In: Accounting
On December 31, 2014, LBM Partnership’s accounts show the following. Answer the following questions under the different scenarios.
| 
 Partner  | 
 Drawings  | 
 Capital  | 
| 
 Lisa  | 
 $23,000  | 
 $48,000  | 
| 
 Bart  | 
 14,000  | 
 30,000  | 
| 
 Maggie  | 
 10,000  | 
 25,000  | 
Scenario1: Net income for the year is $30,000. Income is shared 60% to Lisa, 30% to Bart, and 10% to Maggie. How much is each partner’s share of the income?
| 
 Lisa  | 
|
| 
 Bart  | 
|
| 
 Maggie  | 
Scenario 2: Net income was $60,000 for the year. Lisa and Bart are each given a $15,000 salary allowance. The remainder is shared equally. Prepare a schedule showing the division of net income.
| 
 Lisa  | 
 Bart  | 
 Maggie  | 
 Total  | 
|
| 
 Salary allowance  | 
||||
| 
 Remaining income  | 
||||
| 
 Total division of net income  | 
Scenario 3: Net income was $24,000 for the year. Each partner is given a 10% interest on beginning capital balances. Lisa is given a $10,000 salary allowance and $5,000 is given to both Bart and Maggie. The remainder is shared equally. Prepare a schedule showing the division of net income.
| 
 Lisa  | 
 Bart  | 
 Maggie  | 
 Total  | 
|
| 
 Salary allowance  | 
||||
| 
 Interest allowance on capital  | 
||||
| 
 Total salaries and interest  | 
||||
| 
 Remaining deficiency  | 
||||
| 
 Total division of net income  | 
Prepare a partners' capital statement for the year under scenario 3.
| 
 Partners’ Capital Statement  | 
||||
| 
 Lisa  | 
 Bart  | 
 Maggie  | 
 Total  | 
|
Scenario1: Net income for the year is $30,000. Income is shared 60% to Lisa, 30% to Bart, and 10% to Maggie. How much is each partner’s share of the income?
| Lisa | =30000*0.6 | 18000 | 
| Bart | =30000*0.3 | 9000 | 
| Maggie | =30000*0.1 | 3000 | 
Scenario 2: Net income was $60,000 for the year. Lisa and Bart are each given a $15,000 salary allowance. The remainder is shared equally. Prepare a schedule showing the division of net income.
| Lisa | Bart | Maggie | Total | |
| Salary allowance | 15000 | 15000 | 15000 | 45000 | 
| Remaining income 15000/3 | 5000 | 5000 | 5000 | 15000 | 
| Total division of net income | 20000 | 20000 | 20000 | 60000 | 
Net income was $24,000 for the year. Each partner is given a 10% interest on beginning capital balances. Lisa is given a $10,000 salary allowance and $5,000 is given to both Bart and Maggie. The remainder is shared equally. Prepare a schedule showing the division of net income.
| Lisa | Bart | Maggie | Total | |
| Salary allowance | 10000 | 5000 | 5000 | 20000 | 
| Interest allowance on capital | 4800 | 3000 | 2500 | 10300 | 
| Total salaries and interest | 14800 | 8000 | 7500 | 30300 | 
| Remaining deficiency | 2000 | 2000 | 2000 | -6000 | 
| Total division of net income | 16800 | 10000 | 9500 | 24300 | 
Prepare a partners' capital statement for the year under scenario 3.
| Partners’ Capital Statement | ||||
| Lisa | Bart | Maggie | Total | |
| Beginning Capital | 48000 | 30000 | 25000 | 103000 | 
| Add Investment | 0 | 0 | 0 | 0 | 
| Less Drawings | 23000 | 14000 | 10000 | 47000 | 
| Total division of net income | 16800 | 10000 | 9500 | 24300 | 
| Capital At the End | 41800 | 26000 | 24500 | 92300 |