Academic Integrity: tutoring, explanations, and feedback — we don’t complete graded work or submit on a student’s behalf.

Palisade Creek Co. is a merchandising business that uses the perpetual inventory

ID: 2596185 • Letter: P

Question

Palisade Creek Co. is a merchandising business that uses the perpetual inventory system. The account balances for Palisade Creek Co. as of May 1, 2016 (unless otherwise indicated), are as follows:

During May, the last month of the fiscal year, the following transactions were completed:

Record the following transactions on page 20 of the journal. Refer to the Chart of Accounts for exact wording of account titles.

Record the following transactions on page 21 of the journal. Refer to the Chart of Accounts for exact wording of account titles.

* Refer to the Chart of Accounts for exact wording of account titles

I need ledger, unadjusted trial babalnce, adjusted trial balance, income statement, statement of owner's equity, balance sheet, and post-closing trial balance.

110 Cash $ 83,600 112 Accounts Receivable 233,900 115 Merchandise Inventory 624,400 116 Estimated Returns Inventory 28,000 117 Prepaid Insurance 16,800 118 Store Supplies 11,400 123 Store Equipment 569,500 124 Accumulated Depreciation-Store Equipment 56,700 210 Accounts Payable 96,600 211 Salaries Payable — 212 Customers Refunds Payable 50,000 310 Lynn Tolley, Capital, June 1, 2015 685,300 311 Lynn Tolley, Drawing 135,000 312 Income Summary — 410 Sales 5,069,000 510 Cost of Merchandise Sold 2,823,000 520 Sales Salaries Expense 664,800 521 Advertising Expense 281,000 522 Depreciation Expense — 523 Store Supplies Expense — 529 Miscellaneous Selling Expense 12,600 530 Office Salaries Expense 382,100 531 Rent Expense 83,700 532 Insurance Expense — 539 Miscellaneous Administrative Expense 7,800

Explanation / Answer

BALANCE SHEET

$

$

NON CURRENT ASSETS

EQUIPMENT

569500

ACC DEP

-70700

498800

SUBTOTAL

CURRENT ASSETS

INVENTORY

574000

PRE PAIS INSU

4800

ACC REC

333250

CASH

84500

996550

TOTAL ASSETS

1001538

CURRENT LIAB

ACC PAY

63150

REFINDS PAY

50000

SALARY PAY

13600

126750

CAPITAL

685300

DRAWINGS

-135000

RETAINED EARNINGS

717100

1267400

1394150

INCOME STATEMENT

$

$

SALES

5359250

COS

3015100

GP

2344150

EXPENSES

INSURANCE

12000

DIS ALL

650

RENT

88700

OFFICE SALARIES

417700

SALES SALARIES

727800

DEP

14000

ADVT

292000

FREIGHT

600

SUPPLIES

54400

MISC EXP

7800

STORE SUPP

11400

1627050

NET INCOME

717100

110

Cash

83,600

0

112

Accounts Receivable

233,900

0

115

Merchandise Inventory

624,400

0

116

Estimated Returns Inventory

0

28,000

117

Prepaid Insurance

16,800

0

118

Store Supplies

11,400

0

123

Store Equipment

569,500

0

124

Acc Depreciation-St pment

0

56700

210

Accounts Payable

0

96,600

211

Salaries Payable

0

0

212

Customers Refunds Payable

0

50,000

310

Lynn Tolley, Capital, 1 6 2015

0

685,300

311

Lynn Tolley, Drawing

135,000

0

312

Income Summary

0

0

410

Sales

0

5,069,000

510

Cost of Merchandise Sold

2,823,000

0

520

Sales Salaries Expense

664,800

0

521

Advertising Expense

281,000

0

522

Depreciation Expense

0

0

523

Store Supplies Expense

0

0

529

Miscellaneous Selling Expense

12,600

0

530

Office Salaries Expense

382,100

0

531

Rent Expense

83,700

0

532

Insurance Expense

0

0

539

MiscAdministrative Expense

7,800

0

5,929,600

5,985,600

BALANCE SHEET

$

$

NON CURRENT ASSETS

EQUIPMENT

569500

ACC DEP

-70700

498800

SUBTOTAL

CURRENT ASSETS

INVENTORY

574000

PRE PAIS INSU

4800

ACC REC

333250

CASH

84500

996550

TOTAL ASSETS

1001538

CURRENT LIAB

ACC PAY

63150

REFINDS PAY

50000

SALARY PAY

13600

126750

CAPITAL

685300

DRAWINGS

-135000

RETAINED EARNINGS

717100

1267400

1394150