In: Accounting
The partnership agreement of Alice, Baron & Crane was formed on January 2, 2017. The original cash investments were as follows:
Alice $ 96,000
Baron 144,000
Crane 216,000
According to the partnership contract, the partners were to be remunerated as follows:
Income before partner withdrawals during the year ended December 31, 2017 was $92,080. During 2017 Alice invested additional capital of $24,000 in the partnership on July 1; Crane withdrew capital of $36,000 from the partnership on October 1. Each of the partners had monthly withdrawals of $1,250 against their shares of income for the year.
REQUIRED: Prepare a schedule showing the allocation of the partnership income to each partner.
Schedule showing allocation of partnership income.
| alice | Baron | Crane | |
| a.Original investments | 96000 | 144000 | 216000 | 
| additions | 240000 | ||
| withdrawals | (36000) | ||
| total | 120000 | 144000 | 180000 | 
| b. Average capital | 
 120000/2 =60000  | 
144000 | 
 180000/2 =90000  | 
| c.Interest @12%*(b) | 7200 | 17280 | 10800 | 
| d.Salary | 14400 | 12000 | 13600 | 
| e.% of profit sharing | 40% | 30% | 30% | 
| f. Profit | 
 92080*40% =36832  | 
 92080*30% =27624  | 
 92080*30% =27624  | 
| g.Monthly withdrawals against income | 
 1250*12 =15000  | 
 1250*12 =15000  | 
 1250*12 =15000  | 
| 
 h.Final payment to partner on profit [f-g]  | 
21832 | 12624 | 12624 |