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 | |