In: Accounting
The trial balance columns of the worksheet for Cullumber Company
at June 30, 2020, are as follows.
|
Cullumber Company |
||||
|
Trial Balance |
||||
|
Account Titles |
Dr. |
Cr. |
||
| Cash | 2,200 | |||
| Accounts Receivable | 2,400 | |||
| Supplies | 1,900 | |||
| Accounts Payable | 1,100 | |||
| Unearned Service Revenue | 370 | |||
| Owner’s Capital | 2,170 | |||
| Service Revenue | 3,700 | |||
| Salaries and Wages Expense | 640 | |||
| Miscellaneous Expense | 200 |
|
||
| Total | 7,340 | 7,340 | ||
Other data:
| 1. | A physical count reveals $300 of supplies on hand. | |
| 2. | $200 of the unearned revenue is still unearned at month-end. | |
| 3. | Accrued salaries are $270. |
Complete the worksheet.
|
CULLUMBER COMPANY |
||||||||||||||||||||
|
Account Titles |
Trial Balance |
Adjustments |
Adj. Trial Balance |
Income Statement |
Balance Sheet |
|||||||||||||||
|
Dr |
Cr. |
Dr |
Cr. |
Dr |
Cr. |
Dr |
Cr. |
Dr |
Cr. |
|||||||||||
| Cash |
2,200 |
|||||||||||||||||||
| Accounts Receivable |
2,400 |
|||||||||||||||||||
| Supplies |
1,900 |
|||||||||||||||||||
| Accounts Payable |
1,100 |
|||||||||||||||||||
| Unearned Service Revenue |
370 |
|||||||||||||||||||
| Owner's Capital |
2,170 |
|||||||||||||||||||
| Service Revenue |
3,700 |
|||||||||||||||||||
| Salaries and Wages Expense |
640 |
|||||||||||||||||||
| Miscellaneous Expense | 200 | |||||||||||||||||||
| Totals | 7,340 | 7,340 | ||||||||||||||||||
| Supplies Expense | ||||||||||||||||||||
| Salaries and Wages Payable | ||||||||||||||||||||
| Totals | ||||||||||||||||||||
| Net Income | ||||||||||||||||||||
| Totals | ||||||||||||||||||||
| The completed worksheet is provided below | |||||||||||
| CULLUMBER COMPANY | |||||||||||
| Worksheet | |||||||||||
| For the month Ended June 30, 2020 | |||||||||||
| Account Titles | Trial Balance | Adjustments | Adj. Trial Balance | Income Statement | Balance Sheet | ||||||
| Dr | Cr. | Dr | Cr. | Dr | Cr | Dr | Cr. | Dr | Cr. | ||
| Cash | 2,200 | 2,200 | 2,200 | ||||||||
| Accounts Receivable | 2,400 | 2,400 | 2,400 | ||||||||
| Supplies (1900-300) | 1,900 | 1600 | 300 | 300 | |||||||
| Accounts Payable | 1,100 | 1,100 | 1,100 | ||||||||
| Unearned Service Revenue (370-200) | 370 | 170 | 200 | 200 | |||||||
| Owner's Capital | 2,170 | 2,170 | 2,170 | ||||||||
| Service Revenue | 3,700 | 170 | 3,870 | 3,870 | |||||||
| Salaries and Wages Expense | 640 | 270 | 910 | 910 | |||||||
| Miscellaneous Expense | 200 | 200 | 200 | ||||||||
| Totals | 7,340 | 7,340 | |||||||||
| Supplies Expense | 1600 | 1600 | 1600 | ||||||||
| Salaries and Wages Payable | 270 | 270 | 270 | ||||||||
| Totals | 2040 | 2040 | 7,610 | 7,610 | 2710 | 3870 | |||||
| Net Income (3870-2710) | 1160 | 1160 | |||||||||
| Totals | 3870 | 3870 | 4,900 | 4,900 | |||||||