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 | |