GIVEN: A, Capital
B, Capital
C, Capital
Net Income
P300,000
200,000
100,000
P90,000.000
(3/6 x 90,000)
(2/6 x 90,000)
(1/6 x 90,000)
P45,000
30,000
15,000
GIVEN:
A,CAPITAL
300,000
Jan 1
Apr 1
Jun 30
Oct 1
250,000
(200,000)
Net Income
P300,000
B,CAPITAL
200,000
50,000
P180,000.00
120,000.00
b) Ending Ratio
Income & Expense Summary
300,000.00
A, Drawing (350/600 x P300,000)
B,Drawing (250/600 x P300,000
P175,000.00
125,000.00
c) Average Capital
A,Capital
1,800,000
1,650,000
1,050,000
4,500,000
375,000
B, Capital
1/1
4/1
200,000 x
3 mos
250,000 x
9 mos
Total
Divided by 12 mos
600,000
2,250,000
2,850,000
237,500
250,000
A,DRAWING
12% interest on capital
(12% x 350,000)
(12% x 250,000)
Balance at 2:1
(2/3 x 228,000)
(1/3 x 228,000)
TOTAL
Income and Expense Summary
A, Drawing
B, Drawing
B,DRAWING
42,000
30,000
152,000
76,000
106,000
194,000
300,000
194,000
106,000
B,Drawing
42,000
30,000
( 8,000)
34,000
( 4,000)
26,000
ENTRY :
Income and Expense Summary
72,000
A, Drawing
42,000
B, Drawing
30,000
To distribute interest to partners.
A,Drawing
8,000
B, Drawing
4,000
Income and Expense Summary
12,000
To distribute the remaining profit based on arbitrary ratio.
Case 3 : A, Capital
P500,000
B, Capital P300,000
P&L ratio agreement : 12% Interest on Capital balances,
Salary of 15,000 per month to B
Balance to be divided equally
NET LOSS
P24,000
A, Drawing
60,000
(150,000)
(90,000)
B,Drawing
36,000
180,000
Total
96,000
180,000
(150,000)
P66,000
96,000
60,000
36,000
(300,000)
P 24,000
180,000
A,Drawing
150,000
B,Drawing
150,000
Income and Expense Summary
180,000
300,000