In: Accounting
The following selected accounts and their current balances appear in the ledger of Clairemont Co. for the fiscal year ended May 31, 2018:
Cash | $ 245,100 |
Accounts receivable | 971,100 |
Inventory | 1,786,300 |
Estimated returns inventory | 22,200 |
Office supplies | 22,100 |
Prepaid insurance | 7,600 |
Office equipment | 839,400 |
Accumulated depreciation-office equipment | 548,200 |
Store equipment | 3,607,700 |
Accumulated depreciation-store equipment | 1,816,600 |
Accounts payable | 365,900 |
Customer refunds payable | 33,200 |
Salaries payable | 42,500 |
Note payable (final payment due 2024) | 299,000 |
Common stock | 496,400 |
Retained earnings | 3,140,600 |
Dividends | 98,800 |
Sales | 11,256,200 |
Cost of goods sold | 7,856,100 |
Sales salaries expense | 907,500 |
Advertising expense | 547,800 |
Depreciation expense-store equipment | 144,800 |
Miscellaneous selling expense | 31,700 |
Office salaries expense | 664,600 |
Rent expense | 84,400 |
Depreciation expense-office equipment | 53,800 |
Insurance expense | 56,200 |
Office supplies expense | 24,100 |
Miscellaneous administrative expense | 14,900 |
Interest expense | 12,400 |
Required: | |
1. | Prepare a multiple-step income statement. In the Other income and expenses section only, enter amounts that represent other expenses as negative numbers using a minus sign.* |
2. | Prepare a retained earnings statement. Negative amount should be indicated by the minus sign.* |
3. | Prepare a balance sheet, assuming that the current portion of the note payable is $58,000.* |
4. | Briefly explain (a) how multiple-step and single-step income statements differ and (b) how report-form and account-form balance sheets differ. |
* Be sure to complete the statement headings. 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.
Labels and Amount Descriptions
|
Please hit LIKE button if this helped. For any further explanation, please put your query in comment, will get back to you. | |||
Income Statement | |||
Sales | $ 11,256,200 | ||
Cost of goods sold | $ 7,856,100 | ||
Gross Margin | $ 3,400,100 | ||
Less: Operating Expenses: | |||
Selling Expenses: | |||
Sales salaries expense | $ 907,500 | ||
Advertising expense | $ 547,800 | ||
Depreciation expense-store equipment | $ 144,800 | ||
Miscellaneous selling expense | $ 31,700 | ||
Total Selling Expenses | $ 1,631,800 | ||
Administrative Expenses: | |||
Office salaries expense | $ 664,600 | ||
Rent expense | $ 84,400 | ||
Depreciation expense-office equipment | $ 53,800 | ||
Insurance expense | $ 56,200 | ||
Office supplies expense | $ 24,100 | ||
Miscellaneous administrative expense | $ 14,900 | ||
Total Administrative Expenses | $ 898,000 | ||
Total Operating Expenses | $ 2,529,800 | ||
Net Operating Income | $ 870,300 | ||
Less: Interest Expenses | $ -12,400 | ||
Net Income | $ 857,900 | ||
Retained Earning Statement | |||
Beginning Balance | $ 3,140,600 | ||
Add: Net Income | $ 857,900 | ||
Less: Dividends | $ -98,800 | ||
Ending Balance of Retained earning | $ 3,899,700 | ||
Balance Sheet | |||
Assets | |||
Current Assets: | |||
Cash | $ 245,100 | ||
Accounts receivable | $ 971,100 | ||
Inventory | $ 1,786,300 | ||
Estimated returns inventory | $ 22,200 | ||
Office supplies | $ 22,100 | ||
Prepaid insurance | $ 7,600 | ||
Total Current Assets | $ 3,054,400 | ||
Property, Plant and Equipment: | |||
Office equipment | $ 839,400 | ||
Accumulated depreciation-office equipment | $ -548,200 | ||
Office Equipment, Net | $ 291,200 | ||
Store equipment | $ 3,607,700 | ||
Accumulated depreciation-store equipment | $ -1,816,600 | ||
Store Equipment, Net | $ 1,791,100 | ||
Total Assets | $ 5,136,700 | ||
Liabilities | |||
Current Liabilities: | |||
Accounts payable | $ 365,900 | ||
Customer refunds payable | $ 33,200 | ||
Salaries payable | $ 42,500 | ||
Current portion of Note Payable | $ 58,000 | ||
Total Current Liabilities: | $ 499,600 | ||
Note payable (final payment due 2024) | $ 241,000 | ||
Total Liabilities | $ 740,600 | ||
Sharesholder'S Equity | |||
Common stock | $ 496,400 | ||
Retained earnings | $ 3,899,700 | ||
Total Sharesholder Equity | $ 4,396,100 | ||
Total Liabilities and Equity | $ 5,136,700 |