The trial balance of Pacilio Security Services, Inc. as of January 1, Year 11, had the following normal balances: Cash $113,718 Petty cash Accounts receivable Allowance for doubtful accounts Supplies Merchandise inventory (48 e $300) Equipment Van Building Accunulated depreciation 100 39,390 4.662 210 14,400 9,000 27,000 125,000 28,075 25,000 Land Sales tax payable Eployee inone tax payable FICA-SOcial Security tax payable FICA-Medicare tax payable Warranty payable Unemployment tax payable Notes payable-Building Bonds payable Discount on bonds payable 390 1,000 840 210 918 945 92,762 50,000 800 50,000 124,816 Common stock Retained earnings During Year 11, Pacilio Security Services experienced the following transactions 1. Paid the sales tax payable from Year 10 2. Paid the balance of the payroll liabilities due for Year 10 (federal income tax, FICA taxes, and unemployment taxes). 3. Issued 5,000 additional shares of the $5 par value common stock for $8 per share. 4. Issued 1,000 shares of $50 stated value, 5 percent cumulative preferred stock for $52 per share. During Year 11, Pacilio Security Services experienced the following transactions: 1. Paid the sales tax payable from Year 10. 2. Paid the balance of the payroll liabilities due for Year 10 (federal income tax, FICA taxes, and unemployment taxes). 3. Issued 5,000 additional shares of the $5 par value common stock for $8 per share. 4. Issued 1,000 shares of $50 stated value, 5 percent cumulative preferred stock for $52 per share. 5. Purchased $500 of supplies on account. 6. Purchased 190 alarm systems at a cost of $310. Cash was paid for the purchase. 7. After numerous attempts to collect from customers, wrote off $3,670 of uncollectible accounts receivable. 8. Sold 210 alarm systems for $600 each plus sales tax of 5 percent. All sales were on account. 9. Record the cost of goods sold related to the sale from Event 8 using the FIFO method. 10. Billed $125,0o0 of monitoring services for the year. Credit card sales amounted to $58,000, and the credit card company charged a 4 percent fee. The remaining $67,000 were sales on account. Sales tax is not charged on this service. 11. Replenished the petty cash fund on June 30. The fund had $10 cash and receipts of $75 for yard mowing and $15 for office supplies expense. 12. Collected the amount due from the credit card company 13. Paid the sales tax collected on $105,000 of the alarm sales 14. Collected $198,000 of accounts receivable during the year 15. Paid installers and other employees a total of $96,000 for salaries for the year. Assume the Social Security tax rate is 6 percent and the Medicare tax rate is 15 percent. Federal income taxes withheld amounted to $10,600. No employee exceeded $110,000 in total wages. The net salaries were paid in cash. 16. On October 1, declared a dividend on the preferred stock and a $1 per share dividend on the common stock to be paid to shareholders of record on October 15, payable on November 1, Year 11. 17. Paid $1,625 in warranty repairs during the year. 18. On November 1, Year 11, paid the dividends that had been previously declared. 19. Paid $18,500 of advertising expense during the year 20. Paid $6,100 of utilities expense for the year 21. Paid $9,200 of the Employee Income Tax Payable, $5,280 of the FICA Tax- Soc. Sec. Tax Payable and $1,320 of the FICA Tax Medicare Tax Payable. Also, paid the Payroll Tax Expense for the 7.5% employer matching of FICA taxes on $88,000 of salaries. 21. Paid $9,200 of the Employee Income Tax Payable, $5,280 of the FICA Tax-Soc. Sec. Tax Payable and $1,320 of the FICA Tax- Medicare Tax Payable. Also, paid the Payroll Tax Expense for the 7.5% employer matching of FIICA taxes on $88,000 of salaries. 22. Paid the accounts payable. 23. Paid bond interest and amortized the discount. The bond was issued in Year 10 and pays interest at 6 percent 24. Paid the annual installment of $14,238 on the amortized note. The interest rate for the note is 7 percent. Adjustment 23. There was $190 of supplies on hand at the end of the year 24. Recognized the uncollectible accouhts expense for the year using the allowance method. Pacilio now estimates that 1 percent of sales on account will not be collected. 25. Recognized depreciation expense on the equipment, van, and building. The equipment, purchased in Year 8, has a five-year life and a $2,000 salvage value. The van has a four-year life and a $6,000 salvage value. The building has a 40-year life and a $10,000 salvage value. The company uses straight-line for the equipment and the building. The van is fully depreciated. 26. The alarm systems sold in transaction 7 were covered with a one-year warranty. Pacilio estimated that the warranty cost would be 2 percent of alarm sales. 27. The unemployment tax on the three employees has not been paid. Record the afcrued unemployment tax on the salaries for the year. The unemployment tax rate is 4.5 percent and gross wages for all three employees exceeded $7,000 28. Recognized the employer Social Security and Medicare payroll tax that has not been paid on $8,000 of salaries expense. General Journal General Ledger Income Statement Statement of CF Requirement Trial Balance Balance Sheet Analysis General Journal tab - Prepare the journal entries to record transactions (1) through (24). Then prepare the necessary adjusting entries (25) through (30) to correctly report net income for the period. Then record the closing entries (31) through (33) as of December 31, Year 11. 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. Tnenma Statamant tah-ilee the dennudnun tn calart tha aeennhe nennerle ineliudad an tha inenma etatamant saivaye vaiue. 1ie LUIpaly uses suaiy e U ue equipTeL alu uie uunuily. Ie vaI D IUly uepreciateu. 26. The alarm systems sold in transaction 7 were covered with a one-year warranty. Pacilio estimated that the warranty cost would be 2 percent of alarm sales. 27. The unemployment tax on the three employees has not been paid. Record the accrued unemployment tax on the salaries for the year. The unemployment tax rate is 4.5 percent and gross wages for all three employees exceeded $7,000 28. Recognized the employer Social Security and Medicare payroll tax that has not been paid on $8,000 of salaries expense. General Ledger General Journal Income Statement of Requirement Trial Balance Balance Sheet Analysis Statement CF General Journal tab Prepare the journal entries to record transactions (1) through (24). Then prepare the necessary adjusting entries (25) through (30) to.correctly report net income for the perlod. Then record the closing entries (31) through (33) as of December 31, Year 11. 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. Balance Sheet tab - Prepare a classified Balance Sheet at December 31, Year 11. Statement of Cash flows - Prepare the statement of cash flow for year ended December 31, Year 11. Analysis tab Use a horizontal statements model to show how each transaction affects the balance sheet, income statement, and statement of cash flows. Requiremant General Journal General General Income Statement of Requirement Trial Balance Balance Sheet Analysis Journal Ledger Statement CF Prepare the journal entries to record transactions (1) through (24). Then prepare the necessary adjusting entries (25) through (30) to correctly report net income for the period. Then record the closing entries (31) through (33) as of December 31, Year 11. (If no entry Is required for a transaction, select "No journal entry required" in the first account field. Round final answers to the nearest whole dollars.) Show less A View transaction list Journal entry worksheet 1 4 5 6 7 8 33 Paid the sales tax payable from Year 10. Note: Enter debits before credits. Date General Journal Debit Credit Dec 31 repare the journal entries to record transactions (1) through (24). Then prepare the necessary adjusting entries (25) through (3 correctly report net income for the period. Then record the closing entries (31) through (33) as of December 31, Year 11. (If no e required for a transaction, select "No journal entry required" in the first account fleld. Round final answers to the nearest whole dol Show le View transaction list Journal entry worksheet General Journal General Income Requirement Statement of CF Trial Balance Balance Sheet Analysis Ledger Statement The ending balance values from the General Ledger tab flows through to the Trial Balance below. The unadjusted, adjusted, or post-closing balances will appear for each account, based on your selection. Year 2021 represents Year 11 from the problem statement. Unadjusted Pacilio Security Services, Inc. Trial Balance December 31, 2021 Account Title Debit Credit Cash 113,718 Petty cash 100 Accounts receivable 39,390 Allowance for doubtful accounts 4,662 Merchandise inventory 14,400 Supplies 210 Van 27,000 Equipment Accumulated depreciation 9,000 28,075 Building 125,000 Land 25,000 Total Revenues Expenses Total Operating Expenses Net Operating Income Non-Operating Items Liabilities Stockholders' Equity Total Paid-in Capital