THE EVOCATIVE ESSENTIAL OIL AND SCENTED CANDLES
Trial Balance
Unadjusted Adjustments Adjusted
ACCOUNT TITLE Debit Credit Debit Credit Debit Credit
Cash on hand 671,911.60 671,911.60
Prepaid Expense - Rent 10,000.00 10,000.00
Security Deposit 10,000.00 10,000.00
Office Equipment 148,366.00 148,366.00
Accumulated depreciation - office equipment 29,673.20 29,673.20
Furniture and Fixture 35,150.00 35,150.00
Accumulated depreciation - furniture & fixture 7,030.00 7,030.00
Withholding tax expanded - 5% 5,500.00 5,500.00
Share Capital 1,500,000.00 1,500,000.00
Income 1,297,800.00 1,297,800.00
Raw Materials 961,800.00 961,800.00
Overhead 152,417.40 152,417.40
Rental 110,000.00 110,000.00
Office supplies 36,324.00 36,324.00
Taxes and Licenses 8,851.00 8,851.00
Research and Development Expense 5,000.00 5,000.00
Trainings and Seminars Expense 2,500.00 2,500.00
Utilities Expense 7,300.00 7,300.00
Pre-Marketing Expense 3,000.00 3,000.00
Depreciation 36,703.20 36,703.20
Salaries 574,080.00 574,080.00
SSS, PHIC and HDMF - ER Contributions 66,600.00 66,600.00
2,840,003.20 2,840,003.20 - - 2,840,003.20 2,840,003.20
- - -