Académique Documents
Professionnel Documents
Culture Documents
Exercise 15-2
Part A (1)
(2)
(3)
Part B
Cash
Accounts Receivable
Office Supplies
Office Equipment
Accounts Payable
Tom, Capital
13,000
8,000
2,000
30,000
Cash
Accounts Receivable
Office Supplies
Land
Accounts Payable
Mortgage Payable
Julie, Capital
12,000
6,000
800
30,000
Tom, Drawing
Cash
15,000
Julie, Drawing
Cash
12,000
Income Summary
Tom, Capital $50,000 ($51,000/$76,000)
Julie, Capital $50,000 ($25,000/$76,000)
50,000
Tom, Capital
Julie, Capital
Tom, Drawing
Julie, Drawing
15,000
12,000
2,000
51,000
5,000
18,800
25,000
15,000
12,000
33,553
16,447
15,000
12,000
Tom
$
0
51,000
33,553
84,553
15,000
$69,553
15 - 1
Julie
$
0
25,000
16,447
41,447
12,000
$29,447
Total
$
0
76,000
50,000
126,000
27,000
$99,000
Exercise 15-10
1. d
2. c
3. c
4. c
Tom
Jim
John
5. c
$39,000 + $8,000 (share of revalued assets) - $550 *(share of excess paid to Al)
15 - 2
ANSWERS TO PROBLEMS
Problem 15-1
1. If the agreement does not provide for a profit-sharing ratio, the UPA provides that profits are to be
shared equally. Therefore Day and Night would each get $34,200 allocation.
2. Day Allocation 0.60 $68,400 =
Night Allocation 0.40 $68,400 =
Total
$41,040
27,360
$68,400
Day
$75,000
56,250
(18,750)
$112,500
Night
$37,500
18,750
(9,375)
$46,875
Total
$112,500
75,000
(28,125)
$159,375
Profit Allocation:
$112,500
$68,400 = $48,282
Day:
$159,375
$46,875
$68,400 =
Night:
20,118
$159,375
$68,400
4. 1/1 Balance
Withdrawal 4/1
Investment 6/1
Investment 11/1
Average Balance
1/1 Balance
Investment 7/1
Withdrawal 10/1
Average Balance
$18,750
37,500
18,750
$18,750
9,375
Profit Allocation:
$85,938
$68,400 =
Day:
$130,470
$44,532
$68,400 =
Night:
$130,470
Total
Day
$75,000
56,250
93,750
112,500
Portion of Year
Maintained
3/12
2/12
5/12
2/12
12/12
Night
$37,500
56,250
46,875
$45,054
23,346
$68,400
15 - 3
6/12
3/12
3/12
12/12
Weighted
Average
$18,750
9,375
39,063
18,750
$85,938
$18,750
14,063
11,719
$44,532
Average
Balance
$85,938*
44,532**
$130,470
Day
*$ 12,891
15,000
27,891
12,790
$40,681
15 - 4
Night
**$ 6,680
8,250
14,930
12,789
$27,719
Total
$ 19,571
23,250
42,821
25,579
$68,400
Problem 15-9
Part A
DISCOUNT PARTNERSHIP
Worksheet to Adjust and Combine the Partnerships' Accounts
June 30, 2008
Up & Down
Trial Balance
June 30, 2008
Cash
Accounts Receivable
Allowance for Doubtful
Accounts
Merchandise Inventory
Land
Buildings & Equipment
Allowance For Depreciation
Prepaid Expenses
Accounts Payable
Notes Payable
Accrued Expenses
Up, Capital
$25,000
90,000
24,000
6,000
(2)
400
(3) 28,750
61,000
(1) 1,600
(4) 15,040
54,000
74,000
44,000
Back, Capital
65,000
Forth, Capital
139,000
$443,000
100,040
14,000
144,000
$406,000
9,200
323,750
60,000
205,000
8,000
42,000
65,000
34,000
95,000
$406,000
Discount Stores
Beginning Balances
$45,000
230,000
2,000
180,000
25,000
80,000
Down, Capital
Four Partners'
Adjusting and
Combining Entries
(5) 4,000
(1)
(4)
(1)
(4)
(5)
(6)
(7)
(5)
(6)
640
6,016
960
9,024
1,200
1,200
3,845
2,800
2,800
(6) 4,000
(7) 1,656
100,000
139,000
82,000
90,000
(7)
984
135,000
(2)
120
(3) 8,625
67,500
(2)
280
(3) 20,125
(7) 3,695
157,500
$443,000
Goodwill
(7) 2,490
$60,125
15 - 5
$60,125
2,490
$880,240
$880,240
(3)
(4)
To adjust the allowance for depreciation account to an accumulation of depreciation for 3 years computed by the double-declining
balance method
Desired accumulated depreciation balance: $16,000 + $12,800 + $10,240*
Depreciation provided
Adjustment needed
* $80,000 0.20 = $16,000
$64,000 0.20 = $12,800
$51,200 0.20 = $10,240
(5)
(6)
(7)
$39,040
24,000
$15,040
Up
$95,000
(6,656)
88,344
90,000
$1,656
Down
$144,000
(9,984)
134,016
135,000
$984
0.20 = $90,000
0.30 = $135,000
0.15 = $67,500
0.35 = $157,500
15 - 6
Back
$65,000
6,345
71,345
67,500
$(3,845)
Forth
$139,000
14,805
153,805
157,500
$3,695
Total
$443,000
4,510
447,510
450,000
$2,490
15 - 7
Total
Adjusted Capital Balances Excluding Goodwill
Capital in Excess of Book Value
Opening Capital Balances
Settlement Between Parties
$222,360
2,640
225,000
225,000
$0
$88,344
1,056
89,400
90,000
$600
15 - 8
Down
Total
$134,016
1,584
135,600
135,000
$(600)
$225,150
(150)
225,000
225,000
$0
Between
Back & Forth
Back
$71,345
(45)
71,300
67,500
$(3,800)
Forth
$153,805
(105)
153,700
157,500
$3,800