The partial worksheet for Sam’s Delivery Service follows. Complete the adjusted trial balance columns.

Short Answer

Expert verified

Total net income: $ 12,870

Step by step solution

01

Worksheet

The worksheet is the summarized data for preparing the financial statement. It is used as an internal document. It is not a part of the journal ledger or financial statement but it helps in identifying the accounts that need adjustment.

02

Worksheet Table

Sam's Delivery Service
Worksheet
December 31, 2018
Account Names
Unadjusted Trial Balance

Adjustments

Adjusted Trial Balance
Income Statement

Balance sheet
Debit
Credit
Debit
Credit
Debit
Credit
Debit
Credit
Debit
Credit

Cash

6,500

6,500

6,500

Accounts Receivables

800

225

1,025

1,025

Office Supplies

250

80

170

170

Prepaid Rent

1000

800

200

200

Delivery van

23,000

23,000

23,000

Accumulated Depreciation – Delivery van

750

750

750

Equipment

15000

15000

15,000

Accumulated Depreciation – Equipment

300

300

300

Accounts Payable

800

800

800

Utilities Payable

230

230

230

Salaries Payable

875

875

875

Unearned Revenue

400

130

270

270

Common Stock

37,800

37,800

37800

Dividends

8,000

8,000

8,000

Delivery Revenue

23,000

355

23,355

23,355

Rent Expense

3000

800

3800

3800

Salaries Expense

4500

875

5375

5375

Supplies Expense

80

80

80

Utilities Expense

180

180

180

Depreciation Expense – Delivery van

750

750

750

Depreciation Expense – Equipment

300

300

300

Total

62,230

62,230

3,160

3,160

64,380

64,380

10,485

23,355

53,895

41,025

12,870

53,895

53,895

Net Income

Total Assets

Total Liabilities and equity

Unlock Step-by-Step Solutions & Ace Your Exams!

  • Full Textbook Solutions

    Get detailed explanations and key concepts

  • Unlimited Al creation

    Al flashcards, explanations, exams and more...

  • Ads-free access

    To over 500 millions flashcards

  • Money-back guarantee

    We refund you if you fail your exam.

Over 30 million students worldwide already upgrade their learning with Vaia!

One App. One Place for Learning.

All the tools & learning materials you need for study success - in one app.

Get started for free

Most popular questions from this chapter

On October 1, 2018, Kitchen Design paid $15,000 for store rent covering the six-month period ending March 31, 2019.

Question :The worksheet of Best Jobs Employment Service follows but is incomplete.The following data at April 30, 2018, are given for Best Jobs Employment Service: a. Service revenue accrued, \(700. b. Office supplies used, \)300. c. Depreciation on equipment, \(1,300. d. Salaries owed to employees, \)1,400. Requirements 1. Calculate and enter the adjustment amounts directly in the Adjustments columns. Use letters a through d to label the four adjustments. 2. Calculate and enter the adjusted account balances in the Adjusted Trial Balance columns. 3. Prepare each adjusting journal entry calculated in Requirement 1. Date the entries, and include explanations

The Pink Peonies Law Firm prepays for advertising in the local newspaper. On January 1, the law firm paid $3,000 for 10 months of advertising. How much advertising expense should Pink Peonies Law Firm record for the two months ending February 28 under the a. cash basis? b. accrual basis?

Question :Momentous Occasions is a photography business that shoots videos at college parties. The freshman class pays \(1,000 in advance on March 3 to guarantee services for its party to be held on April 2. The sophomore class promises a minimum of \)2,800 for filming its formal dance and actually pays cash of \(4,100 on February 28 at the dance. Answer the following questions about the correct way to account for revenue under the accrual basis: a. Considering the \)1,000 paid by the freshman class, on what date was revenue recognized? Did the recognition occur on the same date cash was received? b. Considering the $4,100 paid by the sophomore class, on what date was revenue recognized? Did the recognition occur on the same date cash was received?

Question: Total Pool Services earned \(130,000 of service revenue during 2018. Of the \)130,000 earned, the business received \(105,000 in cash. The remaining amount, \)25,000, was still owed by customers as of December 31. In addition, Total Pool Services incurred \(85,000 of expenses during the year. As of December 31, \)10,000 of the expenses still needed to be paid. In addition, Total Pool Services prepaid $5,000 cash in December 2018 for expenses incurred during the next year. 1. Determine the amount of service revenue and expenses for 2018 using a cash basis accounting system. 2. Determine the amount of service revenue and expenses for 2018 using an accrual basis accounting system.

See all solutions

Recommended explanations on Business Studies Textbooks

View all explanations

What do you think about this solution?

We value your feedback to improve our textbook solutions.

Study anywhere. Anytime. Across all devices.

Sign-up for free