80.2K

Verified Solution

Link Copied!

Complete statement of retained earnings (bottom of post) using information from the adjusted trial balance and income statement that are completed (Below).

PLEASE check work on adjusted trial balance "changes" and the income statement as well. Tried my best here but may be some errors.

		Trial Balance			Changes			Trial Balance
Acct. No.	Account Title	Debit	Credit		Debit	Credit		Debit	Credit
100	Cash	562,480.00				78,535.90		483,944.10
102	Accounts Receivable	822,633.00				67,223.00		755,400.00
103	Allowance for Doubtful Accounts		25,643.00		5,826.11				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				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	1,753,367.63			247,232.37			2,000,600.00
145	Building	1,893,723.48				50,000.00		1,843,723.48
146	Accumulated Depreciation - Building		1,400,000.00			100,000.00			1,500,000.00
151	Equipment	51,000.00			10,000.00			61,000.00
152	Accumulated Depreciation - Equipment		28,000.00			2,000.00			30,000.00
153	Office Furniture	32,500.00				10,000.00		22,500.00
154	Accumulated Depreciation - Office Furniture		3,500.00			1,000.00			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		2,000.00				4,000.00
206	Customer Refunds Payable		35,682.00		6,654.40				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						356,000.00
330	Retained Earnings		2,397,969.09						2,397,969.09
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						1,358,940.00
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

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 Corporation
Income Statement
For the Year Ended June 30, 2017
Sales	1,358,940.00
Cost of Goods Sold	(582,159.00)
Gross Profit		776,781.00
Other Revenues/Gains
Rent Income	2,000.00
Unrealized Gain - Trading Securities	6,000.00
Realized Gain - Investment Securities	51955.01
Total Other Revenues/Gains		59,955.01
Income from Operations		836,736.01
Operating Expenses
Wages Expense (Hourly Workers)	(599,500.00)
Salaries Expense (Exempt Staff)	(129,000.00)
Marketing Expense	(75,000.00)
Travel and Entertainment Expense	(925.00)
Bad Debt 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 - Building	(100,000.00)
Depreciation Expense - Equipment	(2,000.00)
Depreciation Expense - Office Furniture	(1,000.00)
Total Operating Expenses		(995,601.00)
Other Expenses/Losses
Interest Expense	(12,500.00)
Unrealized Loss - Trading Securities	(68,000.00)
Realized Loss - Investment Securities	(9,000.00)
Total Other Expenses/Losses		(89,500.00)
Total Operating Income (Loss)		(1,085,101.00)
Net Income (Loss)		(248,364.99)

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
Retained Earnings Statement
For the Year Ended June 30, 2017

Answer & Explanation Solved by verified expert

See Answer