In: Accounting
The trial balance of Valdez Fashion Center contained the
following accounts at November 30, the end of the company’s fiscal
year.
VALDEZ FASHION CENTER |
||||
Debit |
Credit |
|||
Cash |
$ 8,100 |
|||
Accounts Receivable |
28,700 |
|||
Inventory |
44,700 |
|||
Supplies |
6,100 |
|||
Equipment |
132,000 |
|||
Accumulated Depreciation—Equipment |
$ 26,000 |
|||
Notes Payable |
51,000 |
|||
Accounts Payable |
33,600 |
|||
Common Stock |
60,000 |
|||
Retained Earnings | 40,000 | |||
Dividends |
10,500 |
|||
Sales Revenue |
755,600 |
|||
Sales Returns and Allowances |
8,700 |
|||
Cost of Goods Sold |
497,100 |
|||
Salaries and Wages Expense |
140,000 |
|||
Advertising Expense |
24,200 |
|||
Utilities Expense |
13,600 |
|||
Maintenance and Repairs Expense |
12,100 |
|||
Freight-Out |
16,400 |
|||
Rent Expense |
24,000 |
|||
Totals |
$966,200 |
$966,200 |
Adjustment data:
1. | Supplies on hand totaled $2,400. | |
2. | Depreciation is $13,500 on the equipment. | |
3. | Interest of $4,000 is accrued on notes payable at November 30. | |
4. | Inventory actually on hand is $44,300. |
A: Complete the worksheet (Trial Balance, Adjustments, Adj. Trial Balance, Income Statement, Balance Sheet)
Account titles | Trial balance | Adjustments | Adjusted Trial Balance |
Income statement | Balance sheet | |||||
Dr. | Cr. | Dr. | Cr. | Dr. | Cr. | Dr. | Cr. | Dr. | Cr. | |
Cash | 8100 | 8100 | 8100 | |||||||
Accounts Receivable | 28700 | 28700 | 28700 | |||||||
Inventory | 44700 | (4) 400 | 44300 | 44300 | ||||||
(44700-44300) | ||||||||||
Supplies | 6,100 | (1) 3700 | 2400 | 2400 | ||||||
(6100-2400) | ||||||||||
Equipment | 132,000 | 132000 | 132000 | |||||||
Accumulated Depreciation—Equipment | $26,000 | (2) 13500 | 39500 | 39500 | ||||||
Notes Payable | 51,000 | 51,000 | 51000 | |||||||
Accounts Payable | 33,600 | 33,600 | 33600 | |||||||
Interest payable | (3) 4000 | 4000 | 4000 | |||||||
Common Stock | 60,000 | 60,000 | 60000 | |||||||
Retained Earnings | 40,000 | 40,000 | -2100 | 37900 | ||||||
(Loss) | ||||||||||
Dividends | 10,500 | 10,500 | 10,500 | |||||||
Sales Revenue | 755,600 | 755,600 | 755,600 | |||||||
Sales Returns and Allowances | 8,700 | 8,700 | 8,700 | |||||||
Cost of Goods Sold | 497,100 | (4) 400 | 497500 | 497,500 | ||||||
(44700-44300) | ||||||||||
Salaries and Wages Expense | 140,000 | 140,000 | 140,000 | |||||||
Advertising Expense | 24,200 | 24,200 | 24,200 | |||||||
Utilities Expense | 13,600 | 13,600 | 13,600 | |||||||
Maintenance and Repairs Expense | 12,100 | 12,100 | 12,100 | |||||||
Freight-Out | 16,400 | 16,400 | 16,400 | |||||||
Rent Expense | 24,000 | 24,000 | 24,000 | |||||||
Supplies expense | (1) 3700 | 3700 | 3,700 | |||||||
Depreciation expense | (2) 13500 | 13500 | 13,500 | |||||||
Interest expense | (3) 4000 | 4000 | 4,000 | |||||||
966200 | 966200 | 21600 | 21600 | 983700 | 983700 | 755,600 | 755,600 | 226000 | 226000 |