Profit Distribution in Partnerships

Download as pdf or txt
Download as pdf or txt
You are on page 1of 3

A.

Joi, Boi and Choi are young professionals who organized JBC Partnership, a buy-n-sell business of used
cars with profit sharing ratio of 50:30:20 respectively. As of December 31, 2019, the capital accounts of
partners were:

During the first year of operations, the partnership profits amounted to P575,500. The partners agreed that
Profits will be distributed as follows:
1. 12% interest will be given to each partner based on Average Capital balances;
2. Joi will serve as the Managing Partner and will be given a bonus of 30% of profit after bonus.
3. Salary allowances of the partners were as follows:
Joi P100,000
Boi 80,000
Choi 60,000
4. Remaining balances shall be distributed to : Joi 50%; Boi 30%; Choi 20%

REQUIRED: 1) Prepare a table for computation of Average Capital balances.


2) Prepare Profit Distribution table
3)Prepare journal entries to record profits allocated to each partner.
4) Prepare the statement of changes in Owners Equity of the partnership.

Page 1 of 1
JBC PARTNERSHIP
COMPUTATION FOR AVE. CAPITAL BALANCES
For the Year Ended Dec 1, 2016

JOI, CAPITAL

Date Capital Account Portion of the year Average Capital


Balances unchanged Balances
Jan 1 P700,000 4/12 P 233,333
May 1 800,000 2/12 133,333
Jul 1 750,000 2/12 125,000
Sept 1 1,000,000 4/12 333,333
AVERAGE CAPITAL P 824,999

BOI, CAPITAL
Jan 1 550,000 3/12 P 137,500
April 1 470,000 3/12 117,500
July 1 590,000 1/12 49,167
August 1 560,000 2/12 93,333
Oct 1 620,000 3/12 155,000
AVERAGE CAPITAL P 552,500
CHOI, CAPITAL
Jan 1 650,000 5/12 P 270,833
June 1 550,000 2/12 91,667
Aug 1 720,000 1/12 60,000
Sept 1 645,000 2/12 107,500
Nov 1 725,000 2/12 120,833
AVERAGE CAPITAL P 650,833

TOTAL AVERAGE CAPITAL P2,028,332

JBC PARTNERSHIP
Profit Distribution Table
For the year ended Dec 31, 2016

JOI BOI CHOI TOTAL

12% interests base


on average capital
P824,999 x 12% P99,000
552,500 x 12% P66,300
650,833 x 12% P78,100
Sub total
P243,400
Bonus of 30% of profit
after bonus to MP 132,808
132,808
Salary Allowances 100,000 80,000 60,000 240,000
Sub-Total
616,208
REMAINDER: 50%:30%:20%
P575,500-616,208
=(P40,708)
Page 2 of 2
J=50% x P40,708 (20,354)
B=30% x 40,708 (12,212)
C=20% x 40,708 (8,142) (40,708)

SHARE IN THE
PROFIT P311,454 P134,088 P129,958 P575,500

Journal Entry:
Income Summary P575,500
Joi, Drawing P311,454
Boi, Drawing 134,088
Choi, Drawing 129,958
To divide profits among partners.

(30% to JOI)

Profit before bonus 575,500 130%


Profit after bonus (575,500/130%) 442,692 100%
Bonus P 132,808 30%

JBC PARTNERSHIP
Statement of Changes in Partner’s Equity
For the Year Ended December 31, 2016

JOI BOI CHOI TOTAL

Original Investments P 700,000 P 550,000 P 650,000 P 1,900,000


Add: Additional Investments 350,000 180,000 250,000 780,000
Total P 1,050,000 P 730,000 P 900,000 2,680,000
Less: Permanent Withdrawals 50,000 110,000 175,000 335,000
Balances P 1,000,000 P 620,000 P 725,000 2,345,000
Add: Profit 311,454 134,088 129,958 575,500
Total 1,311,454 754,088 854,958 2,920,500
Less: Temporary Withdrawals 0 0 0 0___
Partner’s Capital,, End P1,311,454 754,088 854,958 2,920,500

Page 3 of 3

You might also like