Part 3 -Becoming a Merchandiser (94 points) -Santana Rey created Business Solutions on October 1, 2018. The company has been successful, and its list 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, 2018. 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 Account Title Dr. 48,372 101 Cash 106.1 Accounts receivable-Alex's Engineering Co 106.2 Accounts receivable-Wildcat Services 106.3 106.4 Accounts receivable- Easy Leasing Accounts receivable - IFM Co. 3,000 106.5 Accounts receivable - Liu Corp. 106.6 Accounts receivable Gomez Co. 106.7 Accounts receivable- Delta Co. 106.8 Accounts receivable KC, Inc. 106.9 Accounts receivable Dream, Inc. 119 Merchandise inventory 126 Computer supplies 128 Prepaid insurance 131 Prepaid rent 163 Office equipment 164 Accumulated deprecdiation-Office equipment 167 Computer equipment 168 Accumulated depreciation- Computer equipment 201 Accounts payable 210 Wages payable 236 Unearned computer services revenue 307 Common stock 318 Retained eanrings 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 Depre iation expense-Computer equipment 623 Wages expense 63 Insurance expense 640 Rent expense 825 8,000 20,000 1,100 73,000 7,360 85,110 85,110 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. Its transactions for January through March follow 1/4 1/5 1/7 1/9 The company paid cash to Lyn Addie for five days' work at the rate of $125 per day. Four of the five days relate to wages payable that were accrued in the prior year Santana Rey invested an additional $25,000 cash in the company in exchange for more common stock. The company purchased $5,800 of merchandise from Kansas Corp. with terms of 1/10, n/30, FOB shipping point, invoice dated January 7 The company received $2,668 cash from Gomez Co. as full payment on its account. The company completed a five-day is the total price of $7,000 less the advance payment of $1,500. The company sold merchandise with a retail value of $5,200 and a cost of $3,560 to Liu Corp invoice dated January 13, The company paid $600 cash for freight charges on the merchandise purchased on January 7 The company received $4,000 cash from Del The company paid Kansas Corp. for the invoice dated January 7, net of the discount. Liu Corp. returned $500 returned merchandise, which had a $320 cost, is discarded. (The policy of Business Solutions is to leave the cost of defective products in Cost of Goods Sold.) The company received the balance due from Liu Corp, net of both the discount and the credit for the returned merchandise 1/11 project for Alex's Engineering Co. and billed it $5,500, which 1/15 1/16 1/17 1/20 Ita Co. for computer services provided of defective merchandise from its invoice dated January 13. The 1/22 1/24 The company 1/26 The company purchased $9,000 of merchandise from Kansas Corp. with terms of 1/10, n/30, /26 The company sold merchandise with a $4,640 cost for $5,800 on credit to KC, Inc, invoice returned defective merchandise to Kansas Corp. and accepted a credit against future purchases. The defective merchandise invoice cost, net of the discount, was $496. FOB destination, invoice dated January 26 1/31 2/1 2/3 dated January 26 The company paid cash to Lyn Addie for 10 days' work at $125 per day. The company paid $2,475 cash to Hillside Mall for another three months' rent in advance. The company paid Kansas Corp. for the balance due, net of the cash discount, less the $496 amount in the credit memorandum. /S The company paid $600 cash to the local newspaper for an advertisement in the February 5 2/11 The company received the balance due from Alex's Engineering Co. for fees billed on January issue. 2/15 The company paid $4,800 cash in dividends 2/23 The company sold merchandise with a $2,660 cost for $3,220 on credit to Delta Co., invoice dated February 23. 2/26 The company paid cash to Lyn Addie for eight days' work at $125 per day 2/27 The company reimbursed Santana Rey for business automobile mileage (600 miles at $0.32 per mile) 3/8 The company purchased $2,730 of computer supplies from Harris Office Products on credit with terms of n/30, FOB destination, invoice dated March 8. The company received the balance due from Delta Co. for merchandise sold on February 23. The company paid $960 cash for minor repairs to the company's computer The company received $5,260 cash from Dream, Inc., for computing services provided The company paid the full amount due to Harris Office Products, consisting of amounts created on December 15 (of $1,100) and March 8. The company billed Easy Leasing for $9,047 of computing services provided. The company sold merchandise with a $2,002 cost for $2,800 on credit to Wildcat Services, invoice dated March 25. The company sold merchandise with a $1,048 cost for $2,220 on credit to IFM Company invoice dated March 30. The company reimbursed Santana Rey for business automobile mileage (400 miles at $0.32 per mile). 3/9 3/11 3/16 3/19 3/24 3/25 3/30 3/31 The following additional facts are available for preparing adjustments on March 31 prior to financial statement preparation The March 31 amount of computer supplies still available totals $2,005 Three more months have expired since the company purchased its annual insurance policy at a $2,220 cost for 12 months of coverage. . . Lyn Addie has not been paid for seven days of work at the rate of $125 per day Three months have passed since any prepaid rent has been transferred to expense. The monthly rent expense is $825. Depreciation on the computer equipment for January 1 through March 31 is $1,250. . . . Depreciation on the office equipment for January 1 through March 31 is $400 * The March 31 amount of merchandise inventory still available totals $704 Required 1. 2. Prepare journal entries to record each of the January through March transactions. Post the journal entries in part 1 to the accounts in the compan's general ledger. (Note: use the T- accounts provided.) 3. Prepare the adjusting journal entries required by the additional facts above 4. Post the adjusting journal entries to the T-accounts used in part 2. S. Determine the balance in each of the T-accounts 6. Prepare an adjusted trial balance 7. Prepare an income statement for the three months ended March 31, 2019. Use a multiple-step format that begins with gross sales (service revenues plus gross product sales) and includes separate categories for net sales, cost of goods sold, selling expenses, and general and administrative expenses Categorize the following accounts as selling expenses: wages expense, mileage expense, and advertising expense. Categorize the remaining expenses as general and administrative. Prepare a statement of retained earnings for the three months ended March 31, 2019. Prepare a classified balance sheet as of March 31, 2019. 8. 9