At the beginning of November, Madison decides to expand her business by selling fine European mixers. The owner of Batter Blender Supply Co. has approached Madison to become the exclusive distributor of these fine mixers in her state. The current cost of a mixer is $580, and Madison plans to sell each mixer for $1,200. Each appliance has a serial number and can be easily identified. Madison uses the perpetual inventory system to account for these fine mixers. She also decides to start using special journals and subsidiary ledgers to help keep track of her new customers and vendors, sales and purchases, and cash flows. (Hint: Refer to Chapter 11 to calculate the cost of inventory.) The following transactions occurred during the month of November Nov. 4 Bought five mixers on account from Batter Blender Supply Co. for $ 2,900, terms n/30. 6 Paid $75 freight on the November 4 purchase. Check 158. I 9 Bought four mixers on account from Batter Blender Supply Co. for $ 2,320, terms n/30. 10 Madison is concerned that there is not enough cash available to pay for all of the mixers purchased. She invests an additional $2,000 cash in Sweet Treats. 11 Paid $60 freight on the November 9 purchase. Check 159. 15 Madison issued a check to her assistant for all the help at the elementary school on October 30. (Recall this amount was accrued at the end of October.) Check 160. 20 Paid a $155 cell phone bill (Hint: Use Utilities Expense). Check 161. 21 Paid Batter Blender the amount due from the November 4 purchase. Check 162 22 Collected $300 from the October 30 transaction with Newbury Elementary School. 23 Three mixers are sold to Peter's Pastries on account for $3,600, terms n/30. Invoice 1011. (Hint You must record both the revenue and expense components on all sales transactions.) 11 Paid $60 freight on the November 9 purchase. Check 159. 15 Madison issued a check to her assistant for all the help at the elementary school on October 30. (Recall this amount was accrued at the end of October.) Check 160. 20 Paid a $155 cell phone bill (Hint: Use Utilities Expense). Check 161 21 Paid Batter Blender the amount due from the November 4 purchase. Check 162 22 Collected $300 from the October 30 transaction with Newbury Elementary School. 23 Three mixers are sold to Peter's Pastries on account for $3,600, terms n/30. Invoice 1011. (Hint: You must record both the revenue and expense components on all sales transactions.) 26 Sold three mixers for $3,600 cash. 29 Paid Batter Blender the amount due from the November 9 purchase. Check 163. 30 Paid her assistant for the last two weeks of November in the amount of $960. Check 164 30 Madison withdrew $750 cash for personal use. Check 165. As of November 30, the following adjusting entry data is available. 1. A count of baking supplies reveals that none were used in November 2. Another month's worth of depreciation needs to be recorded on the baking equipment bought in October 3. One month's worth of insurance has expired 4. Madison records another month of accrued interest on her grandma's loan. 1 November Worksheet Adjustments Adjusted Trial Bal.Income Statement Balance Sheet Dr. Cr. Dr. Cr. Dr. Cr. Dr. Cr. Dr. 2 Trial Balance 3 Account Titles Cr. 4 Cash 5 Accounts Receivable 6 Inventory 7 Baking Supplies Prepaid Insurance 9 Equipment 10 Accum. Depr.-Equipment 11 Accounts Payable 12 Salaries and Wages Payable 13 Interest Payable 14 Notes Payable 15 Owner's Capital 16 Owner's Drawings 17 Service Revenue 18 Sales Revenue Sales Journal Cash Receipts Journal AR Sub Ledger AP Sub Ledger Inventory Ledger October Worksheet November Worksh Ready Numbri Clipboard Font Alignment 3 F G H D 17 Service Revenue 18 Sales Revenue 19 Cost of Goods Sold 20 Advertising Expense 21 Baking Supplies Expense 22 Depreciation Expense 23 Insurance Expense 24 Salaries and Wages Expense 25 Rent Expense 26 Utilities Expense 27 Interest Expense 28 29 TOTALS 30 31 Net Income TOTALS 32 33 34 Sales Journal Cash Receipts Journal AR Sub Ledger AP Sub Ledger October Worksheet November Works Inventory Ledger Ready October Worksheet Adjustments Adjusted Trial Bal. Dr. Cr. Dr. Cr. 3,020.00 300.00 Income Statement Dr. Cr. Balance Sheet Dr. Cr. 3,020.00 300.00 45.00 95.00 1,200.00 1,200.00 95.00 1,200.00 1,200.00 10.00 10.00 10.00 1 Trial Balance 3 Account Titles Dr. Or. 4 Cash 3,020.00 5 Accounts Receivable 300.00 6 Inventory 7 Baking Supplies 140.00 8 Prepaid insurance 1,200.00 9 Equipment 1,200.00 10 Accum. Depr.-Equipment 11 Accounts Payable 12 Salaries and Wages Payable 15 Interest Payable 14 Notes Payable 5,000.00 15 Owner's Capital 600.00 16 Owner's Drawings 100.00 17 Service Revenue 435.00 18 Sales Revenue 19 Cost of Goods Sold 20 Advertising Expense 75.00 21 Baking Supplies Expense 22 Depreciation Expense Insurance Enonse AP Sub Ledger Inventory Ledger 45.00 45.00 45.00 5,000.00 600.00 5,000.00 600.00 100.00 100.00 435.00 435.00 45.00 10.00 75.00 45.00 10.00 75.00 45.00 10.00 October Worksheet November Worksheet December Worksheet Multi-Step Income Clipboard Font Alignment Number Styles M22 D H E 10.00 10.00 10.00 45.00 45.00 45.00 5,000.00 600.00 5,000.00 600.00 5,000.00 600.00 100.00 100.00 100.00 435.00 435.00 435.00 10 Accum. Depr.-Equipment 11 Accounts Payable 12 Salaries and Wages Payable B Interest Payable 14 Notes Payable 15 Owner's Capital 16 Owner's Drawings 17 Service Revenue 18 Sales Revenue 19 Cost of Goods Sold 20 Advertising Expense 21 Baking Supplies Expense 22 Depreciation Expense 23 Insurance Expense 24 Salaries and Wages Expense 25 Rent Expense 26 Utilities Expense 27 Interest Expense 75.00 45.00 10.00 75.00 45.00 10.00 75.00 45.00 10.00 45.00 45.00 45.00 79 TOTALS 30 6,035.00 6,035.00 100.00 100.00 435.00 5,915.00 6,090.00 6,090.00 Net Income TOTALS 175.00 260.00 435.00 5,655.00 260.00 5,915.00 51 435.00 5,915.00 AP Sub Ledger Inventory Ledger October Worksheet November Worksheet December Worksheet Multi-Step Income