Question: I'm having a difficult time with my accounting workbook. I post the adjusting entries, but my balance sheet never equalizes. Can someone point me where
I'm having a difficult time with my accounting workbook. I post the adjusting entries, but my balance sheet never equalizes. Can someone point me where i'm going wrong?
| 1. A supplier shipped $3,000 of ingredients on 12/29/17. Peyton receives an invoice for the goods, as well as a bill for freight for $175, all dated 12/29/17. Goods were shipped FOB suppliers warehouse. | |||||||||||
| 2. At 12/31/17, Peyton has $200 worth of merchandise on consignment at Brunos House of Bacon. | |||||||||||
| 3. On 12/23/17, Peyton received a $1,000 deposit from Pet Globe for product to be shipped by Peyton in the second week of January. | |||||||||||
| 4. On 12/03/2017, a mixer with cost of $2,000, accumulated depreciation $1,200, was destroyed by a forklift. As of 12/23/17, insurance company has agreed to pay $700 in January, 2018, for accidental destruction. | |||||||||||
| 5. Note about later borrowing financials will show loan from parents repaid and use of bank financing. | |||||||||||
| PEYTON APPROVED | ||||||||||||||
| TRIAL BALANCE | ||||||||||||||
| As of December 31, 2017 | ||||||||||||||
| Unadjusted trial balance | Adjusting entries | Adjusted trial balance | ||||||||||||
| Dr | Cr | ref | Dr | Cr | ref | Dr | Cr | |||||||
| Cash | 67,520.04 | 1,000.00 | 68,520.04 | |||||||||||
| Accounts Receivable | 68,519.91 | 68,519.91 | ||||||||||||
| Other Receivable - Insurance | 700.00 | 700.00 | ||||||||||||
| Baking Supplies | 15,506.70 | 3,000.00 | 18,506.70 | |||||||||||
| Merchandise Inventory | 1,238.07 | 200.00 | 1,038.07 | |||||||||||
| Consignment Inventory | 200.00 | 200.00 | ||||||||||||
| Prepaid Rent | 2,114.55 | 2,114.55 | ||||||||||||
| Prepaid Insurance | 2,114.55 | 2,114.55 | ||||||||||||
| Misc. Supplies | 170.49 | 170.49 | ||||||||||||
| Baking Equipment | 14,000.00 | 2,000.00 | 12,000.00 | |||||||||||
| Accumulated Depreciation | 1,606.44 | 1,200.00 | 406.44 | |||||||||||
| Customer Deposit | 1,000.00 | 1,000.00 | ||||||||||||
| Accounts Payable | 20,262.11 | 3,175.00 | 23,437.11 | |||||||||||
| Wages Payable | 3,383.28 | 3,383.28 | ||||||||||||
| Interest Payable | 211.46 | 211.46 | ||||||||||||
| Notes Payable | 5,000.00 | 5,000.00 | ||||||||||||
| Common Stock | 20,000.00 | 20,000.00 | ||||||||||||
| Beginning Retained earnings | 50,144.84 | 50,144.84 | ||||||||||||
| Dividends | 105,000.00 | 105,000.00 | ||||||||||||
| Bakery Sales | 327,322.55 | 327,322.55 | ||||||||||||
| Merchandise Sales | 1,205.64 | 1,205.64 | ||||||||||||
| Cost of Goods Sold - Baked | 105,834.29 | 105,834.29 | ||||||||||||
| Cost of Goods Sold - Merchandise | 859.77 | 859.77 | ||||||||||||
| Rent Expense | 24,549.19 | 24,549.19 | ||||||||||||
| Wages Expense | 10,670.72 | 10,670.72 | ||||||||||||
| Misc. Supplies Expense | 3,000.46 | 175.00 | 3,175.46 | |||||||||||
| Business License Expense | 2,045.77 | 2,045.77 | ||||||||||||
| Misc. Expense | 1,363.84 | 1,363.84 | ||||||||||||
| Depreciation Expense | 677.86 | 677.86 | ||||||||||||
| Insurance Expense | 1,091.08 | 1,091.08 | ||||||||||||
| Advertising Expense | 1,549.74 | 1,549.74 | ||||||||||||
| Interest Expense | 818.31 | 818.31 | ||||||||||||
| Telephone Expense | 490.98 | 490.98 | ||||||||||||
| Gain/Loss on disposal of equipment | 100.00 | 100.00 | ||||||||||||
| 429,136.32 | 429,136.32 | 6,375.00 | 6,375.00 | 432,111.32 | 432,111.32 | |||||||||
| Peyton Approved | ||||||||
| Balance Sheet | ||||||||
| As of December 31, 2017 | ||||||||
| Assets | Liabilities and Owners' Equity | |||||||
| Current Assets: | Current Liabilities: | |||||||
| Cash | 68,520.04 | Accounts Payable | 23,437.11 | |||||
| Accounts Receivable | 68,519.91 | Wages Payable | 3,383.28 | |||||
| Baking Supplies | 18,506.70 | Interest Payable | 211.46 | |||||
| Merchandise Inventory | 1,038.07 | Customer Deposit | 1000 | |||||
| Prepaid Rent | 2,114.55 | |||||||
| Prepaid Insurance | 2,114.55 | |||||||
| Misc. Supplies | 170.49 | |||||||
| Other Recievables - Insurance | 700.00 | |||||||
| Cosignment Inventory | 200.00 | |||||||
| Total Current Assets | 161,884.31 | Total Current Liabilities | 28,031.85 | |||||
| Long Term Liabilities: | ||||||||
| Long Term/Fixed Assets: | Notes Payable | 5,000.00 | ||||||
| Baking Equipment | 12,000.00 | Total Long Term Liabilities: | 5,000.00 | |||||
| Accumulated Depreciation | -406.44 | |||||||
| Net Fixed assets | 11,593.56 | Total Liabilities: | 33,031.85 | |||||
| Common Stock | 20,000.00 | |||||||
| Retained Earnings | 120,721.02 | |||||||
| Total Equity | 140,721.02 | |||||||
| Total Assets: | 173,477.87 | Total Liabilities & Equity | 173,752.87 | |||||
Step by Step Solution
There are 3 Steps involved in it
1 Expert Approved Answer
Step: 1 Unlock
Question Has Been Solved by an Expert!
Get step-by-step solutions from verified subject matter experts
Step: 2 Unlock
Step: 3 Unlock
