Respuesta :
Answer:
1. Prepare a retained earnings statement.
Net income = $943,400
Retained earning at May 31, 2018 = $3,792,500
2. Prepare a balance sheet, assuming that the current portion of the note payable is $50,000.
Net Total Assets = Stockholder's equity = $4,292,500
Explanation:
1. Prepare a retained earnings statement.
To do this, the income statement is first prepared to obtain the net income as follows:
Clairemont Co.
Income Statement
for the fiscal year ended May 31, 2018
Details $
Sales 11,343,000
Cost of goods sold (7,850,000)
Gross Income 3,493,000
Selling and Distribution expenses:
Sales salaries expense (916,000)
Advertising expense (550,000)
Dep. expense - Store equipment (140,000)
Miscellaneous selling expense (38,000)
Administrative expenses:
Office salaries expense (650,000)
Rent expense (94,000)
Insurance expense (48,000)
Dep. exp - Office equipment (50,000)
Office supplies expense (28,100)
Miscellaneous admin expense (14,500)
Operating income 964,400
Interest expense (21,000)
Net income 943,400
The retained earning statement can therefore, be stated as follows:
Clairemont Co.
Retained Earnings Statement
for the fiscal year ended May 31, 2018
Details $
Retained earnings at June 1, 2017 2,949,100
Net income for the year 943,400
Dividends (100,000)
Retained earning at May 31, 2018 3,792,500
2. Prepare a balance sheet, assuming that the current portion of the note payable is $50,000.
Clairemont Co.
Balance sheet
for the fiscal year ended May 31, 2018
Details $ $
Fixed Assets
Office equipment 830,000
Accumulated dep.- office equip (550,000) 280,000
Store equipment 3,600,000
Accumulated dep.- store equip (1,820,000) 1,780,000
Net Fixed Assets 2,060,000
Current Assets
Cash 240,000
Accounts receivable 966,000
Inventory 1,690,000
Estimated returns inventory 22,500
Office supplies 13,500
Prepaid insurance 8,000
Total current assets 2,940,000
Current Liabilities
Accounts payable (326,000)
Customer refunds payable (40,000)
Salaries payable (41,500)
Note payable (50,000)
Working Capital 2,482,500
Long-term Liability
Note payable (300,000 - 50,000) (250,000)
Net Total Assets 4,292,500
Financed by:
Common stock 500,000
Retained earning at May 31, 2018 3,792,500
Stockholder's Equity 4,292,500
Note:
Since both the Net Total Assets and Stockholder's equity are to $4,292,500, it implies the financial statement is accurately prepared as both as always be equal.