Marvel Media, LLC, has three members: WLKT Partners, Madison Sanders, and Observer Newspaper, LLC. On January 1, 20Y2, the three members had equity of $210,000, $55,000, and $125,000, respectively. WLKT Partners contributed an additional $50,000 to Marvel, Media, LLC, on June 1, 20Y2. Madison Sanders received an annual salary allowance of $121,800 during 20Y2. The members’ equity accounts are also credited with 12% interest on each member's January 1 capital balance. Any remaining income is to be shared in the ratio of 4:3:3 among the three members. The revenues, expenses, and net income for Marvel Media, LLC, for 20Y2 were $517,337, $207,337 and $310,000 respectively. Amounts equal to the salary and interest allowances were withdrawn by the members.
a. Determine the division of income among the three members. If an amount box does not require an entry, leave it blank.
b. Prepare the journal entries to close the (1) net income and (2) withdrawals to the individual member equity accounts. For a compound entry, if an amount box does not require an entry, leave it blank.
Prepare a statement of members' equity for 20Y2. If an amount box does not require an entry, leave it blank.
Solution a;
Schedule of Divison of income | ||||
Particulars | WLKT Partners | Madison Senders | Observer Newspaper LLC | Total |
Salary Allowance | $121,800.00 | $121,800.00 | ||
Interest
Allowance WLKT - ($210000*12%) Madison - ($55,000*12%) Observer - ($125,000*12%) |
$25,200.00 | $6,600.00 | $15,000.00 | $46,800.00 |
Remaining Income ($310,000 - $121,800 - $46,800 = $141,400) WLKT ($141,400*4/10) Madison ($141,400*3/10) Observer ($141,400*3/10) |
$56,560.00 | $42,420.00 | $42,420.00 | $141,400.00 |
Net Income | $81,760.00 | $170,820.00 | $57,420.00 | $310,000.00 |
Solution b:
Journal Entries - Marvel Media LLC | ||
Particulars | Debit | Credit |
Divison of net income: | ||
Income Summary Dr | $310,000.00 | |
To WLKT Partners Capital's A/c | $81,760.00 | |
To Madison Senders Capital's A/c | $170,820.00 | |
To Observer Newspaper LLC Capital's A/c | $57,420.00 | |
(Being Net income distributed among partners) | ||
Withdrawl of Individual Member 's Equity: | ||
WLKT Partners Capital's A/c Dr | $25,200.00 | |
Madison Senders Capital's A/c Dr | $128,400.00 | |
Observer Newspaper LLC Capital's A/c Dr | $15,000.00 | |
To Cash A/c | $168,600.00 | |
(Being salary and interest withdrawn by partners) |
Solution c:
Marvel Medial LLC | ||||
Statement of Member's Equity | ||||
For year ended December 31' 20Y2 | ||||
Particulars | WLKT Partners | Madison Senders | Observer Newspaper LLC | Total |
Balances, Janauar 1, 20Y2 | $210,000.00 | $55,000.00 | $125,000.00 | $390,000.00 |
Add: Capital Additions | $50,000.00 | $50,000.00 | ||
$260,000.00 | $55,000.00 | $125,000.00 | $440,000.00 | |
Add: Net Income for the year | $81,760.00 | $170,820.00 | $57,420.00 | $310,000.00 |
$341,760.00 | $225,820.00 | $182,420.00 | $750,000.00 | |
Less: Member's Withdrawl | $25,200.00 | $128,400.00 | $15,000.00 | $168,600.00 |
Balances, December'31 20Y2 | $316,560.00 | $97,420.00 | $167,420.00 | $581,400.00 |
Marvel Media, LLC, has three members: WLKT Partners, Madison Sanders, and Observer Newspaper, LLC. On January...
Marvel Media, LLC, has three members: WLKT Partners, Madison Sanders, and Observer Newspaper, LLC. On January 1, 20Y2, the three members had equity of $210,000, $55,000, and $125,000, respectively. WLKT Partners contributed an additional $50,000 to Marvel, Media, LLC, on June 1, 20Y2. Madison Sanders received an annual salary allowance of $121,800 during 20Y2. The members’ equity accounts are also credited with 12% interest on each member's January 1 capital balance. Any remaining income is to be shared in the...
Marvel Media, LLC, has three members: WLKT Partners, Madison Sanders, and Observer Newspaper, LLC. On January 1, 20Y2, the three members had equity of $165,000, $40,000, and $100,000, respectively. WLKT Partners contributed an additional $40,000 to Marvel, Media, LLC, on June 1, 20Y2. Madison Sanders received an annual salary allowance of $95,700 during 20Y2. The members’ equity accounts are also credited with 15% interest on each member's January 1 capital balance. Any remaining income is to be shared in the...
Marvel Media, LLC, has three members: WLKT Partners, Madison Sanders, and Observer Newspaper, LLC. On January 1, 20Y2, the three members had equity of $355,000, $90,000, and $215,000, respectively. WLKT Partners contributed an additional $90,000 to Marvel, Media, LLC, on June 1, 20Y2. Madison Sanders received an annual salary allowance of $205,900 during 20Y2. The members’ equity accounts are also credited with 12% interest on each member's January 1 capital balance. Any remaining income is to be shared in the...
Marvel Media, LLC, has three members: WLKT Partners, Madison Sanders, and Observer Newspaper, LLC. On January 1, 20Y2, the three members had equity of $315,000, $80,000, and $190,000, respectively. WLKT Partners contributed an additional $80,000 to Marvel, Media, LLC, on June 1, 20Y2. Madison Sanders received an annual salary allowance of $182,700 during 20Y2. The members’ equity accounts are also credited with 18% interest on each member's January 1 capital balance. Any remaining income is to be shared in the...
Marvel Media, LLC, has three members: WLKT Partners, Madison Sanders, and Observer Newspaper, LLC. On January 1, 20Y2, the three members had equity of $260,000, $65,000, and $155,000, respectively. WLKT Partners contributed an additional $70,000 to Marvel, Media, LLC, on June 1, 20Y2. Madison Sanders received an annual salary allowance of $150,800 during 20Y2. The members’ equity accounts are also credited with 18% interest on each member's January 1 capital balance. Any remaining income is to be shared in the...
LLC Net Income and Statement of Members' Equity Marvel Media, LLC, has three members: WLKT Partners, Madison Sanders, and Observer Newspaper, LLC. On January 1, 20Y2, the three members had equity of $210,000, $55,000, and $125,000, respectively. WLKT Partners contributed an additional $50,000 to Marvel, Media, LLC, on June 1, 20Y2. Madison Sanders received an annual salary allowance of $121,800 during 20Y2. The members’ equity accounts are also credited with 12% interest on each member's January 1 capital balance. Any...
Marvel Media, LLC, has three members: WLKT Partners, Madison Sanders, and Observer Newspaper, LLC. On January 1, 20Y2, the three members had equity of $200,000, $40,000, and $160,000, respectively. WLKT Partners contributed an additional $50,000 to Marvel Media, LLC, on June 1, 20Y2. Madison Sanders received an annual salary allowance of $55,000 during 20Y2. The members' equity accounts are also credited with 10% interest on each member's January 1 capital balance. Any remaining income is to be shared in the...
Marvel Media, LLC, has three members: WLKT Partners, Madison Sanders, and Observer Newspaper, LLC. On January 1, 20Y2, the three members had equity of $200,000, $40,000, and $160,000, respectively. WLKT Partners contributed an additional $50,000 to Marvel Media, LLC, on June 1, 20Y2. Madison Sanders received an annual salary allowance of $55,000 during 2012. The members' equity accounts are also credited with 10% interest on each member's January 1 capital balance. Any remaining income is to be shared in the...
LLC Net Income and Statement of Members' Equity Marvel Media, LLC, has three members: WLKT Partners, Madison Sanders, and Observer Newspaper, LLC. On January 1, 20Y2, the three members had equity of $210,000, $55,000, and $125,000, respectively. WLKT Partners contributed an additional $50,000 to Marvel, Media, LLC, on June 1, 20Y2. Madison Sanders received an annual salary allowance of $121,800 during 20Y2. The members’ equity accounts are also credited with 12% interest on each member's January 1 capital balance. Any...
LLC Net Income and Statement of Members' Equity Marvel Media, LLC, has three members: WLKT Partners, Madison Sanders, and Observer Newspaper, LLC. On January 1, 20Y2, the three members had equity of $200,000, $50,000, and $120,000, respectively. WLKT Partners contributed an additional $50,000 to Marvel, Media, LLC, on June 1, 20Y2. Madison Sanders received an annual salary allowance of $116,000 during 20Y2. The members' equity accounts are also credited with 15% interest on each member's January 1 capital balance. Any...