Transaction Analysis, Chapter 3, p. 49-59 Practice Q: p. 59 & 60 ex. #1,2,3 BUSINESS TRANSACTION: examples: Transaction Analysis, Chapt 3 1 Simplified balance sheet of Mary Anne’s Bicycles MARY ANNE'S BICYCLES BALANCE SHEET DECEMBER 31, 2--ASSETS LIABILITIES Cash 50,000 Accounts payable Accounts Receivable Easton Ind. 40,000 GT Industries 20,000 Shimano Inc. 55,000 Tron Corp. 80,000 Taxes Payable 10,000 Inventory 150,000 Mortgage Payable 300,000 Land 125,000 Total Liabilities 405,000 Building & Equipment 440,000 OWNERS' EQUITY Total Assets 865,000 Mary Anne Capital 200,000 Retained earnings 260,000 Total Owners' Equity 460,000 Total OE & L 865,000 Transaction Analysis, Chapt 3 2 Any financial business transaction will effect and change the assets, liabilities and owner’s equity of the balance sheet… to understand how transactions effect the assets, liabilities and owner's equity, lets change the layout of the balance sheet into a working paper called the “accounting equation analysis sheet See the spreadsheet HO Transaction Analysis, Chapt 3 3 Transaction 1: Mary Anne’s Bicycles pays $35,000 to Easton Ind. what accounts will be effected? Will the accounts increase or decrease? Complete the transaction analysis table EQUATION ANALYSIS SHEET ASSETS Transaction Cash opening balance 50000 Transaction 1 (35,000) balance 15000 A/R = Inventory GT Tron 20000 80000 150000 Build. & Equip. 440000 LIABILITIES A/P + O.E. Taxes Mortgage MA Easton Shimano 40000 55000 10000 300000 460000 55000 10000 300000 460000 (35,000) 20000 80000 150000 440000 5000 Transaction Analysis, Chapt 3 4 Transaction 2: GT Ind. Pays Mary Anne’s $15,000 of the $20,000 owed to Mary Annes’ Bicycles. what accounts will be effected? Will the accounts increase or decrease? Complete the transaction analysis table EQUATION ANALYSIS SHEET ASSETS Transaction balance Cash A/R A/R (bank) GT Tron 15000 20000 80000 = Inventory 150000 Build. & Equip. 440000 LIABILITIES A/P A/P + Taxes Easton Shimano owing 5000 55000 10000 Mortgage O.E. Mary Anne 300000 460000 Transaction 2 balance Transaction Analysis, Chapt 3 5 Transaction 3: Equipment costing $23,000 is purchased for cash! what accounts will be effected? Will the accounts increase or decrease? Complete the transaction analysis table EQUATION ANALYSIS SHEET ASSETS Transaction balance Cash A/R A/R (bank) GT Tron 30000 5000 80000 = Inventory 150000 Build. & Equip. 440000 LIABILITIES A/P A/P + Taxes Easton Shimano owing 5000 55000 10000 Mortgage O.E. Mary Anne 300000 460000 Transaction 3 balance Transaction Analysis, Chapt 3 6 Transaction 4: A new delivery truck is purchased for $45,000. $10,000 is paid in cash, the remainder is borrowed. what accounts will be effected? Will the accounts increase or decrease? Complete the transaction analysis table EQUATION ANALYSIS SHEET ASSETS Transaction balance Cash A/R A/R (bank) GT Tron 7000 5000 80000 = Inventory 150000 Build. & Equip. 463,000 LIABILITIES A/P A/P + Taxes Easton Shimano owing 5000 55000 10000 Mortgage O.E. Mary Anne 300000 460000 Transaction 4 balance Transaction Analysis, Chapt 3 7 Transaction 5: Mary Anne’s sells $26,000 of bicycles in inventory to Tron. Corp. Mary Anne invoices Tron for the selling price of $40,000 (they send Tron the bill). what accounts will be effected? Will the accounts increase or decrease? Complete the transaction analysis table EQUATION ANALYSIS SHEET ASSETS Transaction balance Cash A/R A/R (bank) GT Tron (3,000) 5000 80000 = Inventory 150000 Build. & Equip. 508000 LIABILITIES A/P A/P + Taxes Easton Shimano owing 5000 55000 10000 Mortgage O.E. Mary Anne 335,000 460000 Transaction 5 balance Transaction Analysis, Chapt 3 8 Transaction 6: Tron Corp. Pays Mary Anne’s $45,000 what accounts will be effected? Will the accounts increase or decrease? Complete the transaction analysis table EQUATION ANALYSIS SHEET ASSETS Transaction balance Cash A/R A/R (bank) GT Tron (3,000) 5000 120,000 = Inventory 124,000 Build. & Equip. 508000 LIABILITIES A/P A/P + Taxes Easton Shimano owing 5000 55000 10000 Mortgage O.E. Mary Anne 335,000 474,000 Transaction 6 balance Transaction Analysis, Chapt 3 9 Transaction 7:Mary Anne (the owner) withdraws $20,000 for personal use. this is called drawings or dividends what accounts will be effected? Will the accounts increase or decrease? Complete the transaction analysis table EQUATION ANALYSIS SHEET ASSETS Transaction balance Cash A/R A/R (bank) GT Tron 42,000 5000 75,000 = Inventory 124,000 Build. & Equip. 508000 LIABILITIES A/P A/P + Taxes Easton Shimano owing 5000 55000 10000 Mortgage O.E. Mary Anne 335,000 474,000 Transaction 7 balance Transaction Analysis, Chapt 3 10 Transaction 8: A leak in the warehouse roof is repaired; the cost is $8000 and is paid in cash what accounts will be effected? Will the accounts increase or decrease? Complete the transaction analysis table EQUATION ANALYSIS SHEET ASSETS Transaction balance Cash A/R A/R (bank) GT Tron 22,000 5000 75,000 = Inventory 124,000 Build. & Equip. 508000 LIABILITIES A/P A/P + Taxes Easton Shimano owing 5000 55000 10000 Mortgage O.E. Mary Anne 335,000 454,000 Transaction 3 balance Transaction Analysis, Chapt 3 11 Use the final values from the transaction analysis sheet to update Mary Anne’s Balance sheet: MARY ANNE'S BICYCLES BALANCE SHEET DECEMBER 31, 2--- ASSETS LIABILITIES Cash Accounts payable Accounts Receivable Easton Ind. GT Industries Shimano Inc. Tron Corp. Taxes Payable Inventory Land Mortgage Payable 125,000 Total Liabilities Building & Equipment OWNERS' EQUITY Mary Anne Capital Total Owners' Equity Total Assets Transaction Analysis,Total ChaptOE 3 &L 12