In: Accounting
Sian and Amin are in partnership sharing profits and losses 3:2 respectively. No drawings are allowed but EACH partner receives an annual salary of $45 000. The partnership does not keep a full set of accounts. For the year ending 31 December 2015, the following information is provided:
$
Property, plant and equipment 1 500 000
Inventory at cost 137 500
Accounts receivable (net) 75 000
Accounts payable 195 000
Bank overdraft 24 800
Fixed capital: Sian 800 000
Amin 600 000
Current accounts: Sian ?
Amin ?
Additional information:
• All sales are on account and the accounts receivable represents one month of sales.
• Inventory at 31 December 2015 increased by 10% over the inventory at 01 January 2015.
• Gross profit and net profit is a constant 25% and 15% of sales respectively.
• Partners’ closing current account balances are assumed to be in the ratio 3:2.
(a) (i) Prepare a partnership Statement of Comprehensive Income for the year ended 31 December 2015 including as much detail as possible. [8 marks]
(ii) Prepare a partnership Statement of Changes in Owners’ Equity for the year ended 31 December 2015.
(i) Opeing Stock =$137500/110*100=$125000
Closing Stock=$137,500
Sale during the year=$75000*12
=$900,000
Gross Profit = $900,000*25%
=$225,000
Net Profit = $900,000*10%
= $90,000
Partner Salary =$45000 Each
Net Profit Transfer to Partner Capital acoount after Salary = Nil
Partner Income Details:
Sain Income details : Salary + Profit from Business
=$45000+$0
=$45000
Amin Income Details = Salary +Profit from Business
=$45000+$0
=$45000
(ii) Partnership Statement of Changes in Owners’ Equity for the year ended 31 December 2015
Sian Fixed Capital as on 31 December 2015= Fixed Capital+ Salary+ Profit from Business
=$800,000+$45000+$0
=$845,000
Amin Fixed Capital as on 31 December 2015= Fixed Capital+ Salary+ Profit from Business
=$600,000+$45000+$0
=$645,000
Partnership Statement of Changes in Owners’ Equity for the year ended 31 December 2015
Should be =Sain Fixed Capital: Amin Capital
=$845,000:$645,000
= 1.31:1