VALDEZ FASHION CENTER Trial Balance November 30, 2014
|
|
|
Debit
|
|
Credit
|
Cash
|
|
$ 8,240
|
|
|
Accounts Receivable
|
|
30,700
|
|
|
Inventory
|
|
45,050
|
|
|
Supplies
|
|
6,150
|
|
|
Equipment
|
|
131,500
|
|
|
Accumulated Depreciation—Equipment
|
|
|
|
$ 27,620
|
Notes Payable
|
|
|
|
52,000
|
Accounts Payable
|
|
|
|
44,490
|
Owner’s Capital
|
|
|
|
90,660
|
Owner’s Drawings
|
|
13,030
|
|
|
Sales Revenue
|
|
|
|
755,800
|
Sales Returns and Allowances
|
|
8,840
|
|
|
Cost of Goods Sold
|
|
497,300
|
|
|
Salaries and Wages Expense
|
|
139,500
|
|
|
Advertising Expense
|
|
24,080
|
|
|
Utilities Expense
|
|
13,730
|
|
|
Maintenance and Repairs Expense
|
|
12,080
|
|
|
Freight-out
|
|
16,730
|
|
|
Rent Expense
|
|
23,640
|
|
|
Totals
|
|
$970,570
|
|
$970,570
|
Adjustment data:
1.
|
|
Supplies on hand totaled $2,230.
|
2.
|
|
Depreciation is $11,200 on the equipment.
|
3.
|
|
Interest of $5,580 is accrued on notes payable at November 30.
|
4.
|
|
Inventory actually on hand is $44,850.
|
A)Complete the worksheet.
VALDEZ FASHION CENTER Worksheet For the Year Ended November 30, 2014
|
Account Titles
|
|
Trial Balance
|
|
Adjustments
|
|
Adj. Trial Balance
|
|
Income Statement
|
|
Balance Sheet
|
|
|
Dr.
|
|
Cr.
|
|
Dr.
|
|
Cr.
|
|
Dr.
|
|
Cr.
|
|
Dr.
|
|
Cr.
|
|
Dr.
|
|
Cr.
|
Cash
|
|
8,240
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts Receivable
|
|
30,700
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Inventory
|
|
45,050
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Supplies
|
|
6,150
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equipment
|
|
131,500
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accum. Depreciation—Equipment
|
|
|
|
27,620
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Notes Payable
|
|
|
|
52,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts Payable
|
|
|
|
44,490
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Owner’s Capital
|
|
|
|
90,660
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Owner’s Drawings
|
|
13,030
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales Revenue
|
|
|
|
755,800
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales Returns and Allowances
|
|
8,840
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of Goods Sold
|
|
497,300
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Salaries and Wages Expense
|
|
139,500
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Advertising Expense
|
|
24,080
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Utilities Expense
|
|
13,730
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Maintenance and Repairs Expense
|
|
12,080
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Freight-out
|
|
16,730
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rent Expense
|
|
23,640
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Totals
|
|
970,570
|
|
970,570
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Supplies Expense
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation Expense
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Expense
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Payable
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Totals
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Loss
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Totals
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
B) Prepare a multiple-step income statement for the year and an owner's equity statement
C) Prepare a classified balance sheet as of November 30, 2014. Notes payable of $18,260 are due in January 2015.
D) Journalize the adjusting entries
E) Prepare a post-closing trial balance