Question

Gray, Stone, and Lawson open an accounting practice on January 1, 2016 in San Diego, California, to be operated as a partners
The partnership reports net income for 2016 through 2018 as follows: $ 2016 2017 80,000 (27,480) 188,000 2018 Each partner wi
0 0
Add a comment Improve this question Transcribed image text
Answer #1
a.
Income Allocation—2016 Gray Stone Lawson Total
Hours 1780 1510 2000
Salary allowance ($8 per billable hour) $   14,240.00 $   12,080.00 $   16,000.00 $   42,320.00
Interest (working Note A) $   34,368.00 $   30,000.00 $   15,000.00 $   79,368.00
Bonus (not applicable salary and interest would have negative balance
0 0 0 0
Remaining loss (split evenly):($80,000 - ($42320+$73,728) -13896 -13896 -13896 $  (41,688.00)
Profit allocation 34712 28184 17104 80000
Working Note A: Interest Gray Stone Lawson
Beginning Capital $ 280,000.00 $ 250,000.00 $ 125,000.00
Interest 12% ; Gray = ($280,000 x 12% x 4/12)+($280,00+9,600 )x12% x 8/12) $   34,368.00 $   30,000.00 $   15,000.00
Capital Account Balances—1/1/16– 12/31/16
Gray Stone Lawson Total
Beginning contributions $ 280,000.00 $ 250,000.00 $ 125,000.00 $ 655,000.00
Added Investment $     9,600.00 $                -    $                -    $     9,600.00
Profit allocation (from above) $   34,712.00 $   28,184.00 $   17,104.00 $   80,000.00
Drawing (10% of beginning balances) $  (28,000.00) $  (25,000.00) $  (12,500.00) $  (65,500.00)
Ending balances $ 296,312.00 $ 253,184.00 $ 129,604.00 $ 679,100.00
Income Allocation—2017 Gray Stone Lawson Monet Total
Hours 2500 1700 1450 1260
Salary allowance ($8 per billable hour) $   20,000.00 $   13,600.00 $   11,600.00 $   10,080.00 $   55,280.00
Interest (12% x Ending Bal of 2016) $   35,557.44 $   30,382.08 $   15,552.48 $   27,164.00 $ 108,656.00
Bonus (not applicable salary and interest would have negative balance
0 0 0 0 0
Remaining loss (split evenly):(-$27,400 - ($55,280 +$108656 ) -47834 -47834 -47834 -47834 $(191,336.00)
Profit allocation 7723.44 -3851.92 -20681.52 -10590 -27400
Working Note B: Monet Capital
Monet's Investment = 25% (679,100 + Monet's Investment)
.75 Monet's Investment  = $169,775
Monet's Investment $ 226,366.67
Capital Account Balances—1/1/16 – 12/31/16
Gray Stone Lawson Monet Total
Beginning contributions $ 296,312.00 $ 253,184.00 $ 129,604.00 $ 226,366.67 $ 905,466.67
Profit allocation (from above) $     7,723.44 $    (3,851.92) $  (20,681.52) $  (10,590.00) $  (27,400.00)
Drawing (10% of beginning balances) $  (29,631.20) $  (25,318.40) $  (12,960.40) $  (22,636.67) $  (90,546.67)
Ending balances $ 274,404.24 $ 224,013.68 $   95,962.08 $ 193,140.00 $ 787,520.00
Income Allocation—2018 Gray Stone Lawson Monet Total
Hours 1950 1690 1380 1650
Salary allowance ($8 per billable hour) 15600 13520 11040 13200 53360
Interest (12% x Ending Bal of 2017) 32928.5088 26881.6416 11515.4496 23176.8 94502.4
Bonus (not applicable salary and interest would have negative balance
3344.8 3344.8 0 0 6689.6
Remaining loss (split evenly):($188,000 - ($53,360+$94502+$5208.26) 8362 8362 8362 8362 33448
Profit allocation 60235.3088 52108.4416 30917.4496 44738.8 188000
Working Note C: Bonus = Grey and stone 10% each ; Total bonus = 20%
Bonus = 20% (Net income – Salary – Interest – Bonus)
Bonus = .20 ($152,800 – $51,120 – $70,430 – Bonus)
Bonus 6689.6
Bonus per person = $6689.62 3344.8
Capital Account Balances—1/1/18 – 12/31/18
Gray Stone Lawson Monet Total
Beginning contributions $ 274,404.24 $ 224,013.68 $   95,962.08 $ 193,140.00 $ 787,520.00
Profit allocation (from above) $   60,235.31 $   52,108.44 $   30,917.45 $   44,738.80 $ 188,000.00
Drawing (10% of beginning balances) $  (27,440.42) $  (22,401.37) $    (9,596.21) $  (19,314.00) $  (78,752.00)
Ending balances $ 307,199.12 $ 253,720.75 $ 117,283.32 $ 218,564.80 $ 896,768.00
b)
GRAY, STONE, AND LAWSON
Statement of Partners' Capital
For Year Ending December 31, 2018
Gray Stone Lawson Monet Total
Beginning contributions $ 274,404.24 $ 224,013.68 $   95,962.08 $ 193,140.00 $ 787,520.00
Profit allocation (from above) $   60,235.31 $   52,108.44 $   30,917.45 $   44,738.80 $ 188,000.00
Drawing (10% of beginning balances) $  (27,440.42) $  (22,401.37) $    (9,596.21) $  (19,314.00) $  (78,752.00)
Ending balances $ 307,199.12 $ 253,720.75 $ 117,283.32 $ 218,564.80 $ 896,768.00

A Total Income Allocation-2016 Hours Salary allowance ($8 per billable hour) Interest (working Note A) Bonus (not applicable
=-B3710% =B37+B38+B39 =-C3710% =C37+C38+C39 D =-D37*10% =D37+D38+D39 =-E37 10% =E37+E38+E39 =B39+C39+D39+E39 =F37+F38+F39 To

Add a comment
Know the answer?
Add Answer to:
Gray, Stone, and Lawson open an accounting practice on January 1, 2016 in San Diego, California,...
Your Answer:

Post as a guest

Your Name:

What's your source?

Earn Coins

Coins can be redeemed for fabulous gifts.

Not the answer you're looking for? Ask your own homework help question. Our experts will answer your question WITHIN MINUTES for Free.
Similar Homework Help Questions
  • Gray, Stone, and Lawson open an accounting practice on January 1, 2016, in San Diego, California,...

    Gray, Stone, and Lawson open an accounting practice on January 1, 2016, in San Diego, California, to be operated as a partnership. Gray and Stone will serve as the senior partners because of their years of experience. To establish the business, Gray, Stone, and Lawson contribute cash and other properties valued at $420,000, $390,000, and $195,000, respectively. An articles of partnership agreement is drawn up. It has the following stipulations: Personal drawings are allowed annually up to an amount equal...

  • Gray, Stone, and Lawson open an accounting practice on January 1, 2016, in San Diego, California,...

    Gray, Stone, and Lawson open an accounting practice on January 1, 2016, in San Diego, California, to be operated as a partnership. Gray and Stone will serve as the senior partners because of their years of experience. To establish the business, Gray, Stone, and Lawson contribute cash and other properties valued at $290,000, $260,000, and $130,000, respectively. An articles of partnership agreement is drawn up. It has the following stipulations: Personal drawings are allowed annually up to an amount equal...

  • Gray, Stone, and Lawson open an accounting practice on January 1, 2016, in San Diego, California,...

    Gray, Stone, and Lawson open an accounting practice on January 1, 2016, in San Diego, California, to be operated as a partnership. Gray and Stone will serve as the senior partners because of their years of experience. To establish the business, Gray, Stone, and Lawson contribute cash and other properties valued at $410,000, $340,000, and $170,000, respectively. An articles of partnership agreement is drawn up. It has the following stipulations: Personal drawings are allowed annually up to an amount equal...

  • Gray, Stone, and Lawson open an accounting practice on January 1, 2016, in San Diego, California,...

    Gray, Stone, and Lawson open an accounting practice on January 1, 2016, in San Diego, California, to be operated as a partnership. Gray and Stone will serve as the senior partners because of their years of experience. To establish the business, Gray, Stone, and Lawson contribute cash and other properties valued at $340,000, $310,000, and $155,000, respectively. An articles of partnership agreement is drawn up. It has the following stipulations: Personal drawings are allowed annually up to an amount equal...

  • Gray, Stone, and Lawson open an accounting practice on January 1, 2016, in San Diego, California,...

    Gray, Stone, and Lawson open an accounting practice on January 1, 2016, in San Diego, California, to be operated as a partnership. Gray and Stone will serve as the senior partners because of their years of experience. To establish the business, Gray, Stone, and Lawson contribute cash and other properties valued at $270,000, $240,000, and $120,000, respectively. An articles of partnership agreement is drawn up. It has the following stipulations: Personal drawings are allowed annually up to an amount equal...

  • Gray, Stone, and Lawson open an accounting practice on January 1, 2016, in San Diego, California,...

    Gray, Stone, and Lawson open an accounting practice on January 1, 2016, in San Diego, California, to be operated as a partnership. Gray and Stone will serve as the senior partners because of their years of experience. To establish the business, Gray, Stone, and Lawsoń contribute cash and other properties valued at $210,000, $180,000, and $90,000, respectively. An articles of partnership agreement is drawn up. It has the following stipulations: Personal drawings are allowed annually up to an amount equal...

  • Gray, Stone, and Lawson open an accounting practice on January 1, 2016, in San Diego, California,...

    Gray, Stone, and Lawson open an accounting practice on January 1, 2016, in San Diego, California, to be operated as a partnership. Gray and Stone will serve as the senior partners because of their years of experience. To establish the business, Gray, Stone, and Lawson contribute cash and other properties valued at $280,000, $250,000, and $125,000, respectively. An articles of partnership agreement is drawn up. It has the following stipulations: Personal drawings are allowed annually up to an amount equal...

  • l Gray, Stone, and Lawson open an accounting practice on January 1, 2016 in San Diego, California, to be operated as...

    l Gray, Stone, and Lawson open an accounting practice on January 1, 2016 in San Diego, California, to be operated as a partnership Gray and Stone will serve as the senior partners because of their years of experience. To establish the business, Gray, Stone, and Lawson contribute cash and other properties valued at $210,000, $180,000, and $90,000, respectively. An articles of partnership agreement is drawn up. It has the following stipulations: • Personal drawings are allowed annually up to an...

  • Gray, Stone, and Lawson open an accounting practice on January 1, 2016, in San Diego, California,...

    Gray, Stone, and Lawson open an accounting practice on January 1, 2016, in San Diego, California, to be operated as a partnership. Gray and Stone will serve as the senior partners because of their years of experience. To establish the business, Gray, Stone, and Lawson contribute cash and other properties valued at $270,000, $240,000, and $120,000, respectively. An articles of partnership agreement is drawn up. It has the following stipulations: Personal drawings are allowed annually up to an amount equal...

  • Boswell and Johnson form a partnership on May 1, 2016. Boswell contributes cash of $68,000; Johnson...

    Boswell and Johnson form a partnership on May 1, 2016. Boswell contributes cash of $68,000; Johnson conveys title to the following properties to the partnership: Book Value $ 24,000 44,000 Fair Value $ 46,000 54,000 Land Building and equipment The partners agree to start their partnership with equal capital balances. No goodwill is to be recognized. According to the articles of partnership written by the partners, profits and losses are allocated based on the following formula: • Boswell receives a...

ADVERTISEMENT
Free Homework Help App
Download From Google Play
Scan Your Homework
to Get Instant Free Answers
Need Online Homework Help?
Ask a Question
Get Answers For Free
Most questions answered within 3 hours.
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT