Balance Sheet of Pacilio Security Services is as prepared below:
Pacilio Security Services, Inc | ||
Balance Sheet | ||
As at December 31, Year 4 | ||
Particulars | Amount ($) | Amount ($) |
ASSETS | ||
Current Assets: | ||
Cash | 62,860 | |
Account Receivable | 20,500 | |
Supplies | 150 | |
Prepaid Rent | 3,000 | |
Inventory | 2,160 | |
Total Current Assets | 88,670 | |
Land | 4,000 | |
Total Assets | 92,670 | |
LIABILITIES AND STOCKHOLDERS EQUITY | ||
Liabilities : | ||
Current Liabilities | ||
Accounts Payable | 980 | |
Salaries payable | 1,500 | |
Total Current Liabilities | 2,480 | |
Total Stockholders' Equity | ||
Common Stock | 50,000 | |
Retained earnings | 40,190 | |
Total Stockholders' Equity | 90,190 | |
Total Liabilities and stockholders’ equity | 92,670 |
Working:
1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | 11 | 12 | 13 | 14 | 15 | 16 | 17 | 18 | 19 | 20 | 21 | Total | ||
Cash | 12,500 | -1,000 | 42,000 | -6,000 | -800 | 5,000 | -9,500 | -7,840 | -2,780 | 43,000 | 3,000 | -1,620 | -1,100 | -12,000 | 62,860 | ||||||||
Accounts Receivable | 3,500 | 15,000 | 36,000 | -43,000 | 9,000 | 20,500 | |||||||||||||||||
Supplies | 120 | 800 | -770 | 150 | |||||||||||||||||||
Prepaid Rent | 1,000 | 6,000 | -4,000 | 3,000 | |||||||||||||||||||
Land | 4,000 | 4,000 | |||||||||||||||||||||
Unearned Revenue | 900 | -900 | 0 | ||||||||||||||||||||
Salaries payable | 1,000 | -1,000 | 1,500 | 1,500 | |||||||||||||||||||
Common Stock | 8,000 | 42,000 | 50,000 | ||||||||||||||||||||
Retained Earnings | 11,220 | 11,220 | |||||||||||||||||||||
Inventory | 12,000 | -240 | -9,440 | -160 | 2,160 | ||||||||||||||||||
Accounts Payable | 12,000 | -240 | -8,000 | -2,780 | 980 | ||||||||||||||||||
Salaries Expense | 9,500 | 1,500 | 11,000 | ||||||||||||||||||||
Sales | 20,000 | 20,000 | |||||||||||||||||||||
Cost of goods sold | 9,440 | 9,440 | |||||||||||||||||||||
Service Revenue | 36,000 | 12,000 | 900 | 48,900 | |||||||||||||||||||
Advertising Expense | 1,620 | 1,620 | |||||||||||||||||||||
Utilities Expense | 1,100 | 1,100 | |||||||||||||||||||||
Dividend | 12,000 | 12,000 | |||||||||||||||||||||
Supplies Expense | 770 | 770 | |||||||||||||||||||||
Rent Expense | 4,000 | 4,000 |
Journal entries are as prepared below:
Date | Particulars | L.F | Amount ($) | Amount ($) |
1 | Salaries Payable | 1,000 | ||
Cash | 1,000 | |||
2 | Cash | 42,000 | ||
Common Stock | 42,000 | |||
3 | Prepaid Rent | 6,000 | ||
Cash | 6,000 | |||
4 | Supplies | 800 | ||
Cash | 800 | |||
5 | Inventory | 12,000 | ||
Accounts Payable | 12,000 | |||
6 | Accounts Payable | 240 | ||
Inventory | 240 | |||
7 | Cash | 5,000 | ||
Account Receivable | 15,000 | |||
Sales | 20,000 | |||
8 | Cost of goods sold | 9,440 | ||
Inventory | 9,440 | |||
9 | Salaries Expense | 9,500 | ||
Cash | 9,500 | |||
10 | Account Receivable | 36,000 | ||
Service Revenue | 36,000 | |||
11 | Accounts Payable | 8,000 | ||
Inventory | 160 | |||
Cash | 7,840 | |||
12 | Accounts Payable | 2,780 | ||
Cash | 2,780 | |||
13 | Cash | 43,000 | ||
Account Receivable | 43,000 | |||
14 | Cash | 3,000 | ||
Account Receivable | 9,000 | |||
Sales | 12,000 | |||
15 | Advertising Expense | 1,620 | ||
Cash | 1,620 | |||
16 | Utilities Expense | 1,100 | ||
Cash | 1,100 | |||
17 | Dividend | 12,000 | ||
Cash | 12,000 | |||
18 | Supplies Expense | 770 | ||
Supplies | 770 | |||
19 | Rent Expense | 4,000 | ||
Prepaid Rent | 4,000 | |||
20 | Unearned Revenue | 900 | ||
Service Revenue | 900 | |||
21 | Salaries Expense | 1,500 | ||
Salaries payable | 1,500 |
The trial balance of Pacilio Security Services, Inc. as of January 1, Year 4, had the...
The trial balance of Pacilio Security Services, Inc. as of January 1, Year 4, had the following normal balances:Cash$12,500Accounts Receivable3,500Supplies120Prepaid Rent1,000Land4,000Unearned Revenue900Salaries Payable1,000Common Stock8,000Retained Earnings11,220In Year 4, Pacilio Security Services decided to expand its business to sell security systems and offer 24-hour alarm monitoring services. It plans to phase out its current service of providing security personnel at various events. The following summary transactions occurred during Year 4 :1. Paid the salaries payable from Year 3.2. Acquired an additional $...
The trial balance of Pacilio Security Services, Inc. as of January 1, Year 4, had the following normal balances: Cash Accounts Receivable Supplies Prepaid Rent Land Unearned Revenue Salaries Payable Common Stock Retained Earnings $12,500 3,500 120 1,000 4,000 900 1,000 8,000 11,220 In Year 4, Pacilio Security Services decided to expand its business to sell security systems and offer 24-hour alarm monitoring services It plans to phase out its current service of providing security personnel at various events. The...
The trial balance of Pacilio Security Services Inc. as of January 1, 2017, had the following normal balances Cash Petty Cash Accounts Receivable Supplies Prepaid Rent Merchandise Inventory (23 @ $280) Land Accounts Payable Salaries Payable Common Stock Retained Earnings $78,972 100 33,440 160 3,200 6,440 4,000 250 1,400 50,000 74,662 During 2017 Pacilio Security Services experienced the following transactions 1. Paid the salaries payable from 2016 2. Paid $4,800 on March 1, 2017, for one year's lease in advance...
The trial balance of Pacilio Security Services, Inc. as of January 1, Year 5 , had the following normal balances:During Year 5, Pacilio Security Services experienced the following transactions:1. Paid the salaries payable from Year 4 .2. On January 15, purchased 20 standard alarm systems for cash at a cost of $ 250 each.3. On February 1 , paid the accounts payable of $ 980, but not within the discount period. (The company uses the gross method.) 4. On March...
OBLEM The trial balance of Pacilio Security Services Inc. as of January 1, 2015, had the following mal balances: Cash Accounts receivable Supplies Prepaid rent Merchandise inventory 19 @ 5240) Land Accounts payable Salaries payable Common stock Retained earnings S62,860 20,500 150 2,000 2,160 4,000 980 1,500 50,000 39,190 During 2015 Pacile Security Services experienced the following transactions Retained earnings 39,190 During 2015. Pacilio Security Services experienced the following transactions: 1. Paid the salaries payable from 2014. 2. On January...
The trial balance of Pacilio Security Services, Inc. as of January 1, Year 6, had the following normal balances: Cash Accounts Receivable Supplies Prepaid Rent Merchandise Inventory (24 @ $265; 1 @ $260) Land Accounts Payable Unearned Revenue Salaries Payable Common Stock Retained Earnings $ 74,210 13,500 200 3,200 6,620 4,000 1,950 900 1,000 50,000 47,880 During Year 6, Pacilio Security Services experienced the following transactions: 1. Paid the salaries payable from Year 5. 2. On March 1, Year 6,...
The trial balance of Pacilio Security Services Inc, as of January 1,2020, had the following normal balances:During 2020 Pacilio Security Services experienced the following transactions:1. Paid the sales tax payable from 2019 .2. Paid the balance of the payroll liabilities due for 2019 (federal income tax, FICA taxes, and unemployment taxes).3. On January 1,2020 , purchased land and a building for $ 150,000. The building was, appraised at $ 125,000 and the land at $ 25,000. Pacilio paid $ 50.000...
The trial balance of Pacilio Security Services, Inc. as of January 1. Year 3, had the VE PROBLEM normal balances: Cash Accounts Receivable Supplies Prepaid Rent Land Accounts Payable Unearned Revenue Salaries Payable Notes Payable Common Stock Retained Earnings $8.900 1,500 65 800 4,000 1.050 200 1,200 2.000 8,000 2,815 During Year 3, Pacilio Security Services experienced the following transactions: 1. Paid the salaries payable from Year 2. 2. Paid the balance of $2,000 on the debt owed to the...
The trial balance of Palicio Security Services Inc. as of January 1, 2016 had following normal balances: Account Adlust Income Statement DR CR Balance Sheet DR CR Trial Balance Adjustments Adjusted Trial Balance DR CRDR CRDR CR 74 210 13,500 200 3,200 4.000 6,620 Cash Accounts Receivable Supplies Prepaid Rent Land Merchandise Inventory (24 @ $265; 1 @ $260) Accounts Payable Unearned revenue Salaries Payable Common Stock Retained Earnings Wages Expense Totals 1.950 980 1.000 50,000 47,800 101,730 101,730 The...
The Trial Balance of Pacilio Security Services Inc as of Jan, 1 2018 had the following normal balances.Cash $93,708Petty Cash $100Account Receivable $22,540Allowance for doubtful accounts $1,334Supplies $250Prepaid rent $3,600Merchandise Inventory (18 @ $285) $5,130Land $4,000Salaries payable $2,100Common stock $50,000Retained earnings $75,894During 2018 Pacillo Security Services experienced the following transaction:1. Paid the salaries payable from 2017.2. Purchased equipment and a van for a lump sum of $ 36,000 cash on January 2, 2018. The equipment was appraised for $10,000 and...