MR Marasigan
MR Marasigan
1-Oct
2-Oct
4-Oct
7-Oct
10/10/2023
12-Oct
18-Oct
21-Oct
23-Oct
 24-Oct
25-Oct
27-Oct
30-Oct
30-Oct
                                                                               TH
                                                                             GENE
                                                            Particulars
Cash
 Marasigan, Capital
     To record initial contribution
Medical building
Land
   Cash
   20% Notes payable
    To record purchased laptop for office use. Payment term: COD (Cash on Delivery)
Medical Equipment
Medical Supplies
   Cash
   24% Notes payable
Prepaid Insurance
    Cash
Cash
       Medical Revenue
Medical Supplies
    Accounts Payable
Salaries Exepnse
     Cash
Cash
       Unearned Research Revenue
Accounts Recievable
    Medical Revenue
Repairs Expense
    Cash
Telephone expense
     Cash
Medical Equipment
       Accounts payable
Cash
       Accounts Recievable
Accounts Payable
    Cash
Mr. Marasigan, Widrawal
     Cash
Assiociation Dues
     Cash
                                     HOME
160   1,000,000.00
150     250,000.00
110                      50,000.00
220                   1,200,000.00
170     420,000.00
130          39000
110                     59,000.00
210                    400,000.00
140      20,000.00
110                      20,000.00
110     117,000.00
                        117,000.00
         17,000.00
                         17,000.00
         73,000.00
                         73,000.00
         90,000.00
                         90,000.00
        317,000.00
                       317,000.00
         23,000.00
                         23,000.00
          3,000.00
                          3,000.00
         45,000.00
                              45,000.00
          113,000.00
                            113,000.00
           13,000.00
                              13,000.00
          200,000.00
                            200,000.00
           15,000.00
                              15,000.00
3,005,000.00           3,005,000.00
HOME
                            Cash                                     A/C
       Debit                 Credit               Debit
               250,000.00                                  317,000.00
                                      50,000.00
                                      59,000.00   204,000.00
                                      20,000.00
               117,000.00
                                      73,000.00
                90,000.00
                                      23,000.00
                                       3,000.00
               113,000.00
                                     13,000.00
                                    200,000.00
                                     15,000.00
       570,000.00            456,000.00
       114,000.00
250,000.00 1,000,000.00
                             1,200,000.00                        13000
                                                  13,000.00
200,000.00
3,000.00 73,000.00
ADJUSTMENTS
1,666.67 18,333.33
5,000.00
28,000.00
      A/C                                      Medical Supplies
        Credit                  Debit                   Credit
                                              39,000.00
                   113,000.00                     17000
                                56,000.00
Salaries Expense
           Credit
5,000.00 9,000.00
   Interest Payable
            Credit
                         28000
            28,000.00
            Prepaid Insurance
Debit                   Credit
             20,000.00
20,000.00
400,000.00
            Marasigan, Capital
Debit                  Credit
                                 250000
250,000.00
            Association Dues
Debit                  Credit
            15,000.00
15,000.00
            Medical Supplies
Debit                 Credit
            39,000.00
                17000
56,000.00                       35,000.00
21,000.00
9,000.00
            Salaries Payable
Debit                  Credit
                                   51000
                       51,000.00
                                                           THE JUAN CO.
                                                       ADJUSTING ENTRIES
Date                               Particulars         Ref
       31-Jul Insurance Expense
                Prepaid Insurance
            To record Rent used on a month.
            Salaries Expense
                Salaries Payable
            Interest Expense
               Interest Payable
   THE JUAN CO.                                                  HOME
ADJUSTING ENTRIES
                    Debit                   Credit
      ₱                      1,666.67
                                        ₱             1,666.67
      ₱                     35,000.00
                                        ₱            35,000.00
      ₱                      5,000.00
                                        ₱             5,000.00
      ₱                      9,000.00
                                        ₱             9,000.00
      ₱                     30,000.00
                                        ₱            30,000.00
      ₱                     51,000.00
                                        ₱            51,000.00
      ₱                     28,000.00
                                        ₱            28,000.00
HOME
                                               MARASIGAN
                                       UNADJUSTED TRIAL BALANCE
                                       For the year ended July 31, 201A
                      Account Titles
CASH
ACCOUNTS RECEIVABLE
MEDICAL SUPPLIES
PREPAID INSURANCE
LAND
BUILDING
MEDICAL EQUIPMENT
24% NOTES PAYABLE
20% NOTES PAYABLE
ACCOUNTS PAYABLE
UNEARNED RESEARCH REVENUE
MARASIGAN, CAPITAL
MARASIGAN, WIDRAWAL
MEDICAL REVENUE
REPAIRS EXPENSE
ASSOCIATION DUES EXPENSE
TELEPHONE EXPENSE
SALARIES EXPENSE
                          TOTAL
AN
                                                          HOME
AL BALANCE
uly 31, 201A
                        Trial Balance
               Debit                    Credit
        ₱          114,000.00
        ₱          204,000.00
        ₱            56,000.00
        ₱            20,000.00
        ₱          250,000.00
        ₱        1,000,000.00
        ₱          465,000.00
                                ₱           400,000.00
                                ₱         1,200,000.00
                                ₱            49,000.00
                                ₱            90,000.00
                                ₱           250,000.00
        ₱          200,000.00
                                ₱           434,000.00
        ₱            23,000.00
        ₱            15,000.00
        ₱             3,000.00
        ₱            73,000.00
                ₱ 2,423,000.00           ₱ 2,423,000.00
                                 ₱-
                                                       T
                                               ADJUST
                                               For the ye
                      Account Titles
CASH
ACCOUNTS RECEIVABLE
MEDICAL SUPPLIES
PREPAID INSURANCE
LAND
BUILDING
MEDICAL EQUIPMENT
24% NOTES PAYABLE
20% NOTES PAYABLE
ACCOUNTS PAYABLE
UNEARNED RESEARCH REVENUE
MARASIGAN, CAPITAL
MARASIGAN, WIDRAWAL
MEDICAL REVENUE
REPAIRS EXPENSE
ASSOCIATION DUES EXPENSE
TELEPHONE EXPENSE
SALARIES EXPENSE
INSURANCE EXPENSE
MEDICAL SUPPLIES EXPENSE
DEPRECIATION EXPENSE - BUILDING
ACCUMULATED DEPRECIATION - BUILDING
DEPRECIATION EXPENSE - MEDICAL EQUIPMENT
ACCUMULATED DEPRECIATION - MEDICAL EQUIPMENT
RESEARCH REVENUE
SALARIES PAYABLE
INTEREST EXPENSE
INTEREST PAYALE
                          TOTAL
        THE JUAN CO.
ADJUSTED TRIAL BALANCE
For the year ended July 31, 201A
                  Adjustments                                  Adjusted Trial Bala
           Debit                 Credit                  Debit
                                                     ₱        114,000.00
                                                     ₱        204,000.00
                           ₱ 35,000.00               ₱         21,000.00
                           ₱ 1,666.67                ₱         18,333.33
                                                     ₱        250,000.00
                                                     ₱      1,000,000.00
                                                     ₱        465,000.00
   ₱          30,000.00
                                                     ₱        200,000.00
                                                     ₱         23,000.00
                                                     ₱         15,000.00
                                                     ₱          3,000.00
   ₱          51,000.00                              ₱        124,000.00
   ₱           1,666.67                              ₱          1,666.67
   ₱          35,000.00                              ₱         35,000.00
   ₱           5,000.00                              ₱          5,000.00
                           ₱              5,000.00
   ₱            9,000.00                             ₱          9,000.00
                           ₱            9,000.00
                           ₱           30,000.00
                           ₱ 51,000.00
   ₱          28,000.00                              ₱         28,000.00
                           ₱             28,000.00
            ₱ 159,666.67            ₱ 159,666.67           ₱ 2,516,000.00
                                         HOME
        ₱                400,000.00
        ₱              1,200,000.00
        ₱                 49,000.00
        ₱                 60,000.00
        ₱                250,000.00
        ₱                   434,000.00
       ₱                      5,000.00
       ₱                      9,000.00
       ₱                     30,000.00
       ₱                     51,000.00
        ₱                    28,000.00
                      ₱ 2,516,000.00
                                   JUAN CO.
                                INCOME STATEMENT                                                     HOME
Non-Current Assets
LAND
BUILDING
MEDICAL EQUIPMENT
TOTAL LIABILITIES
Owner's Equity
JUAN CO. CAPITAL
Drawing
TOTAL LIABILITIES AND OWNER'S EQUITY
                    NET INCOME
OSITION                                                  HOME
                                     ₱ 394,000.00
          ₱      114,000.00
               204000
               56000
               20000
                                    ₱ 1,715,000.00
          ₱       250,000.00
               1000000
                465000
                                    ₱ 2,109,000.00
EQUITY
                                ₱ 1,739,000.00
          ₱        400,000.00
                      1200000
                        49000
                        90000
          ₱ 1,739,000.00
                                ₱ 1,739,000.00
                                ₱ 50,000.00
          ₱       250,000.00
                      200000
                                ₱ 1,789,000.00
                                ₱           320,000.00
                                ₱ 2,109,000.00
                                                        JUAN CO.
                                             STATEMENT OF FINANTIAL POSITION
                                                    December 31, 201A
                                                         ASSETS
Current Assets
CASH
ACCOUNTS RECEIVABLE
MEDICAL SUPPLIES
PREPAID INSURANCE
Non-Current Assets
LAND
BUILDING
Less: Accumulated Depreciation - BUILDING
MEDICAL EQUIPMENT
Less: Accummulated Deprecaition - MEDICAL EQUIPMENT
TOTAL LIABILITIES
Owner's Equity
JUAN CO. CAPITAL
Drawing
TOTAL LIABILITIES AND OWNER'S EQUITY
                    NET INCOME
OSITION                                                  HOME
                                     ₱ 357,333.33
          ₱      114,000.00
               204000
               21000
              18333.33
                                    ₱ 1,701,000.00
          ₱       250,000.00
               1000000
                   (5,000.00)
              995,000.00
                465000
                   (9,000.00)
              456,000.00
                                    ₱ 2,058,333.33
EQUITY
                                ₱ 1,788,000.00
          ₱        400,000.00
                      1200000
                        49000
                        60000
                        51000
                        28000
          ₱ 1,788,000.00
                                ₱ 1,788,000.00
                                ₱ 50,000.00
          ₱       250,000.00
                      200000
                                ₱ 1,838,000.00
                                ₱           220,333.33
                                ₱ 2,058,333.33
                                 MARASIGAN
                    Statement of Changes in Owner's Equity                     HOME
            Income Summary
                     REPAIRS EXPENSE
                     ASSOCIATION DUES EXPENSE
                    TELEPHONE EXPENSE
                    SALARIES EXPENSE
                            To Close Expenses Accounts.
            Income Summary
                marasigan, Capital
                             To Close Income Summary.
            Marasigan, Capital
               Marasigan capital, Drawing
                               To Close Widrawal Acc.
MARASIGAN MD..                                                              HOME
CLOSING ENTRIES
                  Debit                               Credit
   ₱                      320,000.00
                                       ₱ 320,000.00
   ₱ 114,000.00
                                       ₱                       23,000.00
                                       ₱                       15,000.00
                                       ₱                        3,000.00
                                       ₱                       73,000.00
                          250,000.00
                                                               250,000.00
                              200000
                                                                   200000
                       INCOME SUMMARY
                                                   320000
                          114000
                          250000
364000                             320000
44000
                          J. Rivera, Drawing
(Marasigan, capital) 200000                        200000
0
 Repairs expense                                 ASSOCIATION DUES EXPENSE
                   23000   (Income summary) 15000                           15000
0 0
                      0                                                         0
                                                                  MARASIGAN.
                                                               CLOSING ENTRIES
Date                                 Particulars              Ref
       31-Jul Medical Revenue
            Research Revenue
            Income Summary
                            To Close Revenue Account.
            Income Summary
            REPAIRS EXPENSE
            ASSOCIATION DUES EXPENSE
            TELEPHONE EXPENSE
            SALARIES EXPENSE
            INSURANCE EXPENSE
            MEDICAL SUPPLIES EXPENSE
            DEPRECIATION EXPENSE - BUILDING
            DEPRECIATION EXPENSE - MEDICAL EQUIPMENT
            INTEREST EXPENSE
            Income Summary
               MARASIGAN, Capital
                              To Close Income Summary.
            MARASIGAN, Capital
              MARASIGAN, Drawing
                               To Close Widrawal Acc.
  MARASIGAN.                                                                  HOME
CLOSING ENTRIES
                    Debit                               Credit
     ₱                      220,333.33
     ₱                       30,000.00
                                         ₱ 250,333.33
     ₱ 243,666.67
                                         ₱                        23,000.00
                                         ₱                        15,000.00
                                         ₱                         3,000.00
                                         ₱                       124,000.00
                                         ₱                         1,666.67
                                         ₱                        35,000.00
                                         ₱                         5,000.00
                                         ₱                         9,000.00
                                         ₱                        28,000.00
                            250,000.00
                                                                 250,000.00
                                200000
                                                                     200000
                         INCOME SUMMARY                                             Medical Revenue
                                              250333.33                             320000
₱ 243,666.67
                         250000
₱ 493,666.67                      250333.33
₱ 243,333.34
                                                         0
    Medical Revenue                                                  RESEARCH Revenue
           320000 (income summary)                                         30000 30000 (income summary)
0 0
0 0
0 0
INTEREST EXPENSE
                   28000
                       0
                      Account Titles
CASH
ACCOUNTS RECEIVABLE
MEDICAL SUPPLIES
PREPAID INSURANCE
LAND
BUILDING
MEDICAL EQUIPMENT
24% NOTES PAYABLE
20% NOTES PAYABLE
ACCOUNTS PAYABLE
UNEARNED RESEARCH REVENUE
MARASIGAN, CAPITAL
MARASIGAN, WIDRAWAL
MEDICAL REVENUE
REPAIRS EXPENSE
ASSOCIATION DUES EXPENSE
TELEPHONE EXPENSE
SALARIES EXPENSE
INSURANCE EXPENSE
MEDICAL SUPPLIES EXPENSE
DEPRECIATION EXPENSE - BUILDING
ACCUMULATED DEPRECIATION - BUILDING
DEPRECIATION EXPENSE - MEDICAL EQUIPMENT
ACCUMULATED DEPRECIATION - MEDICAL EQUIPMENT
RESEARCH REVENUE
SALARIES PAYABLE
INTEREST EXPENSE
INTEREST PAYALE
                          TOTAL
            Trial Balance
    Debit                   Credit
₱       114,000.00
₱       204,000.00
₱         56,000.00
₱         20,000.00
₱       250,000.00
₱     1,000,000.00
₱       465,000.00
                      ₱         400,000.00
                      ₱       1,200,000.00
                      ₱          49,000.00
                      ₱          90,000.00
                      ₱         250,000.00
₱       200,000.00
                      ₱         434,000.00
₱        23,000.00
₱        15,000.00
₱         3,000.00
₱        73,000.00
     ₱ 2,423,000.00          ₱ 2,423,000.00
                                                                     M
                                                                     W
                                                            For the ye
     Income Statement (Unadjusted Trial Balance)
        Debit                      Credit
                              ₱ 434,000.00
₱ 23,000.00
₱ 15,000.00
₱ 3,000.00
₱ 73,000.00
               ₱ 114,000.00                  ₱ 434,000.00
₱ 320,000.00
₱ 434,000.00                  ₱ 434,000.00
                      MARASIGAN.
                      WORKSHEET
             For the year ended July 31, 201A
     Balance Sheet (Unadjusted Trial Balance)
          Debit                    Credit
₱ 114,000.00
₱ 204,000.00
₱ 56,000.00
₱ 20,000.00
₱ 250,000.00
₱ 1,000,000.00
₱ 465,000.00
                          ₱ 400,000.00
                          ₱ 1,200,000.00
                          ₱ 49,000.00
                          ₱ 90,000.00
                          ₱ 250,000.00
₱ 200,000.00
                           ₱                     -
                           ₱                     -
                           ₱                     -
                           ₱                     -
          ₱ 2,309,000.00              ₱ 1,989,000.00
                           ₱ 320,000.00
₱ 2,309,000.00             ₱ 2,309,000.00
1A
                 Adjustments                                Adjusted Trial Bala
         Debit                  Credit                 Debit
                                                   ₱        114,000.00
                                                   ₱        204,000.00
                         ₱ 35,000.00               ₱         21,000.00
                         ₱ 1,666.67                ₱         18,333.33
                                                   ₱        250,000.00
                                                   ₱      1,000,000.00
                                                   ₱        465,000.00
     ₱      30,000.00
                                                   ₱       200,000.00
                                                   ₱        23,000.00
                                                   ₱        15,000.00
                                                   ₱         3,000.00
     ₱      51,000.00                              ₱       124,000.00
     ₱       1,666.67                              ₱          1,666.67
     ₱      35,000.00                              ₱         35,000.00
     ₱       5,000.00                              ₱          5,000.00
                         ₱              5,000.00
     ₱       9,000.00                              ₱          9,000.00
                         ₱            9,000.00
                         ₱           30,000.00
                         ₱ 51,000.00
     ₱      28,000.00                              ₱         28,000.00
                         ₱             28,000.00
        ₱                400,000.00
        ₱              1,200,000.00
        ₱                 49,000.00
        ₱                 60,000.00
        ₱                250,000.00
        ₱                   434,000.00
                                         ₱ 23,000.00
                                         ₱ 15,000.00
                                         ₱ 3,000.00
                                         ₱ 124,000.00
                                         ₱ 1,666.67
                                         ₱ 35,000.00
                                         ₱           5,000.00
       ₱                      5,000.00
                                         ₱ 9,000.00
       ₱                      9,000.00
       ₱                     30,000.00
       ₱                     51,000.00
                                         ₱ 28,000.00
        ₱                    28,000.00
                      ₱ 2,516,000.00              ₱ 243,666.67
                NET INCOME               ₱ 220,333.33
                                         ₱ 464,000.00
                                                                                HOME
                                                       ₱ 5,000.00
                                                       ₱ 9,000.00
       ₱ 30,000.00
                                                       ₱ 51,000.00
                                                       ₱ 28,000.00
                       TOTAL
IGAN.:
                                                                   HOME
TRIAL BALANCE
ed July 31, 201A
                         Adjusted Trial Balance
                   Debit                       Credit
         ₱               114,000.00
         ₱               204,000.00
         ₱                21,000.00
         ₱                18,333.33
         ₱               250,000.00
         ₱             1,000,000.00
         ₱               465,000.00
                                    ₱                   5,000.00
                                    ₱                   9,000.00
                                    ₱                 400,000.00
                                    ₱              1,200,000.00
                                    ₱                  49,000.00
                                    ₱                  60,000.00
                                    ₱                  51,000.00
                                    ₱                  28,000.00
                                    ₱                 270,333.33
                     ₱ 2,072,333.33               ₱ 2,072,333.33
HOME
                                               MARASIGAN.
                                      POST-CLOSING TRIAL BALAN
                                       For the year ended July 31, 201
                     Account Titles
CASH
ACCOUNTS RECEIVABLE
MEDICAL SUPPLIES
PREPAID INSURANCE
LAND
BUILDING
MEDICAL EQUIPMENT
24% NOTES PAYABLE
20% NOTES PAYABLE
ACCOUNTS PAYABLE
UNEARNED RESEARCH REVENUE
MARASIGAN, CAPITAL
                          TOTAL
SIGAN.
                                                                   HOME
TRIAL BALANCE
ed July 31, 201A
                         Adjusted Trial Balance
                   Debit                       Credit
         ₱               114,000.00
         ₱               204,000.00
         ₱                56,000.00
         ₱                20,000.00
         ₱               250,000.00
         ₱             1,000,000.00
         ₱               465,000.00
                                    ₱                 400,000.00
                                    ₱              1,200,000.00
                                    ₱                  49,000.00
                                    ₱                  90,000.00
                                    ₱                 370,000.00
                     ₱ 2,109,000.00               ₱ 2,109,000.00
HOME
                                                        THE JUAN CO.
                                                     REVERSING ENTRIES
      Date                           Particulars   Ref
OCT. 31      Salaries Payable
                   Salaries Expense
             Interest Payable
                  Interest Expense
   THE JUAN CO.                                              HOME
REVERSING ENTRIES
                Debit                   Credit
     ₱                  51,000.00
                                    ₱            51,000.00
     ₱                  28,000.00
                                    ₱            28,000.00
HOME
                       SALARIES PAYABLE
 (REVERSING)            51000             51000 (ADJ)
                       SALARIES EXPENSE
 (ADJ)                  51000             51000
                                          51000 (REVERSING)
51000
                       INTEREST PAYABLE
                         28000 28000
                       INTEREST EXPENSE
               28000                      28000
                             28000
28000