Mockquiz Solution
Mockquiz Solution
Mockquiz Solution
CASH 1,681,875.00
NOTES RECEIVABLE 375,000.00
INTEREST RECEIVABLE 7,500.00
ACCNTS RECEIVABLE 2,100,000.00
UNCOLLECTIBLE ACCNTS (225,000.00)
SUPPLIES 12,500.00
MERCH INV 750,000.00
F&F 900,000.00
TOTAL ASSETS OF PARTNERSHIP 5,601,875.00
GO YAN PARTNERSHIP
GO YAN TOTAL
CASH 300,000.00 700,000.00 1,000,000.00
MACHINE & EQUIP 250,000.00 750,000.00 1,000,000.00
BUILDING 0.00 2,250,000.00 2,250,000.00
FURN & FIX 100,000.00 100,000.00
MORTGAGE PAYABLE (800,000.00) (800,000.00)
650,000.00 2,900,000.00 3,550,000.00
MP NOT ASSUMED 800,000.00
650,000.00 3,700,000.00 4,350,000.00
TA&EH
TA EH TOTAL
INTEREST ON AVE CAP 10,340.00 8,800.00 19,140.00
REMAINING 53,430.00 53,430.00 106,860.00
SHARING 63,770.00 62,230.00 126,000.00
CAP BEF PROFIT 59,000.00 46,000.00 105,000.00
CAP ENDING 122,770.00 108,230.00 231,000.00
TA
1/1 45,000.00 12/12 45,000.00
4/1 (5,000.00) 9/12 (3,750.00)
8/1 10,000.00 5/12 4,166.67
10/1 5,000.00 3/12 1,250.00
12/1 4,000.00 1/12 333.33
59,000.00 47,000.00
10,340.00
EH
1/1 35,000.00 12/12 35,000.00
6/1 10,000.00 7/12 5,833.33
9/1 (3,000.00) 4/12 (1,000.00)
10/1 (1,000.00) 3/12 (250.00)
12/1 5,000.00 1/12 416.67
46,000.00 40,000.00
8,800.00
MYTHIC
AJ, BJ. CJ
AJ BJ CJ
BONUS 4,800.00
INTEREST 1,000.00
SALARIES 10,000.00 12,000.00
REMAINING 10,000.00 10,000.00 5,000.00
SHARING 20,000.00 11,000.00 21,800.00
CAPITAL bef closing 90,000.00 110,000.00 50,000.00
ENDING CAP 110,000.00 121,000.00 71,800.00
GASPARELLI
BABY JEAN
EAST CO
135,000.00
BRANDY CO
450,000.00
2,400,000.00
3,600,000.00 ORIGINAL SUBSCRIPTION PRICE
30.00
PS CAPITAL 6,600,000.00
PS SUBSCRIBED 600,000.00
SHARE PREMIUM-PS 240,000.00
SUBSCRIPTION REC-PS (360,000.00)
OS CAPITAL 720,000.00
OS SUBSCRIBED 720,000.00
SHARE PREMIUM-OS 2,850,000.00
SUBSCRIPTION REC-OS (1,080,000.00)
RETAINED EARNINGS 1,250,000.00
SHE 11,540,000.00
72,000.00
66,000.00
6,600,000.00 720,000.00
600,000.00 720,000.00
7,200,000.00 1,440,000.00
(360,000.00) (1,080,000.00)
240,000.00 2,850,000.00
7,080,000.00 3,210,000.00
4,350,000.00