Performance Task - Difuntorum, Jaryl B. (12 - St. Jacinta Marto)

Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 6

SARMIENTO AUDITING SERVICES

ADJUSTED TRIAL BALANCE


December 31, 2020

Debit Credit
Cash ₱118,500
Accounts Receivable 198,000
Notes Receivable 60,000
Office Supplies 28,000
Office Equipment 362,500
Accumulated Depreciation- Office Equipment ₱ 120,000
Building 750,000
Accumulated Depreciation- Building 110,000
Accounts Payable 63,500
Salaries Payable 30,500
Sarmiento, Capital, 01/01/2020 1,215,500
Sarmiento, Drawings 165,000
Auditing Revenues 1,361,500
Depreciation Expense- Building 55,000
Depreciation Expense- Office Equipment 60,000
Land 75,000
Office Supplies Expense 96,000
Professional Development Expense 86,500
Rent Expense 52,500
Salaries Expense 735,000
Travel Expense 41,000
Utilities Expense 18,000
Total ₱2,901,000 ₱2,901,000
SARMIENTO AUDITING SERVICES
INCOME STATEMENT
For the year ended December 31, 2020

Revenue: Auditing Revenues ₱1,361,500

Less Expenses: Office Supplies Expense 96,000


Professional Development Expense 86,500
Rent Expense 52,500
Salaries Expense 735,000
Travel Expense 41,000
Utilities Expense 18,000

1,029,000
Net Income ₱332,500

Note 1 Depreciation Expense- Building 55,000


Depreciation Expense- Office Equipment 60,000
Total 115,000
SARMIENTO AUDITING SERVICES
STATEMENT OF CHANGES IN EQUITY
For the year ended December 31, 2020

Sarmiento, Capital, 01/01/2020 ₱ 1,193,500


Add additional investment 22,000
Profit 332,500
Total ₱1,548,000
Less withdrawals 165,000
Sarmiento, Capital December 31 ₱1,383,000
SARMIENTO AUDITING SERVICES
STATEMENT OF FINANCIAL POSITION
December 31,2020

ASSETS
Current Assets Cash ₱140,500
Accounts Receivable 198,000
Allowance for Bad Debts 60,000
Office Equipment (Note 1) 28,000
Office Supplies 362,500 ₱789,000
Non- Current Assets
Building (Note 2) ₱ 750,000
Land 75,000
₱ 825,000
Total Assets ₱1,614,000
LIABILITIES AND OWNER'S EQUITY
Current Liabilities Accounts Payable ₱63,500
Salaries Payable 30,500

Total Liabilities ₱94,000


Owner's Equity
Sarmiento, Capital December 31 ₱1,383,000
Total Liabilities and Owner's Equity ₱1,477,000

Note 1:
Office Equipment 362,500
Less Accumulated Depreciation- Office Equipment 120,000
Office Equipment (net) ₱242,500

Note 2
Building ₱750,000
Less Accumulated Depreciation- Building 110,000
Building (net) ₱640,000
1. After preparing the income statement, the entity is profitable. After decreasing the expenses used in the business operation
the business is still able to generate a profit despite of the large amount of money alloted in expenses.

2. Based on the statement of financial position, the entity has the ability to pay its current obligations.
The company is only acountable to pay 2 two obligations: Accounts and Salaries Payable. Lessing the two payable still
leaves the company a big profit.

2
used in the business operation,

g the two payable still

You might also like