Worksheet and Financial Statements Poleng Diola established Poleng’s Consulting Services during 2019. The following are the balances in the ledger accounts as of December 31, 2020 prior to making adjusting entries. Poleng’s Consulting Services Trial Balance As at December 31, 2020 (in Php) Account No. Chart of Accounts Ref. Debit Credit 101 Cash 125,400 102 Prepaid Office Rent 33,000 103 Prepaid Dues and Subscriptions 9,600 104 Supplies 13,000 111 Equipment 240,000 119 Accumulated Depreciation – Equipment 22,000 201 Note Payable 50,000 202 Unearned Consulting Fee 356,500 203 Salaries Payable - 301 Poleng, capital 200,400 302 Poleng, drawing 270,000 401 Consulting Fee earned 908,600 501 Salaries Expenses 669,000 502 Telephone Expenses 25,500 503 Rent Expenses 110,000 504 Miscellaneous Expenses 42,000 Total 1,537,500 1,537,500 Additional information: On December 1, 2020, the company signed a new rental agreement and paid three months’ rent in advance at a rate of Php 11,000 per month. This advance payment was debited to the Prepaid Rent account. The useful life of the equipment has been estimated at 10 years from date of acquisition. No depreciation expense has been recorded for the current year. Dues and subscriptions expired during the period in total amount of Php 7,100. Consulting services valued at Php 325,500 were rendered during the year for clients who had made payment in advance. Salaries earned by employees but not yet paid amounted to Php 22,000 at December. An estimate of supplies on hand was made at December 31. The estimated cost of the unused supplies was Php 4,500. Accrued interest on Note Payable amounted to Php 1,000 at year-end. (set up accounts for Interest Expense and for Interest Payable) Requirements: Prepare a 10-column worksheet. Prepare a Statement of Financial Performance Prepare a Statement of Financial Position
- Worksheet and Financial Statements
Poleng Diola established Poleng’s Consulting Services during 2019. The following are the balances in the ledger accounts as of December 31, 2020 prior to making
Poleng’s Consulting Services
As at December 31, 2020 (in Php)
Account No. |
Chart of Accounts |
Ref. |
Debit |
Credit |
101 |
Cash |
|
125,400 |
|
102 |
Prepaid Office Rent |
|
33,000 |
|
103 |
Prepaid Dues and Subscriptions |
|
9,600 |
|
104 |
Supplies |
|
13,000 |
|
111 |
Equipment |
|
240,000 |
|
119 |
Accumulated |
|
|
22,000 |
201 |
Note Payable |
|
|
50,000 |
202 |
Unearned Consulting Fee |
|
|
356,500 |
203 |
Salaries Payable |
|
|
- |
301 |
Poleng, capital |
|
|
200,400 |
302 |
Poleng, drawing |
|
270,000 |
|
401 |
Consulting Fee earned |
|
|
908,600 |
501 |
Salaries Expenses |
|
669,000 |
|
502 |
Telephone Expenses |
|
25,500 |
|
503 |
Rent Expenses |
|
110,000 |
|
504 |
Miscellaneous Expenses |
|
42,000 |
|
|
|
|
|
|
|
Total |
|
1,537,500 |
1,537,500 |
Additional information:
- On December 1, 2020, the company signed a new rental agreement and paid three months’ rent in advance at a rate of Php 11,000 per month. This advance payment was debited to the Prepaid Rent account.
- The useful life of the equipment has been estimated at 10 years from date of acquisition. No depreciation expense has been recorded for the current year.
- Dues and subscriptions expired during the period in total amount of Php 7,100.
- Consulting services valued at Php 325,500 were rendered during the year for clients who had made payment in advance.
- Salaries earned by employees but not yet paid amounted to Php 22,000 at December.
- An estimate of supplies on hand was made at December 31. The estimated cost of the unused supplies was Php 4,500.
- Accrued interest on Note Payable amounted to Php 1,000 at year-end. (set up accounts for Interest Expense and for Interest Payable)
Requirements:
- Prepare a 10-column worksheet.
- Prepare a Statement of Financial Performance
- Prepare a
Statement of Financial Position
Step by step
Solved in 3 steps with 7 images