Respuesta :
Answer:
The Prince-Robbins Partnership
a. Journal Entries:
To record Jeffrey's entrance into the partnership on January 2, 2021:
1. January 2, 2021:
Debit Goodwill $38,000
Credit Capital, Prince $22,800
Credit Capital, Robbins $15,200
To record the allocation of goodwill arising from Jeffrey's admission.
2. January 2, 2021:
Debit Cash $67,000
Credit Capital, Jeffrey $67,000
To record the admission of Jeffrey and receipt of cash contribution.
b. Schedule of 2021 Net Income Allocation:
Prince Robbins Jeffrey Total
Net income $25,000
Interest on capital (10%) $16,750 $10,050 $6,700 $33,500
Profit shortfall (4,250) (2,550) (1,700) (8,500)
Share of net income $12,500 $7,500 $5,000 $25,000
Explanation:
a) Data and Calculations:
Prince Robbins Jeffrey
January 1, 2021, Capital $120,000 $110,000
Profit-sharing ratio 60% 40%
Interest on capital 10% 10%
January 2, 2021, Capital $67,000
Profit-sharing ratio 50% 30% 20%
Interest on capital 10% 10% 10%
New Capital Structure:
New capital = $67,000/20% = $335,000
Goodwill arising = $38,000 ($335,000 - $120,000 - $110,000 - $67,000)
January 1, 2021, Capital $120,000 $110,000 $230,000
Share of goodwill 22,800 15,200 38,000
Total capital after goodwill $142,800 $125,200 $67,000 $335,000
New capital (based on new
profit/loss sharing ratio $167,500 $100,500 $67,000 $335,000
(Shortfall)/Capital withdrawal (24,700) 24,700 0 0
New capital $167,500 $100,500 $67,000 $335,000