APC Ch3sol
APC Ch3sol
APC Ch3sol
Partnership Operations
E 3-1
E 3-2
E 3-3
E 3-4
1. Blanco = 120/300 x P120,000 = P48,000; Banda = 180/300 x P120,000 = P72,000
E 3-5
1. Bueno Beran Total
Interest of 8% on beginning capital P 96,000 P108,000 P204,000
Salaries to partners 450,000 225,000 675,000
Balance – divided 3:2 ( 77,400) ( 51,600) ( 129,000)
Total P468,600 P281,400 P750,000
2. Beran = P750,000 x 2/5 = P300,000; however, minimum guaranteed amount to Beran is P320,000
Bueno = P750,000 – P320,000 = P430,000
E 3-6
Net income after salaries, interest and bonus P374,000
Interest (P200,000 x 10 %) P20,000
Salaries 96,000 116,000
Net income before interest and salaries P490,000
Bonus rate x 25%
Amount of bonus to be credited to Basco P 122,500
E 3-7
2. B = .05 (P1,000,000 – B)
= P50,000 / 1.05
= P47,619
3. B = .05 (P1,000,000 – T)
T = .35 (P1,000,000) = P350,000
4. B = .05 (P1,000,000 – B – T)
T = .35 (P1,000,000) = P350,000
E 3-8
1. Balbin Bagtas Banta Total
Capital balances P240,000 P200,000 P200,000 P 640,000
Required capital 256,000 224,000 160,000 640,000
Cash received (paid) (P 16,000) (P 24,000) P 40,000 ----
Cash 160,000
Balbin, Capital 80,000
Bagtas, Capital 80 000
E 3-9
Drawings charged against capital P520,000
Less Additional investment 100,000
Decrease in capital P420,000
Less Net decrease in capital 240,000
Share in net income P 180,000
Profit share 25%
Net income of the partnership P720,000
PC – Chapter 3 page 4
P 3-1
1. Income Summary 600,000
Bondoc, Capital 360,000
Barba, Capital 240,000
Bondoc = P600,000 x 60% = P360,000
Barba = P600,000 x 40% = P240,000
P 3-2
1. Income Summary 700,000
Bernal, Capital 505,800
Burgos, Capital 194,200
Bernal Burgos Total
8% int. on beg. capital P 28,800 P 35,200 P 64,000
Balance – 3: 1 477,000 159,000 636,000
P505,800 P194,200 P700,000
P 3-3
Bilbao Bertol Borja Total
1. 6% interest on capital P 33,600 P 24,000 P 14,400 P 72,000
Salaries 96,000 80,000 176,000
Balance – 5:3:2 (149,000) ( 89,400) ( 59,600) (298,000)
Total P(115,400) P 30,600 P 34,800 P(50,000)
P 3-4
P 3-5
1. Bente Bala Total
5% interest on capital P25,000 P 15,000 P 40,000
Salaries 120,000 80,000 200,000
20% bonus on net income 221,000 221,000
Balance – capital ratio 402,500 241,500 644,000
Total P768,500 P 336,500 P1,105,000
2. Sales 4,800,000
Cost of Goods Sold 2,100,000
Operating Expenses 1,000,000
Income Taxes 595,000
Income Summary 1,105,000
P 3-6
1. Net sales (P1,525,000 – P25,000) P1,500,000
Cost of goods sold:
Purchases P980,000
Less Merchandise inventory, end 365,000 615,000
Gross profit P 885,000
Operating expenses (300,000 – 12,500 – 5,000 + 7,500 + 30,000) 320,000
Income before income tax P 565,000
Income tax 197,750
Net income P 367,250
P 3-7
Be on Top Company
PC – Chapter 3 page 9
Income Statement
For the Year Ended December 31, 2009
Sales P5,100,000
Cost of goods sold:
Purchases P4,920,000
Less: Purchase returns and allowances P 99,000
Purchase discounts 138,000 237,000
Cost of goods available for sale P4,683,000
Less Merchandise inventory, December 31 1,446,000 3,237,000
Gross profit P1,863,000
Other operating income – interest 27,000
Selling expenses (schedule 1) ( 530,000)
Administrative and general expenses (schedule 2) ( 801,800)
Operating income P 558,200
Interest expense ( 30,000)
Net income before Income Tax 528,200
Income Taxes 184,870
Net Income after Income Tax P 343,330
Be on Top Company
Statement of Changes in Partners’ Equity
For the Year Ended December 31, 2009
Be on Top Company
Statement of Financial Position
December 31, 2009
PC – Chapter 3 page 10
Assets
Current assets:
Cash P582,750
Notes receivable 120,000
Accounts receivable P186,000
Less Allowance for doubtful accounts 9,300 176,700
Interest receivable 6,000
Merchandise inventory 1,446,000
Prepaid taxes 10,000
Store supplies 16,800 P2,358,250
Noncurrent assets
Store furniture P222,000
Less Accumulated depreciation 21,300 200,700
Total assets P2,558,950
Liabilities and Capital
Current liabilities;
Notes payable P 360,000
Accounts payable 756,000
Advertising payable 9,500
Taxes payable 10,500
Interest payable 3,750
Income Tax Payable 184,870
Total liabilities P1,324,620
3. Adjusting entries
Adjustment for inventories is included in the closing entries
e. Taxes 10,500
Taxes Payable 10,500
f. Interest Expense 3,750
Interest Payable 3,750
PC – Chapter 3 page 11
Closing entries
a. Merchandise Inventory 1,446,000
Interest Revenue 27,000
Purchase Returns and Allowances 99,000
Purchase Discounts 138,000
Sales 5,100,000
Income Summary 6,810,000
P 3-8
Bacani, Badeo and Barte
Statement of Changes in Partners’ Equity
PC – Chapter 3 page 12
P 3-9
1. Balmes = 5/10 x 80% = 40%
Bamban = 3/10 x 80% = 24%
Buela = 2/10 x 80% = 16%
Bagnes 20%
Multiple Choice
1. B Jan. 1 – Mar. 31 P 80,000 x 3 = P 240,000
Apr. 1 – May 31 96,000 x 2 = 192,000
June 1 – Aug. 31 112,000 x 3 = 336,000
Sept. 1 – Dec. 31 72,000 x 4 = 288,000
P1,056,000 / 12 = P88,000
2. B Bañas Belda
Capital beg. P 120,000 P 118,000
Share in net loss (32,000) (16,000)
P88,000 P102,000
3. A Bernardo Belo
Salaries P 110,000 P 90,000
Balance – 60:40 (12,000) (8,000)
P98,000 P82,000
4. D Bustos
Net Profit P220,000
Bonus P220,000 x 10%/110% (20,000) 20,000
Interest P220,000 – P200,000 = P20,000 x 10% (2,000)
Salaries ( 44,000) 24,000
Balance P 154,000
Share of Bustos x 2/10 30,800
Total profit share of Bustos P74,800
5. A Banta:
Jan. 1 – June 30 P200,000 x 6 = P 1,200,000
Jul. 1 - Dec. 31 320,000 x 6 = 1,920,000
P 3,120,000 / 12 = P260,000 x 10% = P26,000
Borja:
Jan. 1 – Sept. 30 P450,000 x 9 = P4,050,000
Oct. 1 – Dec. 31 310,000 x 3 = 930,000
P4,980,000/12 = P415,000 x 10% = 41,500
P97,500
TM 10
1. F 5. T 9. F 13. T 17. T
2. F 6. F 10. T 14. T 18. F
3. T 7. T 11. T 15. F 19. T
4. T 8. T 12. T 16. T 20. T
TM 11
1. F 4. B 7. C 10. E 13. J
2. G 5. A 8. H 11. L 14 N
3. M 6. P 9. D 12. O 15. Q
TM 12
1. D
2. B
3. B
4. C
5. C
6. C Beltran Barba Total
Capital beginning P400,000 P500,000 P900,000
Share in net income-equally 200,000 200,000 400,000
Share in net loss – 2:1 ( 160,000) ( 80,000) ( 240,000)
Capital, end P440,000 P620,000 P1,060,000
TM 13
Problem A
Problem B
1.
Double B Partnership
Income Statement
For the Year Ended December 31, 2009
Sales P1,800,000
Cost of goods sold:
Inventory, January 1 P 800,000
Purchases 1,200,000
Cost of goods available for sale P2,000,000
Less Inventory, December 31 1,100,000 900,000
Gross profit P900,000
Operating expenses:
Depreciation – building P30,000
Depreciation – furniture and fixtures 30,000
Other operating expenses 300,000 360,000
Net income before Income Tax P540,000
Income Tax 189,000
Net Income after Income Tax P351,000
2. Net income is allocated as follows:
Bilbao Bragas Total
Salaries P240,000 P240,000 P480,000
Interest on beginning capital 75,000 62,000 137,000
PC – Chapter 3 page 17
Double B Partnership
Statement of Changes in Partners’ Equity
For the Year Ended December 31, 2009