Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

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

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Safety Health And Environmental Auditing A Practical Guide

Authors: Simon Watson Pain

1st Edition

1439829470, 978-1439829479

More Books

Students also viewed these Accounting questions