In: Accounting
The Ace and Deuce partnership has been created to
operate a law firm. The partners are attempting to devise a fair
system to allocate profits and losses. Ace plans to work more
billable hours each year than Deuce. However, Deuce has more
experience and can charge a higher hourly rate. Ace expects to
invest more money in the business than Deuce.
Required
Build a spreadsheet that can be used to allocate
profits and losses to these two partners each year. The spreadsheet
should be constructed so that the following variables can be
entered:
Net income for the year.
Number of billable hours for each partner.
Hourly rate for each partner.
Capital investment by each partner.
Interest rate on capital investment.
Profit and loss ratio.
Use this spreadsheet to determine the allocation if
partnership net income for the current year is $200,000, the number
of billable hours is 2,000 for Ace and 1,500 for Deuce, the hourly
rate for Ace is $20 and for Deuce is $30, and investment by Ace is
$80,000 and by Deuce is $50,000. Interest on capital will be
accrued each year at 10 percent of the beginning balance. Any
remaining income amount will be split 50-50.
Use the spreadsheet a second time but make these
changes: Deuce reports 1,700 billable hours, Ace invests $100,000,
and interest will be recognized at a 12 percent annual rate. How do
these three changes impact the allocation of the
$200,000?
a)
Allocation of Partnership's Net Income for the Current Year | ||||
S.No | Particulars | Amount in $ | ||
Ace | Deuce | Total | ||
A | Net Income for the year | 2,00,000 | ||
B | Number of Billable Hours of each partner ( Hrs ) | 2000 | 1500 | |
C | Hourly Rate of each partner | 20 | 30 | |
D | Respective Income of Billable Hours ( B*C ) | 40000 | 45000 | 85,000 |
F | Capital Investment by each partner | 80000 | 50000 | |
G | Interest rate on capital investment ( % ) | 10 | 10 | |
H | Interest on Capital for each Partner | 8000 | 5000 | 13,000 |
I | Other Income ( A-D-H ) | 1,02,000 | ||
J | Profit Sharing Ratio | 1 | 1 | |
K | Share of Other Income to each Partner ( I/2) | 51000 | 51000 | |
L | Total Profit Earned by each Partner | 99000 | 101000 | 2,00,000 |
b)
Allocation of Partnership's Net Income for the Current Year | ||||
S.No | Particulars | Amount in $ | ||
Ace | Deuce | Total | ||
A | Net Income for the year | 2,00,000 | ||
B | Number of Billable Hours of each partner ( Hrs ) | 2000 | 1700 | |
C | Hourly Rate of each Partner | 20 | 30 | |
D | Respective Income of Billable Hours ( B*C ) | 40000 | 51000 | 91,000 |
F | Capital Investment by each partner | 100000 | 50000 | |
G | Interest rate on capital investment ( % ) | 12 | 12 | |
H | Interest on Capital for each Partner | 12000 | 6000 | 18,000 |
I | Other Income ( A-D-H ) | 91,000 | ||
J | Profit Sharing Ratio | 1 | 1 | |
K | Share of Other Income to each Partner ( I/2) | 45500 | 45500 | |
L | Total Profit Earned by each Partner | 97500 | 102500 | 2,00,000 |
M | Total Profit Earned by each Partner in the previous case | 99000 | 101000 | |
N | Increase / ( Decrease ) ( L - M ) | (1500) | 1500 |