Question

Panther Marine Instructions: Using the "June 30, 2017 adjusted trial balance" information AND income statement complete...

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)

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
Multi-step Income Statement
For year ending June 30, 2017
Sales $1,468,529.98
Cost of Goods Sold ($482,159)
Gross profit $986,370.98
Operating Expenses;
Wage Expense $399,500
Salaries Expense $129,000
Marketing Expense $75,000
Travel and Entertainment Expense $925
Bad Debt Expense $9,816.88
Legal Expenses $5,400
Insurance Expense $3,500
Utilities Expense $68,624.12
Office Supplies Expense $735
Telecommunications Expense $100
Depreciation Expense - Building $100,000
Depreciation Expense - Equipment $2,000
Depreciation Expense - Office Furniture $1,000
Total operating expenses ($795,601)
Operating income $190,769.98
Non-operating or other items;
Rent Income $2,000
Realized Gain - Investment Securities $51,955.01
Interest Expense ($12,500)
Realized Loss - Investment Securities ($9,000)
Total non-operating or other items $32,455.01
Net Income (Loss) $223,224.99

Homework Answers

Answer #1

Retained earnings are the net profits retained by the company and reinvested in business for business development.

A company may decide to distrubute all or some of the profits as dividends to its share holders. The profts which are held by the company with distributing are called retained earnings. Retained earnings appear on the Balance Sheet under Owners' equity.

The four primary financial statements that are to be published by the public companies are

(1) Income Statement

(2) Balance sheet

(3) Statement of changes in financial position (Cash flows)

(4) Statement of retained earnings

Know the answer?
Your Answer:

Post as a guest

Your Name:

What's your source?

Earn Coins

Coins can be redeemed for fabulous gifts.

Not the answer you're looking for?
Ask your own homework help question
Similar Questions
Trial Balance Worksheet as at June 30, 2018 ? ? ? ? ? ? ? Account...
Trial Balance Worksheet as at June 30, 2018 ? ? ? ? ? ? ? Account Adjusted Income Statement Balance Sheet Debit Credit Debit Credit Debit Credit Cash $ 1,040,500.00 ? ? ? $ 1,040,500.00 ? Raw Material Inventory $   190,500.00 ? ? ? $   190,500.00 ? Work-in-Process Inventory $   116,050.00 ? ? ? $   116,050.00 ? Jobs Completed (Finished Goods Inventory) $               -   ? ? ? $               -   ? Note Receivable $   100,000.00 ? ? ? $   100,000.00 ?...
Create an Muti Step Income Statement SWARS Consulting & Sales and Sales Inc PARTIALLY ADJUSTED TRIAL...
Create an Muti Step Income Statement SWARS Consulting & Sales and Sales Inc PARTIALLY ADJUSTED TRIAL BALANCE March 31 2018 Adjusting Part Adj T/B March Jes Trial Balance & Bank Rec Jes Adusted TB DR CR DR CR DR CR DR CR DR CR Cash $   253,560.00      253,560 $       9,351.00 $   262,911.00 Accounts Receivable $   146,800.00 $12,100.00      158,900 $12,150.00 $   146,750.00 Allowance for Uncollectible Accounts $       2,569.00          2,569 $     471.00 $       3,040.00 Supplies $     85,650.00        85,650...
Prepare the income statement ABC Corporation Adjusted Trial Balance December 31, 2014 Debit Credit Cash $                ...
Prepare the income statement ABC Corporation Adjusted Trial Balance December 31, 2014 Debit Credit Cash $                 650,729 Short term investments                     167,000 Fair value adjustment (Trading)                         8,000 Accounts receivable                     200,200 Allowance for doubtful accounts $                25,000 Inventory                       75,000 Purchases                               - Prepaid insurance                       16,400 LT (Debt) investments (HTM)                     177,824 Land                       75,000 Building                     150,000 Accumulated depreciation: building                     4,400 Equipment                       60,000 Accumulated depreciation: equipment                   22,000 Patent                       27,500 Accounts payable                   75,240...
Prepare the income statement for this Information. ABC Corporation Adjusted Trial Balance December 31, 2016 Debit...
Prepare the income statement for this Information. ABC Corporation Adjusted Trial Balance December 31, 2016 Debit Credit Cash $        1,597,218 Accounts receivable              442,120 Allowance for doubtful accounts               75,000 Inventory                70,000 Allowance to Reduce Inventory to NRV               16,000 Purchases                        - Prepaid insurance                  4,500 Land                88,000 Building                37,500 Accumulated depreciation: building                 1,265 Equipment                21,600 Accumulated depreciation: equipment                 9,900 Patent                50,000 Accounts payable               88,851 Notes payable               40,000 Income taxes...
Complete the worksheet by preparing the Income Statement and Balance Sheet columns. Be sure to calculate...
Complete the worksheet by preparing the Income Statement and Balance Sheet columns. Be sure to calculate the total debits and credits in each step. Caroline Eagle, CPA Worksheet December 31, 2018 Adjusted Income Trial Balance Statement Account Names Debit Credit Debit Credit Cash $46,500 Accounts Receivable 13,100 Office Supplies 200 Prepaid Rent 5,600 Land 5,000 Building 130,000 Accumulated Depreciation—Building $1,100 Furniture 21,000 Accumulated Depreciation—Furniture 1,900 Accounts Payable 3,900 Utilities Payable 675 Salaries Payable 3,900 Interest Payable 900 Unearned Revenue 1,400...
question 4 Prepare the adjusted trial balance on December 31, 20X6 and create income statement and...
question 4 Prepare the adjusted trial balance on December 31, 20X6 and create income statement and statement of financial position and statement of retained earnings for the year ended December 31, 20X6 please show your work and thank you for helping me    Cash……………..…………………………….250,000                 Accounts receivable…………………….……..680,000                 Marketable securities…………………………...60,000                 Prepaid insurance……………………………….35,000                 Prepaid rent….………………………………….30,000                 Office equipment…………………………….....620,000                 Accumulated depreciation: equipment………...200,000                 Land……………………………………………750,000                 Accounts payable………………………………306,000                 Dividends payable……………………………… 50,000                 Interest payable…………………………………... 8,750                 Income tax payable……………………………...30,000...
Prepare an Income Statement ABC Corporation Adjusted Trial Balance December 31, 2014 Debit Credit Accounts Payable...
Prepare an Income Statement ABC Corporation Adjusted Trial Balance December 31, 2014 Debit Credit Accounts Payable $           65,340 Accounts Receivable              190,300 Accumulated Depreciation: Building $             5,400 Accumulated Depreciation: Equipment               29,359 Accumulated Other Comprehensive Income               15,000 Additional Paid in Capital - Treasury Stock               21,000 Advertising Expense                  8,400 Allowance for Doubtful Accounts               25,000 Bad Debt Expense                25,000 Bonds Interest Expense                43,088 Bonds Payable           1,600,000 Building              150,000 Cash            1,270,676 Common Stock            ...
Using the adjusted trial balance and Income Statement shown below, prepare a Retained Earnings Statement and...
Using the adjusted trial balance and Income Statement shown below, prepare a Retained Earnings Statement and a Balance Sheet for White Enterprises. Use Excel or Word and upload your file (convert to pdf if using Apple products), or handwrite the statements and upload as a pdf or jpg. White Enterprises Adjusted Trial Balance as of December 31, 2020 Debit Credit Cash $         20,200 Accounts receivable             70,600 Supplies               2,500 Shop equipment             26,600 Accumulated depreciation: shop equipment $           9,600...
Using the Adjusted Trial Balance below prepare an Income Statement in proper form for the month...
Using the Adjusted Trial Balance below prepare an Income Statement in proper form for the month ended August 31, 2018. XYZ COMPANY WORKSHEET FOR THE MONTH ENDED AUGUST 31, 2018 ADJUSTED TRIAL BALANCE ACCOUNT TITLES   DEBIT ($)   CREDIT ($)        Accumulated depreciation - Machinery      88,000.00 Accounts Payable      31,100.00 Accounts Receivable   27,800.00      Capital -Mr. Owner      23,600.00 Cash   56,820.00      Depreciation - Machinery   8,000.00      Insurance Expense   1,200.00      Interest Expense   200.00      Interest Income      800.00...
Perfect Advertising Services Adjusted Trial Balance December 31, 2018 Balance Account Title Debit Credit Cash $14,400...
Perfect Advertising Services Adjusted Trial Balance December 31, 2018 Balance Account Title Debit Credit Cash $14,400 Accounts Receivable 14,500 Office Supplies 5,900 Land 18,700 Building 49,800 Accumulated Depreciation—Building $36,900 Furniture 20,100 Accumulated Depreciation—Furniture 13,700 Accounts Payable 10,300 Salaries Payable 7,100 Unearned Revenue 15,500 Corby, Capital 73,800 Corby, Withdrawals 20,500 Service Revenue 38,500 Salaries Expense 26,500 Supplies Expense 9,700 Depreciation Expense—Building 3,100 Depreciation Expense—Furniture 1,100 Advertising Expense 11,500 Total $195,800 $195,800 Requirement 2. Prepare the statement of​ owner's equity for the...