00 2,000.00 4,000.00
206 Customer Refunds Payable 35,682.00 6,654.60 29,027.60
250 Notes Payable 12,000.00 200,000.00 212,000.00
251 Bonds Payable 200,000.00 200,000.00 400,000.00
252 Premium on Bonds Payable - -
253 Discount on Bonds Payable - -
252 Mortgage (Warehouse) Payable 248,000.00 50,000.00 198,000.00
300 Common Stock, $1 Par, 100,000 Authorized; 65,500 shares Issued/Outstanding 50,000.00 15,500.00 65,500.00
301 Paid In Capital - Excess of Par 356,000.00 154,544.99 510,544.99
330 Retained Earnings 2,388,379.11 2,140,014.12
331 Cash Dividends - 100,000.00 100,000.00
340 Treasury Stock 38,000.00 20,000.00 18,000.00
341 Unrealized (Gain) Loss Available for Sale Securities - - - -
500 Sales 1,142,580.00 1,468,529.98
600 Cost of Goods Sold 450,199.00 482,159.00
700 Wage Expense (hourly workers) 594,515.01 399,500.00
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 7,156,739.120 7,156,739.120 7,581,738.590 7,581,738.590
1,390,944.99 1,142,580.00 1,367,260.00 1,528,484.99
Net Income (Loss) (248,364.99) 161,224.99

Panther Marine
Statement of Retained Earnings
For the year ended June 30, 2017
Balance on June 30th 2016 $ 2,388,379.11
Loss from July 1, 2015 - June 30th, 2016 $ (248,364.99)
Beginning Balanace on July 1, 2016 2140014.12
Profit from July 1, 2016 - June 30, 2017 $ 223,224.99
Closing Retained Earning on June 30, 2017

236239.11

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_2

Step: 3

blur-text-image_3

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

Investing Amid Low Expected Returns Making The Most When Markets Offer The Least

Authors: Antti Ilmanen

1st Edition

1119860199, 978-1119860198

More Books

Students also viewed these Accounting questions

Question

Excel caculation on cascade mental health clinic

Answered: 1 week ago