Professional Documents
Culture Documents
Salary allowances
Keeley ............................................... $30,000
Norton............................................. $40,000
Total salary allowances ..................... 70,000
Balance of income ................................ 34,000
2.
MISTERI AND NUSANTARA CO.
PROFIT AND LOSS APPROPRIATION
FOR THE YEAR ENDED 31 DECEMBER 2006
Profit (loss) for the period as per income statement $ 41,680
Interest on drawings
Misteri 432
Nusantara 115
Interest on capital
Misteri (1,500)
Nusantara (2,100)
Loan interest – Nusantara ($12,000 x 8% x 10/12) (800)
Salary
Misteri (9,000)
Commission
Nusantara (2,400)
$ 26,427
Capital/Current accounts – Share of profit (loss)
Misteri ($30,000/$72,000 x $26,427) $ 11,011
Nusantara ($42,000/$72,000 x $26,427) 15,416 $ 26,427
3.
Partner’s Current Account
Misteri
Date Description Amount Date Description Amount
Beginning balance $ 3,000 Interest on capital 1,500
Drawings 5,400 (5% x $30,000)
Interest on drawings 432 Salary 9,000
(8% x $5,400)
Salary 5,000 Profit 11,011
Ending balance $ 7,679
$ 21,511 $ 21,511
Nusantara
Date Description Amount Date Description Amount
Drawings $ 1,440 Beginning balance $ 1,200
Interest on drawings 115 Interest on capital 2,100
(8% x $1,440) (5% x $42,000)
Ending balance 17,961 Interest on loan 800
Profit 15,416
$ 19,516 $ 19,516
4.
MISTERI AND NUSANTRA CO.
BALANCE SHEET
AS AT 31 DECEMBER 2006
ASSETS
Non-current assets
Furniture and Fittings $ 19,600
Accumulated depreciation – F & F ($1,960 + $1,960) (3,920) $ 15,680
Building 34,000
Accumulated depreciation – B ($3,400 + $1,700) (5,100) 28,900
Current assets
Cash $ 3,600
Bank 17,800
Accounts receivable $ 20,000
Provision for doubtful debts (5% x $20,000) (1,000) 19,000
Inventory 18,000
Prepaid insurance 100
Total current assets $ 58,500
Current liabilities
Accounts payable $ 16,800
Total current liabilities $ 16,800
Total liabilities $ 28,800
Total equity and liabilities $ 126,440