The 2017 balance sheet of dream inc

ist of customers has grown. To accommodate the growth, the accounting system is modified to set up separate accounts for each customer. The following chart of accounts includes the account number used for each account and any balance as of December 31, 2011. Santana Rey decided to add a fourth digit with a decimal point to the 106 account number that had been used for the single Accounts Receivable account. This change allows the company to continue using the existing chart of accounts.

No. Account Title Debit Credit
101 Cash $ 48,532
106.1 Alex’s Engineering Co. 0
106.2 Wildcat Services 0
106.3 Easy Leasing 0
106.4 IFM Co. 3,090
106.5 Liu Corp. 0
106.6 Gomez Co. 2,678
106.7 Delta Co. 0
106.8 KC, Inc. 0
106.9 Dream, Inc. 0
119 Merchandise inventory 0
126 Computer supplies 700
128 Prepaid insurance 1,725
131 Prepaid rent 885
163 Office equipment 8,150
164 Accumulated depreciation—Office equipment $ 380
167 Computer equipment 21,100
168 Accumulated depreciation—Computer equipment 1,190
201 Accounts payable 1,250
210 Wages payable $ 540
236 Unearned computer services revenue 1,490
307 Common stock 74,810
318 Retained earnings 7,200
319 Dividends $ 0
403 Computer services revenue 0
413 Sales 0
414 Sales returns and allowances 0
415 Sales discounts 0
502 Cost of goods sold 0
612 Depreciation expense—Office equipment 0
613 Depreciation expense—Computer equipment 0
623 Wages expense 0
637 Insurance expense 0
640 Rent expense 0
652 Computer supplies expense 0
655 Advertising expense 0
676 Mileage expense 0
677 Miscellaneous expenses 0
684 Repairs expense—Computer 0

In response to requests from customers, S. Rey will begin selling computer software. The company will extend credit terms of 1/10, n/30, FOB shipping point, to all customers who purchase this merchandise. However, no cash discount is available on consulting fees. Additional accounts (Nos. 119, 413, 414, 415, and 502) are added to its general ledger to accommodate the company’s new merchandising activities. Also, Business Solutions does not use reversing entries and, therefore, all revenue and expense accounts have zero beginning balances as of January 1, 2012. Its transactions for January through March follow:

Jan. 4
The company paid cash to Lyn Addie for five days’ work at the rate of $135 per day. Four of the five days relate to wages payable that were accrued in the prior year.
5 Santana Rey invested an additional $24,400 cash in the company in exchange for more common stock.
7
The company purchased $6,100 of merchandise from Kansas Corp. with terms of 1/10, n/30, FOB shipping point, invoice dated January 7.
9 The company received $2,678 cash from Gomez Co. as full payment on its account.
11
The company completed a five-day project for Alex’s Engineering Co. and billed it $5,360, which is the total price of $6,850 less the advance payment of $1,490.
13
The company sold merchandise with a retail value of $4,100 and a cost of $3,430 to Liu Corp., invoice dated January 13.
15
The company paid $730 cash for freight charges on the merchandise purchased on January 7.
16 The company received $4,050 cash from Delta Co. for computer services provided.
17
The company paid Kansas Corp. for the invoice dated January 7, net of the discount.
20
Liu Corp. returned $700 of defective merchandise from its invoice dated January 13. The returned merchandise, which had a $270 cost, is discarded. (The policy of Business Solutions is to leave the cost of defective products in cost of goods sold.)
22
The company received the balance due from Liu Corp., net of both the discount and the credit for the returned merchandise.
24
The company returned defective merchandise to Kansas Corp. and accepted a credit against future purchases. The defective merchandise invoice cost, net of the discount, was $476.
26
The company purchased $9,100 of merchandise from Kansas Corp. with terms of 1/10, n/30, FOB destination, invoice dated January 26.
26
The company sold merchandise with a $4,610 cost for $5,900 on credit to KC, Inc., invoice dated January 26.
29
The company received a $476 credit memorandum from Kansas Corp. concerning the merchandise returned on January 24.
31 The company paid cash to Lyn Addie for 10 days’ work at $135 per day.
Feb. 1
The company paid $2,655 cash to Hillside Mall for another three months’ rent in advance.
3
The company paid Kansas Corp. for the balance due, net of the cash discount, less the $476 amount in the credit memorandum.
5
The company paid $560 cash to the local newspaper for an advertising insert in today’s paper.
11 The company received the balance due from Alex’s Engineering Co. for fees billed on January 11.
15 The company paid $4,760 cash for dividends.
23
The company sold merchandise with a $2,610 cost for $3,260 on credit to Delta Co., invoice dated February 23.
26 The company paid cash to Lyn Addie for eight days’ work at $135 per day.
27
The company reimbursed Santana Rey for business automobile mileage (1,000 miles at $0.15 per mile).
Mar. 8
The company purchased $2,730 of computer supplies from Harris Office Products on credit, invoice dated March 8.
9
The company received the balance due from Delta Co. for merchandise sold on February 23.
11 The company paid $860 cash for minor repairs to the company’s computer.
16 The company received $5,350 cash from Dream, Inc., for computing services provided.
19
The company paid the full amount due to Harris Office Products, consisting of amounts created on December 15 (of $1,250) and March 8.
24 The company billed Easy Leasing for $9,237 of computing services provided.
25
The company sold merchandise with a $2,192 cost for $2,940 on credit to Wildcat Services, invoice dated March 25.
30
The company sold merchandise with a $1,108 cost for $2,240 on credit to IFM Company, invoice dated March 30.
31
The company reimbursed Santana Rey for business automobile mileage (1,100 miles at $0.15 per mile).
The following additional facts are available for preparing adjustments on March 31 prior to financial statement preparation:
a. The March 31 amount of computer supplies still available totals $2,045.
b. Three more months have expired since the company purchased its annual insurance policy at a $2,300 cost for 12 months of coverage.
c. Lyn Addie has not been paid for seven days of work at the rate of $135 per day.
d. Three months have passed since any prepaid rent has been transferred to expense. The monthly rent expense is $885.
e. Depreciation on the computer equipment for January 1 through March 31 is $1,190.
f. Depreciation on the office equipment for January 1 through March 31 is $380.
g. The March 31 amount of merchandise inventory still available totals $554.

Required:
1.
Prepare journal entries to record each of the January through March transactions. (In cases where no entry is required, please select the option "No journal entry required" for your answer to grade correctly. Leave no cells blank - be certain to enter "0" wherever required. Do not round intermediate calculations. Round your final answers to the nearest dollar amount. Omit the "$" sign in your response.)

Date General Journal Debit Credit
Jan. 4

5

7

9

11

13

13

15

16

17

20

22

24

26

26

26

29

31

Feb. 1

3

5

11

15

23

23

26

27

Mar. 8

9

11

16

19

24

25

25

30

30

31

2.
Post the journal entries in part 1 to the accounts in the company’s general ledger. (Note: Begin with the ledger’s post-closing adjusted balances as of December 31, 2011.) (Do not round intermediate calculations. Round your final answers to the nearest dollar amount. Leave no cells blank - be certain to enter "0" wherever required. Omit the "$" sign in your response.)
General Ledger Accounts

Cash Acct. No. 101
Date Debit Credit Balance
Dec. 31
Jan. 4
5
9
15
16
17
22
31
Feb. 1
3
5
11
15
26
27
Mar. 9
11
16
19
31

Accounts Receivable—Alex’s Engineering Co. Acct. No. 106.1
Date Debit Credit Balance
Dec. 31
Jan. 11
Feb. 11

Accounts Receivable—Wildcat Services Acct. No. 106.2
Date Debit Credit Balance
Dec. 31
Mar. 25

Accounts Receivable—Easy Leasing Acct. No. 106.3
Date Debit Credit Balance
Dec. 31
Mar. 24

Accounts Receivable—IFM Co. Acct. No. 106.4
Date Debit Credit Balance
Dec. 31
Mar. 30

Accounts Receivable—Liu Corporation Acct. No. 106.5
Date Debit Credit Balance
Dec. 31
Jan. 13
20
22

Accounts Receivable—Gomez Co. Acct. No. 106.6
Date Debit Credit Balance
Dec. 31
9

Accounts Receivable—Delta Co. Acct. No. 106.7
Date Debit Credit Balance
Dec. 31
Feb. 23
Mar. 9

Accounts Receivable—KC, Inc. Acct. No. 106.8
Date Debit Credit Balance
Dec. 31
Jan. 26

Accounts Receivable—Dream, Inc. Acct. No. 106.9
Date Debit Credit Balance
Dec. 31

Merchandise Inventory Acct. No. 119
Date Debit Credit Balance
Dec. 31
Jan. 7
13
15
17
24
26
26
Feb. 3
23
Mar. 25
30

Computer Supplies Acct. No. 126
Date Debit Credit Balance
Dec. 31
Mar. 8

Prepaid Insurance Acct. No. 128
Date Debit Credit Balance
Dec. 31

Prepaid Rent Acct. No. 131
Date Debit Credit Balance
Dec. 31
Feb. 1

Office Equipment Acct. No. 163
Date Debit Credit Balance
Dec. 31

Accumulated Depreciation—Office Equipment Acct. No. 164
Date Debit Credit Balance
Dec. 31

Computer Equipment Acct. No. 167
Date Debit Credit Balance
Dec. 31

Accumulated Depreciation—Computer Equipment Acct. No. 168
Date Debit Credit Balance
Dec. 31

Accounts Payable Acct. No. 201
Date Debit Credit Balance
Dec. 31
Jan. 7
17
24
26
Feb. 3
Mar. 8
19

Wages Payable Acct. No. 210
Date Debit Credit Balance
Dec. 31
Jan. 4

Unearned Computer Services Revenue Acct. No. 236
Date Debit Credit Balance
Dec. 31
Jan. 11

Common Stock Acct. No. 301
Date Debit Credit Balance
Dec. 31
Jan. 5

Retained Earnings Acct. No. 318
Date Debit Credit Balance
Dec. 31

Dividends Acct. No. 319
Date Debit Credit Balance
Feb. 15

Computer Services Revenue Acct. No. 403
Date Debit Credit Balance
Jan. 11
16
Mar. 16
24

Sales Acct. No. 413
Date Debit Credit Balance
Jan. 13
26
Feb. 23
Mar. 25
30

Sales Returns and Allowances Acct. No. 414
Date Debit Credit Balance
Jan. 20

Sales Discounts Acct. No. 415
Date Debit Credit Balance
Jan. 22

Cost of Goods Sold Acct. No. 502
Date Debit Credit Balance
Jan. 13
26
Feb. 23
Mar. 25
30
Depreciation Expense—Office Equipment Acct. No. 612
Date Debit Credit Balance
Depreciation Expense—Computer Equipment Acct. No. 613
Date Debit Credit Balance
Wages Expense Acct. No. 623
Date Debit Credit Balance
Jan. 4
31
Feb. 26

Insurance Expense Acct. No. 637
Date Debit Credit Balance

Rent Expense Acct. No. 640
Date Debit Credit Balance
Computer Supplies Expense Acct. No. 652
Date Debit Credit Balance
Advertising Expense Acct. No. 655
Date Debit Credit Balance
Feb. 5
Mileage Expense Acct. No. 676
Date Debit Credit Balance
Feb. 27
Mar. 31
Miscellaneous Expenses Acct. No. 677
Date Debit Credit Balance
Repairs Expense—Computer Acct. No. 684
Date Debit Credit Balance
Mar. 11

3.
Prepare a partial work sheet consisting of the first six columns that includes the unadjusted trial balance, the March 31 adjustments (a) through (g), and the adjusted trial balance. Do not prepare closing entries and do not journalize the adjustments or post them to the ledger. (Do not round intermediate calculations. Round your final answers to the nearest dollar amount. Leave no cells blank - be certain to enter "0" wherever required. Omit the "$" sign in your response.)

BUSINESS SOLUTIONS
Partial Work Sheet
March 31, 2012
Unadjusted
Trial Balance
Adjustments
Adjusted
Trial Balance
Acct.
No. Account Title Dr. Cr. Dr. Cr. Dr. Cr.
101 Cash
106.1 Alex’s Engineering Co.
106.2 Wildcat Services
106.3 Easy Leasing
106.4 IFM Co.
106.5 Liu Corporation
106.6 Gomez Co.
106.7 Delta Co
106.8 KC, Inc.
106.9 Dream, Inc.
119 Merchandise inventory
126 Computer supplies
128 Prepaid insurance
131 Prepaid rent
163 Office equipment
164 Accumulated depreciation—Office equipment
167 Computer equipment
168 Accumulated depreciation—Computer equip.
201 Accounts payable
210 Wages payable
236 Unearned computer services revenue
307 Common stock
318 Retained earnings
319 Dividends
403 Computer services revenue
413 Sales
414 Sales returns and allowances
415 Sales discounts
502 Cost of goods sold
612 Depreciation expense—Office equipment
613 Depreciation expense—Computer equipment
623 Wages expense
637 Insurance expense
640 Rent expense
652 Computer supplies expense
655 Advertising expense
676 Mileage expense
677 Miscellaneous expenses
684 Repairs expense—Computer
Totals

4.
Prepare an income statement (from the adjusted trial balance in part 3) for the three months ended March 31, 2012. Use a single-step format. List all expenses without differentiating between selling expenses and general and administrative expenses. (Do not round intermediate calculations. Round your final answers to the nearest dollar amount. Input all amounts as positive values. Omit the "$" sign in your response.)
BUSINESS SOLUTIONS
Income Statement
For Three Months Ended March 31, 2012
Revenues
$

Total revenues
Expenses
$
Total expenses
$
5.
Prepare a statement of retained earnings (from the adjusted trial balance in part 3) for the three months ended March 31, 2012. (Do not round intermediate calculations. Round your final answers to the nearest dollar amount. Input all amounts as positive values. Omit the "$" sign in your response.)

BUSINESS SOLUTIONS
Statement of Retained Earnings
For Three Months Ended March 31, 2012
$
$
6.
Prepare a classified balance sheet (from the adjusted trial balance) as of March 31, 2012. (Be sure to list the assets and liabilities in order of their liquidity. Amounts to be deducted should be indicated with minus sign. Do not round intermediate calculations. Round your final answers to the nearest dollar amount. Omit the "$" sign in your response.)

BUSINESS SOLUTIONS
Balance Sheet
December 31, 2011
Assets
Current Assets
$
Total Current Assets
Plant Assets
$
Total Plant Assets

Total Assets $

Liabilities
Current Liabilities
$
Equity
Total equity

Total Liabilities and Equity $