In: Accounting
Santana Rey created Business Solutions on October 1, 2020. 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, 2020. 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 | $ | 48,472 | ||||
106.1 | Alex’s Engineering Co. | 0 | |||||
106.2 | Wildcat Services | 0 | |||||
106.3 | Easy Leasing | 0 | |||||
106.4 | IFM Co. | 3,120 | |||||
106.5 | Liu Corp. | 0 | |||||
106.6 | Gomez Co. | 2,808 | |||||
106.7 | Delta Co. | 0 | |||||
106.8 | KC, Inc. | 0 | |||||
106.9 | Dream, Inc. | 0 | |||||
119 | Merchandise inventory | 0 | |||||
126 | Computer supplies | 620 | |||||
128 | Prepaid insurance | 2,097 | |||||
131 | Prepaid rent | 885 | |||||
163 | Office equipment | 8,030 | |||||
164 | Accumulated depreciation—Office equipment | $ | 210 | ||||
167 | Computer equipment | 20,900 | |||||
168 | Accumulated depreciation—Computer equipment | 1,090 | |||||
201 | Accounts payable | 1,260 | |||||
210 | Wages payable | 620 | |||||
236 | Unearned computer services revenue | 1,340 | |||||
307 | Common stock | 72,952 | |||||
318 | Retained earnings | 9,460 | |||||
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. Its transactions for January through
March follow.
Jan. | 4 | The company paid cash to Lyn Addie for five days’ work at the rate of $155 per day. Four of the five days relate to wages payable that were accrued in the prior year. | ||
5 | Santana Rey invested an additional $24,900 cash in the company in exchange for more common stock. | |||
7 | The company purchased $6,700 of merchandise from Kansas Corp. with terms of 1/10, n/30, FOB shipping point, invoice dated January 7. | |||
9 | The company received $2,808 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 $5,410, which is the total price of $6,750 less the advance payment of $1,340. The company debited Unearned Computer Services Revenue for $1,340. | |||
13 | The company sold merchandise with a retail value of $4,400 and a cost of $3,550 to Liu Corp., invoice dated January 13. | |||
15 | The company paid $770 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 | The company gave a price reduction (allowance) of $700 to Liu Corp. and credited Liu's accounts receivable for that amount. | |||
22 | The company received the balance due from Liu Corp., net of the discount and the allowance. | |||
24 | The company returned defective merchandise to Kansas Corp. and accepted a credit against future purchases (debited accounts payable). The defective merchandise invoice cost, net of the discount, was $486. | |||
26 | The company purchased $9,200 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 $4,510 cost for $5,890 on credit to KC, Inc., invoice dated January 26. | |||
31 | The company paid cash to Lyn Addie for 10 days’ work at $155 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 $486 credit from merchandise returned on January 24. | |||
5 | The company paid $600 cash to Facebook for an advertisement to appear on February 5 only. | |||
11 | The company received the balance due from Alex’s Engineering Co. for fees billed on January 11. | |||
15 | The company paid a $4,690 cash dividend. | |||
23 | The company sold merchandise with a $2,540 cost for $3,370 on credit to Delta Co., invoice dated February 23. | |||
26 | The company paid cash to Lyn Addie for eight days’ work at $155 per day. | |||
27 | The company reimbursed Santana Rey $288 cash for business automobile mileage. The company recorded the reimbursement as "Mileage Expense." | |||
Mar. | 8 | The company purchased $2,820 of computer supplies from Harris Office Products on credit with terms of n/30, FOB destination, invoice dated March 8. | ||
9 | The company received the balance due from Delta Co. for merchandise sold on February 23. | |||
11 | The company paid $800 cash for minor repairs to the company’s computer. | |||
16 | The company received $5,290 cash from Dream, Inc., for computing services provided. | |||
19 | The company paid the full amount due of $4,080 to Harris Office Products, consisting of amounts created on December 15 (of $1,260) and March 8. | |||
24 | The company billed Easy Leasing for $9,227 of computing services provided. | |||
25 | The company sold merchandise with a $2,092 cost for $2,860 on credit to Wildcat Services, invoice dated March 25. | |||
30 | The company sold merchandise with a $1,118 cost for $2,310 on credit to IFM Company, invoice dated March 30. | |||
31 | The company reimbursed Santana Rey $128 cash for business automobile mileage. The company recorded the reimbursement as "Mileage Expense." |
The following additional facts are available for preparing
adjustments on March 31 prior to financial statement
preparation.
Date | Account Titles & Explanation | Ref. | Debit | Credit |
Jan. | ||||
4 | Wages Expense | 623 | 155 | |
Wages Payable | 210 | 620 | ||
Cash | 101 | 775 | ||
Paid employee. | ||||
5 | Cash | 101 | 24900 | |
A. Lopez, Capital | 301 | 24,900 | ||
Additional investment by owner. | ||||
7 | Merchandise Inventory | 119 | 6700 | |
Accounts Payable | 201 | 6,700 | ||
Purchased merchandise on credit. | ||||
9 | Cash | 101 | 2808 | |
Accounts Receivable—Gomez Co. | 106.6 | 2,808 | ||
Collected accounts receivable. | ||||
11 | Accounts Receivable—Alex’s Eng. Co | 106.1 | 5,410 | |
Unearned Computer Services Revenue | 236 | 1340 | ||
Computer Services Revenue | 403 | 6,750 | ||
Completed work on project. | ||||
13 | Accounts Receivable—Liu Corp. | 106.5 | 4,400 | |
Sales | 413 | 4,400 | ||
Sold merchandise on credit. | ||||
13 | Cost of Goods Sold | 502 | 3550 | |
Merchandise Inventory | 119 | 3550 | ||
To record cost of Jan. 13 sale. | ||||
15 | Merchandise Inventory | 119 | 770 | |
Cash | 101 | 770 | ||
Paid freight on incoming merchandise. | ||||
16 | Cash | 101 | 4050 | |
Computer Services Revenue | 403 | 4,050 | ||
Collected cash revenue from customer. | ||||
17 | Accounts Payable | 201 | 6700 | |
Merchandise Inventory | 119 | 67 | ||
Cash | 101 | 6,633 | ||
Paid account payable within discount period. (Discount taken = $6,700 x .01 = $67) | ||||
20 | Sales Returns and Allowances | 414 | 700 | |
Accounts Receivable—Liu Corp. | 106.5 | 700 | ||
Customer returned defective goods. | ||||
22 | Cash | 101 | 3,663 | |
Sales Discounts | 415 | 37 | ||
Accounts Receivable—Liu Corp | 106.5 | 3,700 | ||
24 | Accounts Payable | 201 | 486 | |
Merchandise Inventory | 119 | 486 | ||
Returned merchandise for credit. | ||||
26 | Merchandise Inventory | 119 | 9,200 | |
Accounts Payable | 201 | 9,200 | ||
Purchased merchandise for resale. | ||||
26 | Accounts Receivable—KC, Inc | 106.8 | 5,890 | |
Sales | 413 | 5,890 | ||
Sold merchandise on credit. | ||||
26 | Cost of Goods Sold | 502 | 4510 | |
Merchandise Inventory | 119 | 4,510 | ||
To record cost of Jan. 26 sale. | ||||
31 | Wages Expense | 623 | 1550 | |
Cash | 101 | 1,550 | ||
Paid employee wages. | ||||
Feb | ||||
1 | Prepaid Rent | 131 | 2655 | |
Cash | 101 | 2,655 | ||
Paid three months’ rent in advance. | ||||
3 | Accounts Payable | 201 | 8,714 | |
Merchandise Inventory (9200 x 1%) | 119 | 92 | ||
Cash | 101 | 8,622 | ||
Paid account payable within discount period. | ||||
5 | Advertising Expense | 655 | 600 | |
Cash | 101 | 600 | ||
Purchased ad in local newspaper. | ||||
11 | Cash | 101 | 5,410 | |
Accounts Receivable—Alex’s Eng. Co. | 106.1 | 5,410 | ||
Collected accounts receivable. | ||||
15 | Dividends | 302 | 4690 | |
Cash | 101 | 4,690 | ||
Paid Dividend | ||||
23 | Accounts Receivable—Delta Co. | 106.7 | 3,370 | |
Sales | 413 | 3,370 | ||
Sold merchandise on credit. | ||||
23 | Cost of Goods Sold | 502 | 2,540 | |
Merchandise Inventory | 119 | 2,540 | ||
To record cost of Feb. 23 sale. | ||||
26 | Wages Expense | 623 | 1240 | |
Cash | 101 | 1,240 | ||
Paid employee. | ||||
27 | Mileage Expense | 676 | 288 | |
Cash | 101 | 288 | ||
Reimbursed Lopez for business mileage. | ||||
March | ||||
8 | Computer Supplies | 126 | 2820 | |
Accounts Payable | 201 | 2,820 | ||
Purchased supplies on credit. | ||||
9 | Cash | 101 | 3,370 | |
Accounts Rec.—Delta Co. | 106.7 | 3,370 | ||
Collected accounts receivable. | ||||
11 | Repairs Expense–Computer | 684 | 800 | |
Cash | 101 | 800 | ||
Paid for computer repairs. | ||||
16 | Cash | 101 | 5290 | |
Computer Services Revenue | 403 | 5,290 | ||
Collected cash revenue from customer. | ||||
19 | Accounts Payable | 201 | 4080 | |
Cash | 101 | 4,080 | ||
Paid accounts payable ($1,260 + $2820). | ||||
24 | Accounts Receivable—Easy Leasing | 106.3 | 9,227 | |
Computer Services Revenue | 403 | 9,227 | ||
Billed customer for services. | ||||
25 | Accounts Receivable—Wildcat Services | 106.2 | 2,860 | |
Sales | 413 | 2,860 | ||
Sold merchandise on credit. | ||||
25 | Cost of Goods Sold | 502 | 2092 | |
Merchandise Inventory | 119 | 2,092 | ||
To record cost of March 25 sale. | ||||
30 | Accounts Receivable—IFM Co. | 106.4 | 2310 | |
Sales | 413 | 2,310 | ||
Sold merchandise on credit. | ||||
30 | Cost of Goods Sold | 502 | 1118 | |
Merchandise Inventory | 119 | 1,118 | ||
To record cost of March 30 sale. | ||||
31 | Mileage Expense | 676 | 128 | |
Cash | 101 | 128 | ||
Reimbursed Lopez for business mileage. |