In: Accounting
Betta, Gretta and Jetta operate a partnership business sharing profits and losses in the ratio of 5:3:2.
Their capital balances at the beginning of the year were $60,000, $40,000 and $30,000 respectively.
For the year ending June 30, 2020 the following information is given to you.
Net Income from operations $120,000
Salaries paid to Betta and Gretta were $500 per month.
Jetta was paid a bonus of $5,000 for the year.
All the partners were to receive interest on capital @6% per annum on their beginning capital balances.
Betta, Gretta and Jetta withdrew $6,000, $5,000 and $8,000 respectively.
Required:
Prepare a statement to show the ending capital account balances of the 3 partners at the end of June 30, 2020.
Betta | Gretta | Jetta | Total | |
Salaries allowance | 6,000 | 6,000 | 0 | 12,000 |
Bonus allowance | 0 | 0 | 5,000 | 5,000 |
Interest allowance | 3,600 | 2,400 | 1,800 | 7,800 |
Total | 9,600 | 8,400 | 6,800 | 24,800 |
Remaining income | 47,600 | 28,560 | 19,040 | 95,200 |
Total | 57,200 | 36,960 | 25,840 | 120,000 |
Betta share of income = 95,200 x 5/10
= $47,600
Gretta share of income = 95,200 x 3/10
= $28,560
Jetta share of income = 95,200 x 2/10
= $19,040
Betta share of interest on capital = 60,000 x 6%
= $3,600
Gretta share of interest on capital = 40,000 x 6%
= $2,400
Jetta share of interest on capital = 30,000 x 6%
= $1,800
Salary paid to Betta = 500 x 12
= $6,000
Salary paid to Gretta = 500 x 12
= $6,000
Statement of capital
Betta | Gretta | Jetta | |
Beginning capital | 60,000 | 40,000 | 30,000 |
salary allowance | 6,000 | 6,000 | 0 |
Interest allowance | 3,600 | 2,400 | 1,800 |
Bonus allowance | 0 | 0 | 5,000 |
Share of income | 47,600 | 28,560 | 19,040 |
117,200 | 76,960 | 55,840 | |
Drawings | -6,000 | -5,000 | -8,000 |
Ending capital | $111,200 | $71,960 | $47,840 |
Betta | Gretta | Jetta | |
Ending capital of partner's | $111,200 | $71,960 | $47,840 |