Question

Can someone build a statement of retained earnings from 2013 to 2015 using the following trail...

Can someone build a statement of retained earnings from 2013 to 2015 using the following trail balances?

Checks figures:

Check Figures:
2015 Shareholders' Equity $      21,171,325
2014 Shareholders' Equity $      27,859,935
2013 Shareholders' Equity $      22,624,851

Chester, Inc.
Trial Balances for years ending December 31, 2013, 2014 and 2015
Account Description 2,013 2014 2015
Accounts Payable (8,934,591)                       (19,488,866)                       (12,850,648)
Accounts Receivable 20,513,628                         56,472,091                         49,042,528
Accum. Depreciation (205,000)                             (786,102)                         (1,403,257)
Administrative Wages Expense 21,094,132                         18,344,399                         19,706,506
Advertising Expense 1,121,425                           1,161,276                           1,058,391
Allowance for Doubtful Accounts (1,578,525)                         (2,387,691)                         (2,942,552)
Auto Expenses 261,218                               235,763                               214,001
Bad Debt Expense 2,028,032                           5,875,403                         13,900,800
Bonus Expense 0                               504,000                               459,000
Bonuses payable 0                             (504,000)                             (459,000)
Buildings and Land Improvements 779,882                               698,775                               833,775
Cash on Hand $2,483 $2,459 $2,511
Checking Account - Operating 247,646                               252,858                               243,892
Common Stock (10,131,250)                       (10,131,250)                       (10,131,250)
Cost of Goods Sold 176,961,437                       161,029,981                       179,103,248
Current Portion LT Note Payable 0                             (677,640)                             (721,480)
Depreciation Expense 166,250                               581,102                               617,155
Dividend payable (6,000,000)                       (15,250,000)                       (15,000,000)
Dividends 6,000,000                         15,250,000                         15,000,000
Federal Payroll Taxes Payable (7,541)                             (132,256)                               (99,192)
FICA Employee Withholding (1,648)                                 (9,452)                                 (7,089)
FICA Employer Withholding (1,648)                                 (9,452)                                 (7,089)
Freight 5,378,689                           4,749,095                           4,325,068
Income from Investments (665,079) (658,672) (549,387)
Income Tax Expense - Federal 2,956,250                         14,142,240                           7,269,540
Income Tax Expense - State 536,250                           2,503,200                           1,258,000
Income Taxes Receivable/Payable 0                         (3,205,440)                         (6,011,540)
Insurance Expense 1,067,428                           1,045,085                               951,774
Interest Expense 1,093,750                           3,373,056                           2,942,147
Interest Income (255,379)                             (147,707)                             (142,168)
Interest payable 0                             (470,311)                             (568,429)
Inventory 23,531,507                         75,351,471                         65,990,780
Investments - Trading 6,935,712                           6,850,198                           6,978,923
Land 146,250                               131,040                               131,040
Legal and Professional Expense 4,506,417                         11,037,039                           8,987,069
Line of Credit (12,500,000)                       (52,231,360)                       (47,481,737)
Long-Term Note Payable                       (12,762,360)                       (12,040,880)
Loss on Legal Settlement 23,965,000                                           -                                             -  
Machinery, Equipment, Office Furniture 541,522                           3,280,589                           3,280,589
Maintenance Expense 76,420                                 96,020                                 87,641
Medicare Employer Withholding (730)                               (12,785)                                 (9,589)
Medicare Withholding (730)                               (12,785)                                 (9,589)
Miscellaneous Office Expense 21,279                                 27,803                                 25,390
MMKT Accounts 806,288                               983,161                           1,205,563
Office Supplies 9,259                                    9,565                                    9,182
Other Noncurrent Assets 67,301                                           -                                             -  
Other Receivables 0                           1,400,000                           1,200,000
Paid-in Capital (9,278,750)                         (9,278,750)                         (9,278,750)
Payroll Tax Expense 1,938,736                           1,767,149                           1,609,342
Pension/Profit-Sharing Plan Ex 3,750,000                           3,696,000                           3,366,000
Phone 95,467                                 57,911                                 53,651
Postal 160,042                                 87,140                                 79,360
Prepaid Insurance 1,829,143                           2,830,474                           2,667,722
Prepaid Rent 250,000                                           -                                             -  
Property Tax Expense 100,619                               110,252                               101,319
Rent or Lease Expense 3,254,357                           1,370,273                           2,230,615
Research and Development 38,639,554                               532,425                           3,080,313
Reserve for Inventory Obsolescence (3,765,000)                       (12,136,103)                       (10,558,525)
Retained Earnings (Beginning Balance) (2,773,900) ???? ????
Sales (307,716,148)                    (271,839,067)                    (288,876,206)
Sales Returns 5,621,979                         12,432,247                         23,110,096
State Payroll Taxes Payable (3,519)                               (61,630)                               (46,200)
Unrealized (Gains) and Losses - Investments 64,288 85,514 (128,725)
Utilities 169,554                               170,765                               155,600
Wages Payable (36,838)                             (264,513)                             (198,384)
Warehouse Salaries 5,791,730                           5,848,120                           5,270,689
Warranty Expense 1,375,352                           1,297,104                           1,422,381
0 3,214,851 8,449,935
Business   Accounting   
0 0
Add a commentTranscribed image text
Next >

Homework Answers

Answer #1

0 0
Know the answer?
Your Answer:

Post as a guest

Your Name:

What's your source?

Earn Coins

Coins can be redeemed for fabulous gifts.

Log In

Sign Up

Not the answer you're looking for?
Ask your own homework help question
Similar Questions
Complete a Statement of Retained Earnings ABC Corporation Income Statement For the Year Ended December 31,...
Complete a Statement of Retained Earnings ABC Corporation Income Statement For the Year Ended December 31, 2014 Sales Revenue    792,845 Less: Operating Expenses Wages Expense         80,350 Office Expense         21,700 Utilities Expense         31,000 Advertising Expense $       8,400 Insurance Expense         82,000 Employee Compensation Expense         10,000 Bad Debt Expense         25,000 Pension Expense         40,000 Depreciation Expense         33,759 Total Operating Expenses    332,209 Income from Operations    460,636 Other Revenue/Expenses Rent Revenue         12,000 Interest Income...
According to a summary of the payroll of Sinclair Company, $545,000 was subject to the 6.0%...
According to a summary of the payroll of Sinclair Company, $545,000 was subject to the 6.0% social security tax and the 1.5% Medicare tax. Also, $10,000 was subject to state and federal unemployment taxes. Required: (a) Calculate the employer’s payroll taxes using the following rates: State unemployment, 4.2%; Federal unemployment, 0.8%. (b) Journalize the entry to record the accrual of the employer's payroll taxes. Refer to the Chart of Accounts for exact wording of account titles. CHART OF ACCOUNTS Sinclair...
Answer the following questions: 41.- Kathryn Holmes cumulative earnings are $45,000 and her gross pay for...
Answer the following questions: 41.- Kathryn Holmes cumulative earnings are $45,000 and her gross pay for the week is $500 if the FICA rates are Social Security 6.2% on a limit Security and FICA-Medicare taxes for the week? a) $31.00 $7.25 b) $310.00 $72.50 c) $3.10 $0.73 d) $25.50   $8.00 42.- The balance in the Salaries and Wages Payable account is equal to net pay True False 43.- The Federal Unemployment Tax is a) paid by the employer b) paid...
Tyler Toys, Inc. Income Statement for Years Ending December 31, 2013 and 2014 2014 2013 Revenue...
Tyler Toys, Inc. Income Statement for Years Ending December 31, 2013 and 2014 2014 2013 Revenue $14,147,783 $13,567,385 Cost of goods sold $-8,448,339 $-8,131,598 Selling, general, and administrative expenses $-997,405 $-981,777 Depreciation $-1,498,996 $-1,472,330 EBIT $3,203,043 $2,981,680 Interest expense $-376,836 $-355,857 Taxes $-1,073,959 $-997,813 Net income $1,752,248 $1,628,010 Tyler Toys, Inc. Balance Sheet as of December 31, 2013 and 2014 ASSETS 2014 2013 LIABILITIES 2014 2013 Current assets Current liabilities Cash $191,079 $187,689 Accounts payable $1,545,537 $1,456,598 Investments $180,682 $120,303...
complete a Trial Balance, Income Statement, Statement of Retained Earnings, Balance Sheet, and calculate all of...
complete a Trial Balance, Income Statement, Statement of Retained Earnings, Balance Sheet, and calculate all of the ratios. Accounts Receivable        16,250 Accumulated depreciation: Office equipment        25,000 Cash        25,300 Land        58,500 Merchandise inventory        25,250 Office equipment        41,000 Office supplies          4,410 Prepaid rent          1,800 Cost of Goods Sold      112,575 Depreciation expense: office equipment          2,750 Income tax expense          9,000 Insurance expense          1,900 Office supplies expense              520 Rent expense          5,700...
The following information about the payroll for the week ended December 30 was obtained from the...
The following information about the payroll for the week ended December 30 was obtained from the records of Boltz Co.: Salaries: Deductions: Sales salaries $335,000 Income tax withheld $116,800 Warehouse salaries 186,000 U.S. savings bonds 14,630 Office salaries 144,000 Group insurance 11,970 You are in Column Salaries: $665,000 You are in Column Deductions: Tax rates assumed: Social security 6% State unemployment (employer only) 5.4% You are in Column Tax rates assumed:Medicare You are in Column Tax rates assumed:1.5% You are...
Fader Corp.’s 2014 and 2015 SFP and 2015 SCI are as follows (in millions of dollars,...
Fader Corp.’s 2014 and 2015 SFP and 2015 SCI are as follows (in millions of dollars, except per share amounts): Condensed Statement of Financial Position 31 December 2015 2014 ASSETS Cash $ 13 $ 24 Investments (short-term) 4 7 Accounts receivable (net of allowance) 25 22 Inventory (FIFO) 39 47 Prepaid expenses 5 3 Investments, long-term 54 54 Property, plant, and equipment (net of accumulated depreciation of $29 (2014), $37 (2015)) 92 82 Total assets $ 232 $ 239 LIABILITIES...
Refine Assumptions for Dividend and Retained Earnings Forecast Following are the income statement and balance sheet...
Refine Assumptions for Dividend and Retained Earnings Forecast Following are the income statement and balance sheet for Medtronic PLC. Consolidated Statement of Income ($ millions) For Fiscal Year Ended April 26, 2019 Net sales $30,557 Costs and expenses Cost of products sold 9,155 Research and development expenses 2,330 Selling, general, and administrative expense 10,418 Amortization of intangible assets 1,764 Restructuring charges, net 198 Certain litigation charges, net 166 Other operating expense, net 258 Operating profit (loss) 6,268 Other nonoperating income,...
The following information about the payroll for the week ended December 30 was obtained from the...
The following information about the payroll for the week ended December 30 was obtained from the records of Saine Co.: Salaries: Sales salaries $625,000 Warehouse salaries 240,000 Office salaries 320,000 $1,185,000 Deductions: Income tax withheld $232,260 Social security tax withheld 71,100 Medicare tax withheld 17,775 U.S. savings bonds 35,500 Group insurance 53,325 $409,960 Tax rates assumed: Social security 6% Medicare 1.5% State unemployment (employer only) 5.4% Federal unemployment (employer only) 0.8% Required: 1. Assuming that the payroll for the last...
The payroll register for Gamble Company for the week ended April 29 indicated the following: Salaries...
The payroll register for Gamble Company for the week ended April 29 indicated the following: Salaries $1,420,000 Social security tax withheld 85,200 Medicare tax withheld 21,300 Federal income tax withheld 284,000 In addition, state and federal unemployment taxes were calculated at the rate of 5.4% and 0.6%, respectively, on $266,000 of salaries. Required: A. Journalize the entry to record the payroll for the week of April 29.* B. Journalize the entry to record the payroll tax expense incurred for the...
ADVERTISEMENT
Need Online Homework Help?

Get Answers For Free
Most questions answered within 1 hours.

Ask a Question
ADVERTISEMENT