Fan Company A Statement of Partner’s Equity December 31, Year 10
| Year 10 Financial Statements – Given | |||||||
| Fan Company A | |||||||
| Statement of Partner’s Equity | |||||||
| December 31, Year 10 | |||||||
| 20% | 50% | 30% | |||||
| Partner | Partner | Partner | Net Income | ||||
| A | B | C | 732,080 | ||||
| Beg Capital | 177,000 | 20,000 | 154,000 | ||||
| Salary Allowance | 30,000 | 30,000 | 672,080 | ||||
| Interest Allowance | 17,700 | 2,000 | 15,400 | 636,980 | |||
| Net Income/Loss | 127,396 | 318,490 | 191,094 | ||||
| Withdrawals | 14,976 | 20,000 | 20,000 | ||||
| Ending Capital | 307,120 | 350,490 | 370,494 |
| Fan Company A | |||||
| Balance Sheet | |||||
| December 31, Year 10 | |||||
| Assets | Liabilities | ||||
| Current Assets: | Current Liabilities: | ||||
| Cash | 389,997 | Accounts Payable | 21,000 | ||
| Accounts Receivable | 99,000 | Notes Payable | 26,893 | ||
| Prepaid Insurance | 30,000 | ||||
| Raw Materials Inv. | 50,000 | Long Term Liabilities: | |||
| Work in Process Inv. | 32,000 | Notes Payable | 19,000 | ||
| Finished Goods Inv. | 60,000 | Mortgage Payable | 534,000 | ||
| Prop, Plant, & Equip: | Partners Equity: | ||||
| Land | 210,000 | ||||
| Building | 600,000 | J. Black, Capital | 307,120 | ||
| Manufacturing Equip | 140,000 | S. Brown, Capital | 350,490 | ||
| L. Green, Capital | 370,494 | ||||
| Intangible Assets: | |||||
| Patents | 18,000 | ||||
| Total Assets | 1,628,997 | Liabilities and Equity | 1,628,997 |