The trial balance of Pacilio Security Services, Inc as of January 1, Year 5, had the following normal balances Cash $ 62,860 Accounts receivable 20,500 Supplies 150 Prepaid rent 2,000 Merchandise inventory (9 $240) 2,160 Land 4,000 Accounts payable 980 Salaries payable 1,500 Common stock 50,000 Retained earnings 39,190 During Year 5, Pacilio Security Services experienced the following transactions Paid the salaries payable from Year 4 On January 15, purchased 20 standard alarm systems for cash at a cost of $250 each On February 1, paid the accounts payable of $980, but not within the discount period (The company uses the gross method ) On March 1, leased a business van Paid $4,800 for one years lease in advance Paid $7,200 on May 1 for one years rent on the office in advance Purchased with cash $500 of supplies to be used over the next several months by the business Purchased with cash another 25 alarm systems on August 1 for resale at a cost of $260 each On September 5, purchased on account 30 standard alarm systems at a cost of $265 Installed 60 standard alarm systems for $33,000 Sales of $22,000 were on account, while $11,000 were cash sales Record the cost of goods sold related to the sale from Event 9 using the perpetual FIFO method Made a full refund to a dissatisfied customer who returned her alarm system The sale had been a cash sale for $550 with a cost of $260 Record the reversal of revenue Made a full refund to a dissatisfied customer who returned her alarm system The sale had been a cash sale for $550 with a cost of $260 Record the reversal of cost Paid installers and other employees a total of $21,000 cash for salaries Sold $45,000 of monitoring services during the year The services are billed to the customers each month Sold an additional monitoring service for $1,200 for one years service The customer paid the full amount of $1,200 on October 1 Collected $74,000 of accounts receivable during the year Paid an additional $6,000 to settle some of the accounts payable Paid $3,500 of advertising expense during the year Paid $2,320 of utilities expense for the year Paid a dividend of $15,000 to the shareholders Adjustments There was $200 of supplies on hand at the end of the year Recognized the expired rent from the prior year, van and office building for the year Recognized the revenue earned from transaction 15 Accrued salaries at December 31, Year 5, were $1,000 General Journal tab Prepare the journal entries to record transactions (1) through (20) Then prepare the necessary adjusting entries (21) through (24) to correctly report net income for the period Then record the closing entries (25) through (27) as of December 31, Year 5 General Ledger tab Each journal entry is posted automatically to the general ledger Trial Balance tab The ending balance values from the General Ledger tab flows through to the Trial Balance tab Income Statement tab Use the drop down to select the accounts properly included on the income statement Statement of Changes in Stockholders' Equity tab Prepare the statement of changes in stockholders equity for the year ended December 31, Year 5 Balance Sheet tab Prepare a classified Balance Sheet at December 31, Year 5 Statement of Cash flows Prepare the statement of cash flow for year ended December 31, Year 5 Analysis tab Use a horizontal statements model to show how each transaction affects the balance sheet, income statement, and statement of cash flows

The Answer is in the image, click to view ...

Answered step by step

Verified Expert Solution

Link Copied!

Question

1 Approved Answer

Posted on Sep 15, 2024

The trial balance of Pacilio Security Services, Inc. as of January 1, Year 5, had the following normal balances: Cash $ 62,860 Accounts receivable 20,500

The trial balance of Pacilio Security Services, Inc. as of January 1, Year 5, had the following normal balances:


Cash	$	62,860
Accounts receivable		20,500
Supplies		150
Prepaid rent		2,000
Merchandise inventory (9 @ $240)		2,160
Land		4,000
Accounts payable		980
Salaries payable		1,500
Common stock		50,000
Retained earnings		39,190

During Year 5, Pacilio Security Services experienced the following transactions:

Paid the salaries payable from Year 4.
On January 15, purchased 20 standard alarm systems for cash at a cost of $250 each.
On February 1, paid the accounts payable of $980, but not within the discount period. (The company uses the gross method.)
On March 1, leased a business van. Paid $4,800 for one years lease in advance.
Paid $7,200 on May 1 for one years rent on the office in advance.
Purchased with cash $500 of supplies to be used over the next several months by the business.
Purchased with cash another 25 alarm systems on August 1 for resale at a cost of $260 each.
On September 5, purchased on account 30 standard alarm systems at a cost of $265.
Installed 60 standard alarm systems for $33,000. Sales of $22,000 were on account, while $11,000 were cash sales.
Record the cost of goods sold related to the sale from Event 9 using the perpetual FIFO method.
Made a full refund to a dissatisfied customer who returned her alarm system. The sale had been a cash sale for $550 with a cost of $260. Record the reversal of revenue.
Made a full refund to a dissatisfied customer who returned her alarm system. The sale had been a cash sale for $550 with a cost of $260. Record the reversal of cost.
Paid installers and other employees a total of $21,000 cash for salaries.
Sold $45,000 of monitoring services during the year. The services are billed to the customers each month.
Sold an additional monitoring service for $1,200 for one years service. The customer paid the full amount of $1,200 on October 1.
Collected $74,000 of accounts receivable during the year.
Paid an additional $6,000 to settle some of the accounts payable.
Paid $3,500 of advertising expense during the year.
Paid $2,320 of utilities expense for the year.
Paid a dividend of $15,000 to the shareholders.

Adjustments

There was $200 of supplies on hand at the end of the year.
Recognized the expired rent from the prior year, van and office building for the year.
Recognized the revenue earned from transaction 15.
Accrued salaries at December 31, Year 5, were $1,000

General Journal tab - Prepare the journal entries to record transactions (1) through (20). Then prepare the necessary adjusting entries (21) through (24) to correctly report net income for the period. Then record the closing entries (25) through (27) as of December 31, Year 5.

General Ledger tab - Each journal entry is posted automatically to the general ledger.

Trial Balance tab - The ending balance values from the General Ledger tab flows through to the Trial Balance tab.

Income Statement tab - Use the drop-down to select the accounts properly included on the income statement.

Statement of Changes in Stockholders' Equity tab - Prepare the statement of changes in stockholders equity for the year ended December 31, Year 5.

Balance Sheet tab - Prepare a classified Balance Sheet at December 31, Year 5.

Statement of Cash flows - Prepare the statement of cash flow for year ended December 31, Year 5.

Analysis tab - Use a horizontal statements model to show how each transaction affects the balance sheet, income statement, and statement of cash flows.