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 |