Financial Statements for Partnership The ledger of Camila Ramirez and Ping Xue, attorneys-at-law, contains the following accounts and balances after adjustments have been recorded on December 31, 20Y2: Ramirez and Xue Trial Balance December 31, 20Y2 Debit Balances Credit Balances Cash 46,200 Accounts Receivable 44,000 Supplies 1,700 Land 110,000 Building 121,400 Accumulated Depreciation—Building 68,800 Office Equipment 50,600 Accumulated Depreciation—Office Equipment 21,300 Accounts Payable 32,800 Salaries Payable 3,500 Camila Ramirez, Capital 110,000 Camila Ramirez, Drawing 49,500 Ping Xue, Capital 66,000 Ping Xue, Drawing 71,500 Professional Fees 400,900 Salary Expense 160,600 Depreciation Expense—Building 15,900 Heating and Lighting Expense 7,900 Depreciation Expense—Office Equipment 5,000 Property Tax Expense 9,900 Supplies Expense 5,700 Miscellaneous Expense 3,400 703,300 703,300 The balance in Xue's capital account includes an additional investment of $11,000 made on May 5, 20Y2. Required: 1. Prepare an income statement for 20Y2, indicating the division of net income. The partnership agreement provides for salary allowances of $44,000 to Ramirez and $54,000 to Xue, allowances of 10% on each partner's capital balance at the beginning of the fiscal year, and equal division of the remaining net income or net loss. Ramirez and Xue Income Statement For the Year Ended December 31, 20Y2 Professional Fees $fill in the blank 2 Operating expenses: Salary Expense $fill in the blank 4 Depreciation Expense-Building fill in the blank 6 Heating and Lighting Expense fill in the blank 8 Depreciation Expense-Office Equipment fill in the blank 10 Property Tax Expense fill in the blank 12 Supplies Expense fill in the blank 14 Miscellaneous Expense fill in the blank 16 Total operating expenses fill in the blank 17 Net Income $fill in the blank 19 Ramirez and Xue Division of Income For the Year Ended December 31, 20Y2 Camila Ramirez Ping Xue Total Division of net income: Salary allowance $fill in the blank 20 $fill in the blank 21 $fill in the blank 22 Interest allowance fill in the blank 23 fill in the blank 24 fill in the blank 25 Remaining income fill in the blank 26 fill in the blank 27 fill in the blank 28 Net income $fill in the blank 29 $fill in the blank 30 $fill in the blank 31 2. Prepare a statement of partnership equity for 20Y2. If any amounts are zero, enter in "0". Ramirez and Xue Statement of Partnership Equity For the Year Ended December 31, 20Y2 Camila Ramirez Ping Xue Total Balances, January 1, 20Y2 $fill in the blank 32 $fill in the blank 33 $fill in the blank 34 Capital additions fill in the blank 35 fill in the blank 36 fill in the blank 37 Net income for the year fill in the blank 38 fill in the blank 39 fill in the blank 40 Partner withdrawals fill in the blank 41 fill in the blank 42 fill in the blank 43 Balances, December 31, 20Y2 $fill in the blank 44 $fill in the blank 45 $fill in the blank 46 3. Prepare a balance sheet as of the end of 20Y2. Ramirez and Xue Balance Sheet December 31, 20Y2 Assets Current assets: $fill in the blank 48 fill in the blank 50 fill in the blank 52 Total current assets $fill in the blank 53 Property, plant, and equipment: $fill in the blank 55 $fill in the blank 57 fill in the blank 59 fill in the blank 60 $fill in the blank 62 fill in the blank 64 fill in the blank 65 Total property, plant, and equip. fill in the blank 66 Total assets $fill in the blank 67 Liabilities Current liabilities: $fill in the blank 69 fill in the blank 71 Total liabilities fill in the blank 72 Partners' Equity $fill in the blank 74 fill in the blank 76 Total partners' equity fill in the blank 77 Total liabilities and partners' equity $fill in the blank 78
Financial Statements for
The ledger of Camila Ramirez and Ping Xue, attorneys-at-law, contains the following accounts and balances after adjustments have been recorded on December 31, 20Y2:
Ramirez and Xue | |||
December 31, 20Y2 | |||
Debit Balances | Credit Balances | ||
Cash | 46,200 | ||
44,000 | |||
Supplies | 1,700 | ||
Land | 110,000 | ||
Building | 121,400 | ||
68,800 | |||
Office Equipment | 50,600 | ||
Accumulated Depreciation—Office Equipment | 21,300 | ||
Accounts Payable | 32,800 | ||
Salaries Payable | 3,500 | ||
Camila Ramirez, Capital | 110,000 | ||
Camila Ramirez, Drawing | 49,500 | ||
Ping Xue, Capital | 66,000 | ||
Ping Xue, Drawing | 71,500 | ||
Professional Fees | 400,900 | ||
Salary Expense | 160,600 | ||
Depreciation Expense—Building | 15,900 | ||
Heating and Lighting Expense | 7,900 | ||
Depreciation Expense—Office Equipment | 5,000 | ||
Property Tax Expense | 9,900 | ||
Supplies Expense | 5,700 | ||
Miscellaneous Expense | 3,400 | ||
703,300 | 703,300 |
The balance in Xue's capital account includes an additional investment of $11,000 made on May 5, 20Y2.
Required:
1. Prepare an income statement for 20Y2, indicating the division of net income. The partnership agreement provides for salary allowances of $44,000 to Ramirez and $54,000 to Xue, allowances of 10% on each partner's capital balance at the beginning of the fiscal year, and equal division of the remaining net income or net loss.
Ramirez and Xue Income Statement For the Year Ended December 31, 20Y2 |
||
---|---|---|
Professional Fees | $fill in the blank 2 | |
Operating expenses: | ||
Salary Expense | $fill in the blank 4 | |
Depreciation Expense-Building | fill in the blank 6 | |
Heating and Lighting Expense | fill in the blank 8 | |
Depreciation Expense-Office Equipment | fill in the blank 10 | |
Property Tax Expense | fill in the blank 12 | |
Supplies Expense | fill in the blank 14 | |
Miscellaneous Expense | fill in the blank 16 | |
Total operating expenses | fill in the blank 17 | |
Net Income | $fill in the blank 19 |
Ramirez and Xue Division of Income For the Year Ended December 31, 20Y2 |
|||
---|---|---|---|
Camila Ramirez | Ping Xue | Total | |
Division of net income: | |||
Salary allowance | $fill in the blank 20 | $fill in the blank 21 | $fill in the blank 22 |
Interest allowance | fill in the blank 23 | fill in the blank 24 | fill in the blank 25 |
Remaining income | fill in the blank 26 | fill in the blank 27 | fill in the blank 28 |
Net income | $fill in the blank 29 | $fill in the blank 30 | $fill in the blank 31 |
2. Prepare a statement of partnership equity for 20Y2. If any amounts are zero, enter in "0".
Ramirez and Xue Statement of Partnership Equity For the Year Ended December 31, 20Y2 |
|||
---|---|---|---|
Camila Ramirez | Ping Xue | Total | |
Balances, January 1, 20Y2 | $fill in the blank 32 | $fill in the blank 33 | $fill in the blank 34 |
Capital additions | fill in the blank 35 | fill in the blank 36 | fill in the blank 37 |
Net income for the year | fill in the blank 38 | fill in the blank 39 | fill in the blank 40 |
Partner withdrawals | fill in the blank 41 | fill in the blank 42 | fill in the blank 43 |
Balances, December 31, 20Y2 | $fill in the blank 44 | $fill in the blank 45 | $fill in the blank 46 |
3. Prepare a
Ramirez and Xue Balance Sheet December 31, 20Y2 |
|||
---|---|---|---|
Assets | |||
Current assets: | |||
$fill in the blank 48 | |||
fill in the blank 50 | |||
fill in the blank 52 | |||
Total current assets | $fill in the blank 53 | ||
Property, plant, and equipment: | |||
$fill in the blank 55 | |||
$fill in the blank 57 | |||
fill in the blank 59 | fill in the blank 60 | ||
$fill in the blank 62 | |||
fill in the blank 64 | fill in the blank 65 | ||
Total property, plant, and equip. | fill in the blank 66 | ||
Total assets | $fill in the blank 67 | ||
Liabilities | |||
Current liabilities: | |||
$fill in the blank 69 | |||
fill in the blank 71 | |||
Total liabilities | fill in the blank 72 | ||
Partners' Equity | |||
$fill in the blank 74 | |||
fill in the blank 76 | |||
Total partners' equity | fill in the blank 77 | ||
Total liabilities and partners' equity | $fill in the blank 78 |
Trending now
This is a popular solution!
Step by step
Solved in 4 steps