Question

The following selected accounts and their current balances appear in the ledger of Clairemont Co. for the fiscal year ended May 31, 20Y2:

Cash	$232,700
Accounts receivable	957,000
Inventory	1,668,600
Estimated returns inventory	21,300
Office supplies	15,600
Prepaid insurance	18,000
Office equipment	827,000
Accumulated depreciation-office equipment	556,000
Store equipment	3,594,800
Accumulated depreciation-store equipment	1,827,100
Accounts payable	361,900
Customer refunds payable	43,400
Salaries payable	41,900
Note payable (final payment due in 6 years)	296,000
Common stock	501,600
Retained earnings	2,786,300
Dividends	99,900
Sales	11,403,800
Cost of goods sold	7,842,100
Sales salaries expense	923,100
Advertising expense	540,500
Depreciation expense-store equipment	134,900
Miscellaneous selling expense	37,800
Office salaries expense	664,400
Rent expense	101,000
Depreciation expense-office equipment	45,900
Insurance expense	42,700
Office supplies expense	31,800
Miscellaneous administrative expense	7,100
Interest expense	11,800

	Required:
1.	Prepare a multiple-step income statement. Be sure to complete the statement heading. Refer to the problem data and the list of Labels and Amount Descriptions provided for the exact wording of the answer choices for text entries. A colon (:) will automatically appear if it is required. For those boxes in which you must enter subtracted or negative numbers use a minus sign.
2.	Prepare a statement of stockholders’ equity. Additional common stock of $75,000 was issued during the year ended May 31, 20Y2. Refer to the list of Labels and Amount Descriptions provided for the exact wording of the answer choices for text entries. For those boxes in which you must enter subtracted or negative numbers use a minus sign.
3.	Prepare a balance sheet, assuming that the current portion of the note payable is $58,000. Be sure to complete the statement heading. Refer to the problem data and the list of Labels and Amount Descriptions provided for the exact wording of the answer choices for text entries. A colon (:) will automatically appear if it is required. For those boxes in which you must enter subtracted or negative numbers use a minus sign.

Answer 1

1.   Income statement of Clairemont Co.

  for the month of May31,20Y2

Sale	$11,403,800
- Cost of goods sold	$7,842,100
Gross margin	$3,561,700
Less : Selling and Adminstrative expense
- Sales salaries expense	$923,100
- Advertising expense	$540,500
- Depreciation expense-store equipment	$134,900
- Miscellaneous selling expense	$37,800
- Office salaries expense	$664,400
- Rent expense	$101,000
- Depreciation expense-office equipment	$ 45,900
- Insurance expense	$42,700
-Office supplies expense	$31,800
-Miscellaneous administrative expense	$7,100
- Interest expense	$11,800
Net margine	$1,020,700

Statement of Retained Earnings

Retained earnings as on 31st May 20Y2	2,786,300
+ Net Margine of the year	1,020,700
- Dividend declared and paid	99,900
Total Retained earning	$3,707,100

2. Statement of stockholder's Equity
    Clairemont Co. year ended May 31, 20Y2:

Common stock	$501,600
+ additional capital issued during the year end 31st May 20Y2	75,000
+ Retained Earnings	3,707,100
Total stockholder's equity	$4,283,700

3. Balance sheet for Clairemont Co.

for the fiscal year ended May 31, 20Y2:

Assets	Amount $	Amount $
Fixed assets
Office equipment	827,000
Less: Accumulated depreciation-office equipment	556,000
	271,000
Store equipment	3,594,800
Less :Accumulated depreciation-store equipment	1,827,100
	1,767.700
Total Fixed Assets		2,038,700
Current Asssts
Cash (232,700 + 75,000 cash from common stock)	$312,200
Accounts receivable	957,000
Inventory	1,668,600
Estimated returns inventory	21,300
Office supplies	15,600
Prepaid insurance	18,000
Total current assets		2,988,200
Total Assets		5,026,900
Liabilites
Owner Equity	576,600
+ Retained Earnings	3,707,100
Total Owner's Equity		4,283,700
Current Liabililies
Accounts payable	361,900
Customer refunds payable	43,400
Salaries payable	41,900
Note payable	75,000	522,200
Long Term liabilities
Note payable (final payment due in 6 years)	221,000	221,000
Total Liabilities and Owner Equity		5,026,900