SP 3 Serial Problem Business Solutions (Algo) LO P1, P2, P3, P4, P5

After the success of the companys first two months, Santana Rey continues to operate Business Solutions. The November 30, 2021, unadjusted trial balance of Business Solutions (reflecting its transactions for October and November of 2021) follows.

Number	Account Title	Debit	Credit
101	Cash	$ 38,664
106	Accounts receivable	13,218
126	Computer supplies	2,645
128	Prepaid insurance	1,920
131	Prepaid rent	3,060
163	Office equipment	8,600
164	Accumulated depreciationOffice equipment		$ 0
167	Computer equipment	22,400
168	Accumulated depreciationComputer equipment		0
201	Accounts payable		0
210	Wages payable		0
236	Unearned computer services revenue		0
307	Common stock		68,000
318	Retained earnings		0
319	Dividends	6,400
403	Computer services revenue		34,629
612	Depreciation expenseOffice equipment	0
613	Depreciation expenseComputer equipment	0
623	Wages expense	2,475
637	Insurance expense	0
640	Rent expense	0
652	Computer supplies expense	0
655	Advertising expense	1,698
676	Mileage expense	664
677	Miscellaneous expenses	150
684	Repairs expenseComputer	735
901	Income summary		0
	Totals	$ 102,629	$ 102,629

Business Solutions had the following transactions and events in December 2021.

December 2	Paid $960 cash to Hillside Mall for Business Solutions's share of mall advertising costs.
December 3	Paid $460 cash for minor repairs to the companys computer.
December 4	Received $4,350 cash from Alexs Engineering Company for the receivable from November.
December 10	Paid cash to Lyn Addie for six days of work at the rate of $105 per day.
December 14	Notified by Alexs Engineering Company that Business Solutions's bid of $7,000 on a proposed project has been accepted. Alexs paid a $2,200 cash advance to Business Solutions.
December 15	Purchased $2,000 of computer supplies on credit from Harris Office Products.
December 16	Sent a reminder to Gomez Company to pay the fee for services recorded on November 8.
December 20	Completed a project for Liu Corporation and received $5,625 cash.
December 22-26	Took the week off for the holidays.
December 28	Received $3,300 cash from Gomez Company on its receivable.
December 29	Reimbursed S. Rey for business automobile mileage (400 miles at $0.25 per mile).
December 31	Paid $1,200 cash for dividends.

The following additional facts are collected for use in making adjusting entries prior to preparing financial statements for the companys first three months.

1. The December 31 inventory count of computer supplies shows $620 still available.
2. Three months have expired since the 12-month insurance premium was paid in advance.
3. As of December 31, Lyn Addie has not been paid for four days of work at $105 per day.
4. The computer system, acquired on October 1, is expected to have a four-year life with no salvage value.
5. The office equipment, acquired on October 1, is expected to have a five-year life with no salvage value.
6. Three of the four months' prepaid rent have expired.

3. Prepare an adjusted trial balance as of December 31, 2021. 4. Prepare an income statement for the three months ended December 31, 2021.

3)

Prepare an adjusted trial balance as of December 31, 2021.

BUSINESS SOLUTIONS
Adjusted Trial Balance
December 31, 2021
Account Title	Debit	Credit
Cash
Accounts receivable
Computer supplies
Prepaid insurance
Prepaid rent
Office equipment
Accumulated depreciationOffice equipment
Computer equipment
Accumulated depreciationComputer equipment
Accounts payable
Wages payable
Unearned computer services revenue
Common stock
Retained earnings
Dividends
Computer services revenue
Depreciation expenseOffice equipment
Depreciation expenseComputer equipment
Wages expense
Insurance expense
Rent expense
Computer supplies expense
Advertising expense
Mileage expense
Miscellaneous expenses
Repairs expenseComputer
Totals	$0	$0

4)

Prepare an income statement for the three months ended December 31, 2021.

BUSINESS SOLUTIONS
Income Statement
For Three Months Ended December 31, 2021
Revenue
Expenses
Total expenses		0
		$0