SQUARE TALENT AGENCY
Working Paper
October 31, 2020
(In thousand Philippine Pesos)
Unadjusted Adjustments
Trial Balance
Accounts Debit Credit Debit Credit
11 Cash 1,900.00
12 Accounts Receivable 15,310.00
13 Prepaid Rent 2,200.00 b 200.00
14 Supplies 840.00 c 770.00
15 Furniture 26,830.00
16 Accumulated Depreciation - Furniture 3,400.00 d 250.00
17 Building 68,300.00
18 Accumulated Depreciation - Building 12,100.00 e 580.00
21 Accounts Payable 7,290.00
22 Salary Payable f 310.00
23 Unearned Commision Revenue 5,300.00 a 400.00
31 Sherwin Square, Capital 84,490.00
32 Sherwin Square, Withdrawal 3,900.00
41 Commission Revenue 9,560.00 a 400.00
51 Salary Expense 1,840.00 f 310.00
52 Rent Expense b 200.00
53 Utilities Expense 530.00
54 Depreciation Expense - Furniture d 250.00
55 Depreciation Expense - Building e 580.00
56 Advertising Expense 490.00
57 Supplies Expense c 770.00
------------- -------------
122,140.00 122,140.00
======== ========
------------- -------------
Balances 2,510.00 2,510.00
Net Income ======== ========
Balances
Adjustment Data( in thousand pesos) :
a. Unearned commission revenue still unearned at October 31, P4,900.
b. Prepaid rent still in force at October 31, P2,000.
c. Supplies used during the month, P770.
d. Depreciation on furniture for the month, P250.
e. Depreciation on building for the month, P580.
f. Accrued salary expense at October 31, P310.
AJE
a Unearned Commission Revenue 400.00
Commission Revenue 400.00
5300 - 4900 = 400
b Rent Expense 200.00
Prepaid Rent 200.00
2200 - 2000 = 200
c Supplies Expense 770.00
Supplies 770.00
d Depreciation Expense - Furniture 250.00
Accumulated Depreciation 250.00
e Depreciation Expense - Building 580.00
Accumulated Depreciation 580.00
f Salary Expense 310.00
Salary payable 310.00
Adjusted Income Statement of
Trial Balance Statement Financial Position
Debit Credit Debit Credit Debit Credit worksheet or working paper
0.00 0.00 0.00 0.00 0.00 0.00 instrument used to facilitate the m
1,900.00 1,900.00 of the financial statement.
15,310.00 15,310.00
2,000.00 2,000.00
70.00 70.00
26,830.00 26,830.00
3,650.00 3,650.00
68,300.00 68,300.00
12,680.00 12,680.00
7,290.00 7,290.00
310.00 310.00
4,900.00 4,900.00
84,490.00 84,490.00
3,900.00 3,900.00
9,960.00 9,960.00
2,150.00 2,150.00
200.00 200.00
530.00 530.00
250.00 250.00
580.00 580.00
490.00 490.00
770.00 770.00
------------- ------------- ------------- ------------- ------------- -------------
123,280.00 123,280.00 4,970.00 9,960.00 118,310.00 113,320.00
======== ======== 4,990.00 4,990.00
------------- ------------- ------------- -------------
9,960.00 9,960.00 118,310.00 118,310.00
======== ======== ======== ========
t or working paper
nt used to facilitate the making or preparation
ancial statement.