Tam and Pan are in partnership providing car repair services in their local area. The following is a list of their balances for the year ended 30 June 2023.
| $ |
Income from repair services | 101 260 |
Salaries of employees | 30 400 |
Electricity | 2 420 |
Telephone | 3 110 |
Rent and rates | 10 000 |
Trade payables | 12 190 |
Trade receivables | 14 220 |
Discount allowed | 1 400 |
Office expenses | 10 610 |
Supplies for repairs | 41 570 |
Irrecoverable debts | 1 200 |
Machinery and Equipment at cost | 52 000 |
Provision for depreciation on machinery and equipment | 20 800 |
Tam: Capital Current account Drawings
| 60 000 430 20 600 |
Pan Capital Current account Drawings
| 30 000 300 15 700 |
Bank | 21 750 |
Additional information 30 June 2023:
Depreciate the office equipment at 20% per year using the straight-line method
On 1 July 2022, Pan loaned $5 000 to the partnership with loan interest at 5% per annum
Pan is to receive an annual partnership salary of $12 000
Remaining profits and losses are shared as follows: Tan ⅔, Pam ⅓
5% interest is allowed on partners’ capital accounts
10% interest is charged on partners’ drawings
Prepare the income statement for Tam and Pan for the year ended 30 June 2023.
Answer:
Identify which balances affect the income statement
| $ | Income statement? |
Income from repair services | 101 260 | IS |
Salaries of employees | 30 400 | IS |
Electricity | 2 420 | IS |
Telephone | 3 110 | IS |
Rent and rates | 10 000 | IS |
Trade payables | 12 190 | |
Trade receivables | 14 220 | |
Discount allowed | 1 400 | IS |
Office expenses | 10 610 | IS |
Supplies for repairs | 41 570 | IS |
Irrecoverable debts | 1 200 | IS |
Machinery and Equipment at cost | 52 000 | |
Provision for depreciation on machinery and equipment | 20 800 | |
Tam: Capital Current account Drawings
| 60 000 430 20 600 | |
Pan Capital Current account Drawings
| 30 000 300 15 700 | |
Bank | 21 750 | |
Deal with the additional information.
$52 000 × 20% = $10 400
$5 000 × 5% = $250
Pan is to receive an annual partnership salary of $12 000
Remaining profits and losses are shared as follows: Tan ⅔, Pam ⅓
5% interest is allowed on partners’ capital accounts
10% interest is charged on partners’ drawings
Prepare the income statement using the required format
Note that it is a service business so will not have a trading section
Tam and Pan Income Statement for the year ended 30 June 2023 |
| $ | $ |
Income from repair services | | 101 260 |
Less: Expenses | | |
Supplies for repairs | 41 570 | |
Salaries | 30 400 | |
Offices expenses | 10 610 | |
Irrecoverable debts | 1 200 | |
Rent and rates | 10 000 | |
Electricity | 2 420 | |
Telephone | 3 110 | |
Discount allowed | 1 400 | |
Depreciation on machinery and equipment | 10 400 | 111 110 |
Loss from operations | | (9 850) |
Less: Loan interest (Pan) | | 250 |
Loss for the year | | (10 100) |