Mulberry Services sells electronic data processing services to firms too small to own their own computing equipment. Mulberry had the following accounts and account balances as of January 1, 2019:
| Accounts Payable | $ 14,000 |
| Accounts Receivable | 130,000 |
| Cash | 6,000 |
| Common Stock | 114,000 |
| Interest Payable | 8,000 |
| Notes Payable (Long-term) | 80,000 |
| Prepaid Rent (Short-term) | 96,000 |
| Retained Earnings, 12/31/2018 | 16,000 |
During 2019, the following transactions occurred:
| a. | During 2019, Mulberry sold $690,000 of computing services, all on credit. |
| b. | Mulberry collected $570,000 from the credit sales in Transaction a and an additional $129,000 from the accounts receivable outstanding at the beginning of the year. |
| c. | Mulberry paid the interest payable of $8,000. |
| d. | Wages of $379,000 were paid in cash. |
| e. | Repairs and maintenance of $9,000 were incurred and paid. |
| f. | The prepaid rent at the beginning of the year was used in 2019. In addition, $28,000 of computer rental costs were incurred and paid. There is no prepaid rent or rent payable at year-end. |
| g. | Mulberry purchased computer paper for $13,000 cash in late December. None of the paper was used by year-end. |
| h. | Advertising expense of $26,000 was incurred and paid. |
| i. | Income tax of $10,300 was incurred and paid in 2019. |
| j. | Interest of $5,000 was paid on the long-term loan. |
| Required: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 1. | The account title for each T-account has been provided. Based on the data provided, enter the applicable beginning balances. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 2. | Analyze each transaction. Journalize as appropriate. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 3. | Post your journal entries to T-accounts. Add additional T-accounts when needed. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 4. |
Use the ending balances in the T-accounts to prepare a trial balance. |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| CHART OF ACCOUNTS | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Mulberry Services | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| General Ledger | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Account | Debit | Credit | |
| a | Accounts Receivable | $ 6,90,000 | |
| Service Revenue | $ 6,90,000 | ||
| b | Cash | $ 6,99,000 | |
| Accounts Receivable | $ 6,99,000 | ||
| c | Interest Payable | $ 8,000 | |
| Cash | $ 8,000 | ||
| d | Wages | $ 3,79,000 | |
| Cash | $ 3,79,000 | ||
| e | Repairs and Maintenance | $ 9,000 | |
| Cash | $ 9,000 | ||
| f | Rent Expense | $ 1,24,000 | |
| Prepaid Rent | $ 96,000 | ||
| Cash | $ 28,000 | ||
| g | Supplies | $ 13,000 | |
| Cash | $ 13,000 | ||
| h | Advertising Expense | $ 26,000 | |
| Cash | $ 26,000 | ||
| i | Income Taxes Expense | $ 10,300 | |
| Cash | $ 10,300 | ||
| j | Interest Expense | $ 5,000 | |
| Cash | $ 5,000 | ||
| Trial Balance | ||
| Particulars | Debit | Credit |
| Accounts Payable | $ 14,000 | |
| Accounts Receivable | $ 1,21,000 | |
| Cash | $ 2,26,700 | |
| Common Stock | $ 1,14,000 | |
| Notes Payable | $ 80,000 | |
| Retained Earnings | $ 16,000 | |
| Supplies | $ 13,000 | |
| Income Taxes Expense | $ 10,300 | |
| Wages | $ 3,79,000 | |
| Rent Expense | $ 1,24,000 | |
| Repairs and Maintenance | $ 9,000 | |
| Interest Expense | $ 5,000 | |
| Service Revenue | $ 6,90,000 | |
| Advertising Expense | $ 26,000 | |
| $ 9,14,000 | $ 9,14,000 | |
| Accounts Payable | Accounts Receivable | |||||||
| Balance | $ 14,000 | Balance | $ 1,30,000 | b | $ 6,99,000 | |||
| Balance | $ 14,000 | a | $ 6,90,000 | Balance | $ 1,21,000 | |||
| $ 14,000 | $ 14,000 | $ 8,20,000 | $ 8,20,000 | |||||
| Cash | Common Stock | |||||||
| Balance | $ 6,000 | b | $ 8,000 | Balance | $ 1,14,000 | |||
| a | $ 6,99,000 | d | $ 3,79,000 | Balance | $ 1,14,000 | |||
| e | $ 9,000 | $ 1,14,000 | $ 1,14,000 | |||||
| f | $ 28,000 | |||||||
| g | $ 13,000 | Interest Payable | ||||||
| h | $ 26,000 | |||||||
| i | $ 10,300 | c | $ 8,000 | Balance | $ 8,000 | |||
| j | $ 5,000 | Balance | $ - | |||||
| Balance | $ 2,26,700 | $ 8,000 | $ 8,000 | |||||
| $ 7,05,000 | $ 7,05,000 | |||||||
| Notes Payable | Prepaid Rent | |||||||
| Balance | $ 80,000 | Balance | $ 96,000 | f | $ 96,000 | |||
| Balance | $ 80,000 | Balance | $ - | |||||
| $ 80,000 | $ 80,000 | $ 96,000 | $ 96,000 | |||||
| Supplies | Advertising Expense | |||||||
| Balance | $ - | Balance | $ - | |||||
| g | $ 13,000 | Balance | $ 13,000 | h | $ 26,000 | Balance | $ 26,000 | |
| $ 13,000 | $ 13,000 | $ 26,000 | $ 26,000 | |||||
| Income Taxes Expense | Interest Expense | |||||||
| Balance | $ - | Balance | $ - | |||||
| i | $ 10,300 | Balance | $ 10,300 | j | $ 5,000 | Balance | $ 5,000 | |
| $ 10,300 | $ 10,300 | $ 5,000 | $ 5,000 | |||||
| Wages | Repairs and Maintenance | |||||||
| Balance | Balance | $ - | ||||||
| d | $ 3,79,000 | Balance | $ 3,79,000 | e | $ 9,000 | Balance | $ 9,000 | |
| $ 3,79,000 | $ 3,79,000 | $ 9,000 | $ 9,000 | |||||
| Rent Expense | Service Revenue | |||||||
| Balance | a | $ 6,90,000 | ||||||
| f | $ 1,24,000 | Balance | $ 1,24,000 | Balance | $ 6,90,000 | |||
| $ 1,24,000 | $ 1,24,000 | $ 6,90,000 | $ 6,90,000 | |||||
Mulberry Services sells electronic data processing services to firms too small to own their own computing...