ASSET = LIABILITES + CAPITAL

Business Transaction
Service Business:

1 Putting capital into the business, either cash & non-cash assets
June Makabayan put-up a men salon shop by investing the
following into his business:
Cash - P50,000
Equipments - P170,000
Furnitures - P60,000

2 Purchasing supplies needed in the business

June made cash purchase of supplies - P5,000

June purchased supplies on account - P3,0000

3 Recording service income

June Makabayan received cash of P20,000 from a group of clients.
June billed and amount of P15,000 for service rendered to a wedding event.

4 Recording of expenses
June recorded rent expense P6,000 to be paid at the end of the month.
June paid salaries amounting to P7,000.

5 Collection of receivables
June collected full amount from the wedding event.

6 Payment of payables
June paid 50% of supplies purchased on account.

Principles
Asset = Liabilities + Capital

Increase in Asset = Increase in Liabilities

Decrease in Asset = Decrease in Liabilities
Increase in one asset/ decrease in another = zero
Increase in Asset = Increase in Capital
Decrease in Asset = Decrease in Capital
Increase in Liabilities & Decrease in Capital = zero
AMOUNT ASSET = LIABILITIES +
Account Title (Owned) Account Title (owe)

50,000 Cash 50,000 =

170,000 Equipments 170,000 =
60,000 Furnitures 60,000 =

5,000 Supplies 5,000 =

Cash -5,000
3,000 Supplies 3,000 = Accounts Payable 3,000

20,000 Cash 20,000 =

15,000 Accounts Receivable 15,000 =

6,000 0 = Accrued Rent 6,000

7,000 Cash -7,000 =

15,000 Cash 15,000 =

Accounts Receivable -15,000

3,000 Cash -3,000 = Accounts Payable -3,000

308,000 6,000

308,000 308,000

Purchase on account or Expense incurred on account

Payment of liabilities
Purchase of asset paying cash
investment by owner or receive income
Withrawals by owne or incurring expenses
Incurring expenses on account
 + CAPITAL
Account Title (net worth)

J. Makabayan, Capital 50,000

J. Makabayan, Capital 170,000
J. Makabayan, Capital 60,000 280,000

Shop Revenue 20,000

Shop Revenue 15,000

Rent Expense -6,000

Salaries Expense -7,000

302,000
Chap 3 Ex 5
Business Transaction
Service Business: AMOUNT
Account Title
Balances Cash
Cash 60k; ap 100k
Accounts receivable 10,000 Accounts receivable
Car 120,000 Car
Equipment & Car from Notes P. 500,000 Equpment
Payment of Notes 250,000 Cash

Cash
Accounts Receivable
Car
Equipment
 ASSET = LIABILITIES + CAPITAL
(Owned) Account Title (owe) Account Title (net worth)
200,000 Capital 200,000
Accounts P. 100,000
10,000
120,000
380,000 Notes Payable 500,000
-250,000 Notes Payable -250,000

60,000 Accounts Payable 100,000

10,000 Notes Payable 250,000
120,000 Red Capital beg 200,000
380,000 Increase in capital 20,000
Red Capital end 220,000
570,000 570,000
 Chapter 3 - # 14 & Chapter 4 ex 8
Chapter 3 - # 14

Cash Supplies Rent Deposit

March 1 350,000
5 N/A
10 -10,000 10,000
15 -68,000
20 -1,500 1,500
25 -150,000
120,500 1,500 10,000

Account
Chapter 4 ex 8 Cash Receivable Supplies Rent Deposit
March 31 120,500 1,500 10,000
April 2 -300
5 -2,815
8 -500
12 -5,750
18 -1,500
20
25 -5,000
30 18,500 500
30 -10,000
30 -750
113,135 500 750 10,000

Net
Fr Operation Financing Investing
Income

Taxes & Licenses -3615 -3,615

Communication -5750 -5,750

Salaries -10000 -10,000

Rent -5000 -5,000

Utilities -800 -

Supplies -750 -750

Internet & LAN
19,000 18,500
Games

-6915
Operating -6,615
Investment 350,000
Drawings -1,500
Rent deposit -10,000
Leasehold
-15,000
Improvement
Furniture &
-8,000
Fixtures
Supplies -750
Equipment -195,000
Total -7,365 348,500 -228,000

Cash balance end 113,135

0
 Leasehold
Furniture and Fixture Equipment Improvement Notes payable

8,000 45,000 15,000

300,000 150,000
8,000 345,000 15,000 0 150,000

500,000 500,000
Leasehold Accounts
Furniture and Fixture Equipment Improvement Notes payable Payable
8,000 345,000 15,000 0 150,000

800

8,000 345,000 15,000 0 150,000 800

492,385 492,385
0

Playnet Com

Income Statement

For the month of April

Internet, On-line and Lan Games Fees 19,000

Less Operating Expenses:

Taxes & Licenses Expenses 3,615

Communication Expenses 5,750

Utility Expenses 800
Rent Expense 5,000
Salaries Expense 10,000
Supplies Expense 750 25,915
Net income (loss) -6,915

Playnet Com

Statement of changes in capital

For the month of April
De Dios, Capital beg. 350,000
Withrawals -1,500

Net Income (loss) -6,915

De Dios, Capital end 341,585

Playnet Com
Balance Sheet
As of April 30
ASSETS LIABILITIES AND OWNER'S EQUITY
Cash 113,135 Current Liabilities:
Account Receivable 500 Notes payable

Supplies 750 Accounts Payable

Rent Deposit 10,000
Total Current Assets 124,385 Total Liabilities
Furniture and Fixture 8,000
Equipment 345,000

Leasehold Improvement 15,000 De Dios Capital, end

Total Noncurrent Assets 368,000
TOTAL ASSETS 492,385 TOTAL LIABILITIES & OWNER'S EQUITY
De Dios Capital
350,000

350,000

Explanation of
De Dios Capital Changes
350,000 in Equity
-300 Taxes & Licenses Expenses
-2,815 Taxes & Licenses Expenses Internet, On-line and Lan Games Fees
-500 Taxes & Licenses Expenses Less Expenses:
-5,750 Communication Expenses Salaries Expense
-1,500 De Dios, Withrawals Taxes & Licenses Expenses
-800 Utility Expenses Communication Expenses
-5,000 Rent Expense Rent Expense
19,000 Internet, On-line and Lan Games Fees Utility Expenses
-10,000 Salaries Expense Supplies Expenses
-750 Supplies Expense Net Income (loss)
341,585

Cash 113,135

Account Receivable 500

Supplies 750

Rent Deposit 10,000

Total current assets 124,385

Furniture and Fixture 8,000

Equipment 345,000

Leasehold Improvement 15,000

 Total Noncurrent
assets 368,000

Total Assets 492,385

150,000

800

150,800

341,585

492,385

0
 19,000

10,000
3,615
5,750
5,000
800
750 25,915
-6,915

Accounts Payable 800

Notes payable 150,000

Total Liabilities 150,800
De Dios Capital,
beg. 350,000
De Dios, withrawals -1,500

Net Loss -6,915

De Dios Capital, end 341,585

492,385