CHAPTER 14

PARTNERSHIPS: FORMATION AND OPERATION

Answers to Questions
c

c c  
c  c  
c c c c c  c c c c  c  c
c c c  c c c  c   c  c  c c c   c
  c c c c  c c  
c c  c c c c  c c  c
c c cc c 
c c cc cc cc
ccc c c ccc cc 
c
c
c

c
c

c 
ccc c c c 
cc
c c c
c c  c  c c c  c  c c
cc  c ccc
c 
  c c 
 c  c c  c  c  c 
c c 
 c  c c  c
c c  c  c c c c  c c  
c c  c c  c  c c
 c cc c
c c
 c  c c c ccc
 
c!ccc
c cc
c ccc
" cc c
c cc# #c  cc cc c
c
! c c  c c c c c c c c $c c c  c %c
& c  cc
c

c
'
c  c  c  
c c  c c c ( c c  c  c  c c
c
ccc c  )c( ccc cc cc
  c  
c *c c c  c c  c c c c  c
 c  c c  c    c 
c c  c 
c + c c  
c c
 ccc c c c c  cc c c
cc
 
c c c
c
c
,
c cccc )c c cc  c )c  cc ca

 c c-c c 
cc 
cc c  c
c
c
c c c  
c
c
.
c $c  c c  c c c 
c c c  c c  c  c c /c
 c
c ccc   c c
c0c ccc( c
ccc cc* c ccc cc c cccc
c 
c0cccc cccc  cc c cc c c c
 c cccc c 
c
c
c 1c  c c 
 c c ( c   
c c ( c c c  c c * c c
c c c c c c  c   c c  c c c c c 22c 
c
c c c c c c   c  c # c   c c  c
c  c  
c 3 c  c  c c  c ( c c  c c * c c
  c c*c* 
cc  ccc c c cc
c cc ccc
c$ c cccc ccc
c c c c c   c c 
c c c c c c c
 c *c * c c c c  c   c c  c  c
 
c
c

c
4
c c c
c  c c  c c c  c  c c c  c  c c

c cc cc cc
  c ccc c c c
 c c   c  c  c  
c 0c
c  c c c c c
c cccccccc c cc 
cc/c
 
c cc
c cc  ccccc cccc c
cccc ccc  ccc cccc  cc
c c
c
c
c $c  c  c  c 556c c c c c c
c  c  c c c
 cccc -c cc
ccc556c c cc cc c
 c  ccccc cc  c c c cccc

c 0c  c  c c c c c 
c c c  c
 
c !c c  c c  c c c 
c c c c c  c
 cc cc
c
c
c $c  c  c c c c c  c c  c   
c c c  c

" c c  c c c  c c c c c  c c #  c
  c c 
c 0c c  c  c c c c  c c c c
  c  c c  c *c * 
c %
c c   c c c c  c
cc c  cc ccccc cc* cc  c cc
c
 c  c c
 
c
c
7
c c $ c  c 6 c c c 
c 
 c  c c c  ccc( c
c c  c cc 
cc c c c
 cc c c
c  cc c c cccc c cc 
cc cccc


c  c c c  
c c $ c  c 6 c c  c c
c cc ccc cc c c 
8c
c

c 9ccc cc c

c c c

c % c c c c c cc

c :
 cc c cc c

c  c   c c c c c c  c 
c  c c  c c c c c
 cc

c  c ccc  cccc cc c

c 6c c cccc c


c 6c c 
cc c

c 3 c c  
c c c
/
c 3 c c  
c c  )c c c c c c  c   c c
 c
c
;
c c
c c
 c cc  cc c cc c cc
ccc ccccc c c c c cc c c c
 c 
c0c c  cc c -c ccc 
c
c
<
c c 
c c  c c c c  c c  c c c   
c c  c
ccc c ccc ccc ccccc c
c c  c  
c 
c c   c c  c c c 
c c 
c  c
c c c  c  cc
cc
c

c
c

c
c

cc c c

c c  cc ccccc c  c
 ccccc

cc c cc c
c c
"c c
  c   c 
c 
c c c  )c  
c  c c c c
 ccc cc(c cc c c c c  ccc  c
c cc c c



a 
cc
$cc  c c c  c
c c c c c 
c
c c c c  c   c c c  c c  c c c c c
c cc
c
 c c c
cc
cc
"c c c c
 c c  c c  c c  c c  c c c  c c c  c
 
c

c
=
c c%
c cc c c c c  cc c c  c c
c c 
c c  c 
c > c c 
c c   c c
cc c%
c c c
ccc c
ccc
 c c c c )c c
c
c
2
c$ c c c  c c c c c c c c c c  c c

 c ccc c c 
cc 
ccc ccc c
cc c c c cc
c c
c
cc c c
c c cccc c
 c cc c c ccc
 c c c$ c c6 
c
c

cc cccccccc c  
cc c
 c c
c c c 
c c
c c c ( c   c c c  c c  
c
> cc  c  ccc cc c c  c c c 
c$cc
cc "cccc c
"
c c c c c cccc
cc c
c cc 
cc cccc  c cc
c c  cc ccc
c c cc
 cc c cccc

c
c
'
c c 
 c c c c  c  c c c  c c  c c (c c

c c  c c 
c  c c 
 c c c c c 

c   c
 cc ccc
cc c ccc  c cc c
c cc c
c
c
,
cc  c  c c  c c c  c c  c  c c  
c 3c
cc c cc c c
c>c cc c cc
c$c
c  c c c  c c c  
c c 
c  c  c
c c  c c cc
cc cc

c
c
c % ccc ccc c c( c c c
cc c
c  c  c c c c  c c c c  c c c 
c c
 cccc c
cc c c c cccc c
  c 
c
c
.
c$cc cc/cc cc(
c ccc c c  c cccc
 c c  c 
cc  ccc c c cc c c
c  c  c c  
c $c c  c c c  c 
c c   c c c
c


c c c c c   c c c c c  c  c c c c

c
c
4
cc
cc  ccc c c
 ccc c cc8c
c

c c
 c c#c c cc ?c

c c
 c cc c c c  ccc
 cc c )c
?cc

c c
 c c  cc c
 c c c
c
c
c

9cc cc

cc

c c  c c c c
 
c0c c
 c c
  c c 
 c c c c c  c  c c  c  c c
 
c

c
7
c$c
c 
c 
"c c c  c  c  c c  c c c 
c
 c c c c c   c c c  
c c  c c c c  c
"c
c c c c  c c 
c c  c c  c  c
c c
cc c ccccc cc ccc cc
cc
c c  c c c c  
c c  c  c c c c c c  c
 ccc cc
ccc c/  c c c
c
c
;
c$ 
c
c c c  
c  c c c c c c 
c >c  c
c ccc  c c cc

c c c cc  c  cc cc
 c c c  c  
c 
c !c c c c  c  c c  c
c   c 
 c c  c c
c c c c c 
c> c  c
ccc c ccc c cc/  c  
c
c
c c c  
c c  c 
 c  c c c c c c  
c
 c ccc
 ccc cccc
cc c c cc c
c ccc  c c
 c cc 
c
c
<
c c c c  c c c  c  c  c c  c c

c c  c  c c 
c c 
c !c c c  c c c
( c c c c c c c c  c  c  c c 
c c  c c

c  ccc cc cccccc


ccc cc  c  c
c c   c  c  c 
c  c   
c  c  c c c
 
c ccc ccc ccc 
c0c c$ c
 c 6 c c c  c c  c c c c ( c   c c c

c

Answers to Problems
1. B
2. C
3. C Mary Ann's investment is equal to 1/3 of the total capital
($50,000/$150,000). However, she is receiving a smaller capital balance,
only a 1/4 interest. One explanation for this difference is that the business
assets may be worth more than book value. To achieve agreement, the net
assets could be valued upward to fair value with the adjustment recorded
to the capital accounts of the original partners. As an alternative, a bonus
could be credited to the original partners.
4. D The implied value of the company based on the new contribution is only
$233,333 ($70,000/30%) which is below the total of the capital balances
($280,000 in original capital plus $70,000 to be invested). Thus, either the
assets are overvalued or the new partner is also contributing goodwill.
Since the problem indicates that goodwill is being recognized, that figure
must be computed. Note that the $70,000 is going into the business and,
thus, increases capital.
Danville's investment
$70,000 + Goodwill
$70,000 + Goodwill
.70 Goodwill
Goodwill
Danville's Investment (Capital)

=
=
=
=
=
=

30% (Original Capital Plus Danville's Investment)

.30 ($280,000 + $70,000 + Goodwill)
$105,000 + .30 Goodwill
$35,000
$50,000
$70,000 + $50,000 or $120,000

5. C The implied value of the company is $800,000 ($200,000/25%). Since the

current capital total is only $600,000, goodwill of $200,000 must be
recognized. Oscar's investment is going to the partners so that it does not
affect the capital total directly. Of the $200,000 in goodwill, 30 percent or
$60,000 is attributed to Jethro which brings that capital balance to
$260,000. Since a 25 percent interest is being conveyed to the new partner,
Jethro's balance will then decrease by 25% or $65,000a drop to $195,000.
6. B Total capital is $200,000 ($110,000 + $40,000 + $50,000) after the new
investment. As Kansas's portion is to be 30 percent, the capital balance
would be $60,000 ($200,000 30%). Since only $50,000 was paid, a bonus
of $10,000 must be taken from the two original partners based on their
profit and loss ratio: Bolcar $7,000 (70%) and Neary $3,000 (30%). The
reduction drops Neary's capital balance from $40,000 to $37,000.
7. B Total capital is $270,000 ($120,000 + $90,000 + $60,000) after the new
investment. However, the implied value of the business based on the new

investment is $300,000 ($60,000/20%). Thus, goodwill of $30,000 must be

recognized with the offsetting allocation to the original partners based on
their profit and loss ratio: Bishop $18,000 (60%) and Cotton $12,000
(40%). The increase raises Cotton's capital from $90,000 to $102,000.
8. A Total capital is $450,000 ($210,000 + $140,000 + $100,000) after the new
investment. As Claudius's portion is to be 20 percent, the new capital
balance would be $90,000 ($450,000 20%). Since $100,000 was paid, a
bonus of $10,000 is being given to the two original partners based on their
profit and loss ratio: Messalina $6,000 (60%) and Romulus $4,000 (40%).
The increase raises Messalina's capital balance from $210,000 to $216,000
and Romulus's capital balance from $140,000 to $144,000.
9. D ASSIGNMENT OF INCOME2007
c

Interest10% of
beginning capital ..............
Salary .......................................
Allocation of remaining income
($6,000 divided on a 3:3:4 basis)
Totals ............................


cc

 
c 


c

 c

$ 6,000

$ 8,000
20,000

$10,000

$24,000
20,000

1,800
$ 7,800

1,800
$29,800

2,400
$12,400

6,000
$50,000

STATEMENT OF CAPITAL2007
c

Beginning capital ...................

Net income (above) ................
Drawings (given) ....................
Ending capital .........................


cc

$60,000
7,800
(5,000)
$62,800

 
cc 


cc  c

$80,000
29,800
(5,000)
$104,800

$100,000 $240,000
12,400
50,000
(5,000) (15,000)
$107,400 $275,000

10. A ASSIGNMENT OF INCOMEYEAR ONE

c

cc

Interest10% of
beginning capital ..............
$11,000
Salary .......................................
20,000
Allocation of remaining loss
($80,000 divided on a 5:2:3 basis) (40,000)
Totals ............................
$(9,000)


 c

 c

 c

$ 8,000
-0-

$11,000
10,000

$30,000
30,000

(16,000)
$ (8,000)

(24,000) (80,000)
$ (3,000) $(20,000)

STATEMENT OF CAPITALYEAR ONE

c

Beginning capital ...................

Net loss (above) .....................
Drawings (given) ....................
Ending capital ...................

c

c
 cc

$110,000
(9,000)
(10,000)
$ 91,000

$80,000
(8,000)
(10,000)
$62,000

 cc

 c

$110,000 $300,000
(3,000) (20,000)
(10,000) (30,000)
$ 97,000 $250,000

10ccc
ASSIGNMENT OF INCOMEYEAR TWO
c

cc

Interest10% of
beginning capital ..............
$ 9,100
Salary .......................................
20,000
Allocation of remaining loss
($15,000 divided on a 5:2:3 basis) (7,500)
Totals ............................
$21,600


 cc

 c

 c

$ 6,200
-0-

$ 9,700
10,000

$25,000
30,000

(3,000)
$3,200

(4,500) (15,000)
$15,200 $ 40,000

STATEMENT OF CAPITALYEAR TWO

c

Beginning capital (above) .....

Net income (above) ................
Drawings (given) ....................
Ending capital ...................

cc


 c

$ 91,000
21,600
(10,000)
$102,600

$62,000
3,200
(10,000)
$55,200

 c

 c

$ 97,000 $250,000
15,200
40,000
(10,000) (30,000)
$102,200 $260,000

11. A A $10,000 bonus is paid to Costello ($100,000 is paid rather than the
$90,000 capital balance). This bonus is deducted from the two remaining
partners according to their profit and loss ratio (2:3). A reduction of 60
percent (3/5) is assigned to Burns or a decrease of $6,000 which drops that
partners capital balance from $30,000 to $24,000.
12. D Craig receives an additional $10,000. Since Craig is assigned 20 percent of
all profits and losses, this allocation indicates total goodwill of $50,000.
20% of Goodwill = $10,000
.20 G = $10,000
G = $10,000/.20
G = $50,000
Montana is assigned 30% of all profits and losses and would, therefore,
record $15,000 of this goodwill, an entry that raises this partner's capital
balance from $130,000 to $145,000.
13. A The implied value of the company is $900,000 ($270,000/30%). Since the
money is going to the partners rather than into the business, the capital
total is $490,000 before realigning the balances. Hence, goodwill of
$410,000 must be recognized based on the implied value ($900,000
$490,000). This goodwill is assumed to represent unrealized business
gains and is attributed to the original partners according to their profit and
loss ratio. They will then each convey 30 percent ownership of the $900,000
partnership to Darrow for a capital balance of $270,000.

14. D Since the money goes into the business, total capital becomes $740,000
($490,000 + $250,000). Darrow is allotted 30 percent of this total or
$222,000. Because Darrow invested $250,000, the extra $28,000 is assumed
to be a bonus to the original partners. Jennings will be assigned 40 percent
of this extra amount or $11,200. This bonus increases Jennings capital
from $160,000 to $171,200.
15. (10 Minutes) (Compute capital balances under both goodwill and bonus
methods)
a. cc
Implied value of partnership ($80,000/40%) .................
Total capital after investment ($70,000 + $40,000 + $80,000)
Goodwill ..........................................................................
Goodwill to Hamlet (7/10) ..............................................

Goodwill to MacBeth (3/10) ...........................................

$ 3,000

Hamlet, capital (original balance plus goodwill) .........

$ 77,000

MacBeth, capital (original balance plus goodwill) ......

$ 43,000

Lear, capital (payment) (40% of total capital) ..............

$ 80,000

b.c cc
Total capital after investment ($70,000 + 40,000 + $80,000)
Ownership portionLear ..............................................
Lear, capital ....................................................................

$200,000
190,000
$ 10,000
7,000

$190,000
40%
$ 76,000

Bonus payment made by Lear ($80,000 $76,000) ......

4,000

Bonus to Hamlet (7/10) ..................................................

2,800

Bonus to MacBeth (3/10) ...............................................

1,200

Hamlet, capital (original balance plus bonus) .............

$ 72,800

MacBeth, capital (original balance plus bonus) ..........

$ 41,200

Lear, capital (40% of total capital) ................................

$ 76,000

16. (15 Minutes) (Prepare journal entries to record admission of new partner under
both the goodwill and the bonus methods)
Part a.
Total capital is $300,000 ($85,000 + $60,000 + $55,000 + $100,000) after the
new investment. As Sergio's portion is 25 percent, this partner's capital
balance would be $75,000. Since $100,000 was paid, a bonus of $25,000 is
given to the three original partners based on their profit and loss ratio:
Tiger$12,500 (50%), Phil$7,500 (30%), and Ernie$5,000 (20%).
Cash ..........................................................................
Sergio, Capital .....................................................
Tiger, Capital ........................................................
Phil, Capital ..........................................................
Ernie, Capital ........................................................

100,000
75,000
12,500
7,500
5,000

Part b.
Total capital is $260,000 ($85,000 + $60,000 + $55,000 + $60,000) after the
new investment. As Sergio's portion is to be 25 percent, this partner's
capital balance would be $65,000. Because only $60,000 was paid, a bonus
of $5,000 is taken from the three original partners based on their profit and
loss ratio: Tiger$2,500 (50%), Phil$1,500 (30%), and Ernie$1,000
(20%).
Cash ..........................................................................
Tiger, Capital .............................................................
Phil, Capital ...............................................................
Ernie, Capital .............................................................
Sergio, Capital .....................................................

60,000
2,500
1,500
1,000
65,000

Part c.
Total capital is $272,000 ($85,000 + $60,000 + $55,000 + $72,000) after the
new investment. However, the implied value of the business based on the
new investment is $288,000 ($72,000/25%). Consequently, goodwill of
$16,000 must be recognized with the offsetting allocation to the original
partners based on their profit and loss ratio: Tiger$8,000 (50%), Phil
$4,800 (30%), and Ernie$3,200 (20%).
Goodwill ....................................................................
Tiger, Capital ........................................................
Phil, Capital ..........................................................
Ernie, Capital ........................................................
Cash ...........................................................................
Sergio, Capital .....................................................

16,000
8,000
4,800
3,200
72,000
72,000

17. (16 Minutes) (Determine capital balances after admission of new partner using
both goodwill and bonus methods)
Part a.
Total capital is $490,000 ($200,000 + $120,000 + $90,000 + $80,000) after the
new investment. However, the implied value of the business based on the
new investment is only $444,444 ($80,000/18%). According to the goodwill
method, this situation indicates that the new partner must be bringing
some intangible attribute to the partnership other than just cash. This
contribution must be computed algebraically and is recorded as goodwill
to the new partner.
G's Investment = .18 ($200,000 + $120,000 + $90,000 + G's Investment)
$80,000 + Goodwill = .18 ($410,000 + $80,000 + Goodwill)
$80,000 + Goodwill = $88,200 + .18 Goodwill
.82 Goodwill = $8,200
Goodwill = $10,000
The above goodwill balance indicates that Grant's total investment is
$90,000 (cash of $80,000 and goodwill of $10,000). A $90,000 contribution
raises the total capital to $500,000 so that Grant does, indeed, have an 18
percent interest ($90,000/$500,000).
CAPITAL BALANCES:
Nixon ....................................................................
Hoover ..................................................................
Polk .....................................................................
Grant .....................................................................

$200,000
120,000
90,000
90,000

Part b.
Total capital is $510,000 ($200,000 + $120,000 + $90,000 + $100,000) after
the new investment. As Grant's portion is to be 20 percent, this partner's
capital balance will be $102,000. Since only $100,000 was paid, a bonus of
$2,000 is taken from the three original partners based on their profit and
loss ratio: Nixon$1,000 (50%), Hoover$400 (20%), and Polk$600
(30%).
CAPITAL BALANCES
c

Nixon ....................
Hoover .................
Polk ......................
Grant ....................
Total ................

 !"c

$200,000
120,000
90,000
-0-

#$c

c

"c

100,000

$(1,000)
( 400)
( 600)
2,000

$199,000
119,600
89,400
102,000
$510,000

18. (8 Minutes) (Record admission of new partner and allocation of new income)
Part a.
Total capital is $336,000 ($150,000 + $110,000 + $76,000) after the new
investment. However, the implied value of the business based on the new
investment is $380,000 ($76,000/20%). Consequently, goodwill of $44,000
must be recognized with the offsetting allocation to the original two
partners based on their profit and loss ratio: Com$26,400 (60%) and
Pack$17,600 (40%).
Goodwill ................................................................
Com, Capital ...................................................
Pack, Capital ...................................................
Cash .....................................................................
Hal, Capital .....................................................
Part b.
c
c c c c
c
Interest .................................
Remaining loss .....................
Income allocation ...........

26,400
17,600
76,000
76,000

%"&cc
$12,760
(600)
$12,160

"cc
$7,600
(400)
$7,200

"c
$38,000
(2,000)
$36,000

19. (5 Minutes) (Allocation of income to partners)

c
c c c c
c
'cc
(!cc
Bonus (20%) .........................
$18,000
$
-0Interest (15% of average capital) 15,000
30,000
Remaining loss ($18,000) ..
(6,000)
(6,000)
Income assignment .............
$27,000
$24,000

"cc
$
-045,000
(6,000)
$39,000

"c
$18,000
90,000
(18,000)
$90,000

$c
$17,640
(1,000)
$16,640

44,000

20. (15 Minutes) (Allocate income and determine capital balances)

ALLOCATION OF INCOME
c c c c c c
Interest (10%)
Salary
Remaining income (loss):
$ 23,600
(12,600)
(51,000)
$(40,000)

% & cc
$cc
$ 6,600 (below) $ 4,000
18,000
25,000

(16,000)

Totals

$ 8,600

(8,000)
$21,000

 ") cc
$ 2,000
8,000

"c
$12,600
51,000

(16,000)

(40,000)

$(6,000)

$23,600

CALCULATION OF PURKERSON'S INTEREST ALLOCATION

Balance, January 1April 1 ($60,000 3)
Balance, April 1December 31 ($68,000 9)
Total ................................................................................
Months .............................................................................
Average monthly capital balance ..................................
Interest rate .....................................................................
Interest allocation (above) .............................................

$180,000
612,000
$792,000
^ 12
$ 66,000
10%
$ 6,600

STATEMENT OF PARTNERS' CAPITAL

c

% & c

$cc

Beginning balances ..............

Additional contribution .........
Income (above) ......................
Drawings ($1,000 per month)
Ending capital balances ........

$60,000
8,000
8,600
(12,000)
$64,600

$40,000
-021,000
(12,000)
$49,000

 ") c

"c

$20,000 $120,000
-08,000
(6,000)
23,600
(12,000)
(36,000)
$ 2,000 $115,600

21. (30 Minutes) (Allocate income for several years and determine ending capital
balances)
INCOME ALLOCATION2009
c

c c c
c
*c
Interest (12% of beginning capital) $2,400
Salary
12,000
Remaining income/loss:
$(30,000)
(15,600)
(20,000)
$(65,600)
(19,680)
Totals
$(5,280)

 c
$ 7,200
8,000

(32,800)
$(17,600)

!c
$ 6,000
-0-

"c
$ 15,600
20,000

(13,120)
(65,600)
$(7,120) $(30,000)

STATEMENT OF PARTNERS' CAPITALDECEMBER 31, 2009

c

c c c
c
Beginning balances ...........
Income allocation ...............
Drawings .............................
Ending balances ...........

*c
$20,000
(5,280)
(10,000)
$ 4,720

 c
$60,000
(17,600)
(10,000)
$32,400

INCOME ALLOCATION2010
*
 c
Interest(12% of beginning capital above) *$566
$3,888
Salary .................................
12,000
8,000
Remaining income/loss:
$20,000
(8,400)
(20,000)
$(8,400)
(2,520)
(4,200)
Totals ..................
$10,046
$7,688
*Rounded

!c
"c
$50,000 $130,000
(7,120)
(30,000)
(10,000)
(30,000)
$32,880 $ 70,000

c
!c
$3,946
-0-

"c
$ 8,400
20,000

(1,680)
$2,266

(8,400)
$20,000

STATEMENT OF PARTNERS' CAPITALDECEMBER 31, 2010

c

c c c
c
Beginning balances (above)
Additional investment ........
Income allocation ...............
Drawings .............................
Ending balances ...........

*c
$ 4,720
-010,046
(10,000)
$ 4,766

 c
$32,400
-07,688
(10,000)
$30,088

!c
$32,880
12,000
2,266
(10,000)
$37,146

"c
$70,000
12,000
20,000
(30,000)
$72,000

21cc
c

INCOME ALLOCATION2011
c c c
c
*c
 c
Interest (12+cof beginning capital
above)* ...........................
$ 572
$ 3,611
Salary ..................................
12,000
8,000c
Remaining income:
$40,000
(8,640)
(20,000)
$11,360 .........................
2,272
4,544
Totals .........................
$14,844
$16,155

!c

"c

$4,457
-0-

$ 8,640
20,000

4,544
$9,001

11,360
$40,000

*Rounded

STATEMENT OF PARTNERS' CAPITALDECEMBER 31, 2011

c c c
c
*cc
 c
c
!c
"c
Beginning balances (above)
$ 4,766
$30,088
$37,146
$72,000
Income allocation
14,844
16,155
9,001
40,000
Drawings
(10,000)
(10,000)
(10,000)
(30,000)
Ending balances
$ 9,610
$36,243
$36,147
$82,000

22. (12 Minutes) (Determine capital balances after retirement of a partner using
both the goodwill and the bonus approaches)
a. Harrison receives an additional $30,000 about the capital balance. Since
Harrison is assigned 20 percent of all profits and losses, this extra
allocation indicates total goodwill of $150,000, which must be split among
all partners.
20% of Goodwill = $30,000
.20 G = $30,000
G = $150,000
CAPITAL BALANCES AFTER WITHDRAWAL
c

 !"c""cc

Lennon
McCartney
Harrison
Starr
Total

$230,000
190,000
160,000
140,000

cc

$45,000
45,000
30,000
30,000

 ""cc ,"c""c

$(190,000)

$275,000
235,000
-0170,000
$680,000

b. A $50,000 bonus is paid to Lennon ($280,000 is paid rather than the $230,000
capital balance). This bonus is deducted from the three remaining partners
according to their relative profit and loss ratio (3:2:1). A reduction of 50
percent (3/6) is assigned to McCartney or a decrease of $25,000 which drops
this partner's capital balance from $190,000 to $165,000. A reduction of 33.3
percent (2/6) is assigned to Harrison or a decrease of $16,667 which drops
this partner's capital balance from $160,000 to $143,333. A reduction of 16.7
percent (1/6) is assigned to Starr or a decrease of $8,333 which drops this
partner's capital balance from $140,000 to $131,667.

23. (45 Minutes) (Discussion of P&L allocations and admission of a new partner)
a. The interest factor was probably inserted to reward Page for contributing
$50,000 more to the partnership than Childers. The salary allowance gives
an additional $15,000 to Childers in recognition of the full-time (rather than
part-time) employment. The 40:60 split of the remaining income was
probably negotiated by the partners based on other factors such as
business experience, reputation, etc.
b. The drawings show the assets removed by a partner during a period of
time. A salary allowance is added to each partner's capital for the year
(usually in recognition of work done) and is a component of net income
allocation. The two numbers are often designed to be equal but agreement
is not necessary. For example, a salary allowance might be high to
recognize work contributed by one partner. The allowance increases the
appropriate capital balance. The partner might, though, remove little or no
money so that the partnership could maintain its liquidity.
c. Page, Drawings .........................................................
5,000
Repair Expense ....................................................
(To reclassify payment made to repair personal residence.)
Page, Capital .............................................................
Childers, Capital .......................................................
Page, Drawings (adjusted) ..................................
Childers, Drawings ..............................................
(To close drawings accounts for 2008.)

13,000
11,000

Revenues ...................................................................
Expenses (adjusted by first entry) .....................
Income Summary .................................................
(To close revenue and expense accounts for 2008.)

90,000

5,000

13,000
11,000

59,000
31,000

Income Summary ......................................................

31,000
Page, Capital ........................................................
11,000
Childers, Capital ..................................................
20,000
(To close net income to partners' capitalsee allocation plan shown
below.)
c c
"c*c
$c
%"!cc c
 c
Interest (10% of beginning balance)
$ 8,000
$ 3,000
Salary allowances
5,000
20,000
Remaining income (loss):
$31,000
(11,000)
(25,000)
(2,000) (40%)
(3,000) (60%)
$ (5,000)
$11,000
$20,000

23cc
d. Total capital (original balances of $110,000 plus 2008
net income less drawings) ..................................
Investment by Smith .................................................
Total capital after investment ..................................
Ownership portion acquired by Smith ....................
Smith, capital ............................................................
Amount paid ..............................................................
Bonus paid by Smithassigned to original partners

$117,000
43,000
$160,000
20%
$ 32,000
43,000
$ 11,000

Bonus to Page (40%) ................................................

$4,400

Bonus to Childers (60%) ...........................................

$6,600

Cash ..........................................................................
Smith, Capital (20% of total capital) ...................
Page, Capital ........................................................
Childers, Capital ..................................................

43,000
32,000
4,400
6,600

24. (40 Minutes) (Reporting a change in the composition of a partnership)

a. Exact amount of investment can only be computed algebraically:
E Investment = 25% (Original Capital + E Investment)
El = .25 ($270,000 + El)
El = $67,500 + .25 El
.75 El = $67,500
E Investment = $90,000
b. Implied value of partnership ($36,000/10%) .............
Total capital after investment by E ($270,000 + $36,000)
Goodwill .....................................................................
Allocation of Goodwill:
A (30%) ................................................................
$16,200
B (10%) ................................................................
5,400
C (40%) ................................................................
21,600
D (20%) ................................................................
10,800
Total ................................................................
$54,000

CAPITAL BALANCES
c c c
c
c
Original balances
$20,000
Goodwill (above)
16,200
Investment
-0Capital balances
$ 36,200

c
$40,000
5,400
-0$45,400

c
$ 90,000
21,600
-0$111,600

c
$120,000
10,800
-0$130,800

$360,000
306,000
$ 54,000

c
$-0-036,000
$36,000

c. Since E's investment of $42,000 is less than 20% of the resulting capital
($312,000). E is apparently bringing some other attribute to the partnership
(goodwill) that must be computed:
E Investment = 20% (Original Capital + E Investment)
$42,000 + Goodwill = .20 ($270,000 + $42,000 + Goodwill)
$42,000 + Goodwill = $62,400 + .20 Goodwill
.80 Goodwill = $20,400
Goodwill = $25,500
E's investment is, therefore, $42,000 in cash and $25,500 in goodwill for a total
capital balance of $67,500; the other capital accounts remain unchanged. Note
that E's capital of $67,500 is 20% of the new total capital $337,500 ($270,000 +
$67,500).

24cc
d.

Total capital after investment ($270,000 + $55,000)

Amount acquired by E ..............................................
E's capital balance ....................................................
E's payment ...............................................................
Bonus being given to E ............................................
Bonus from:
A (10%) ...............................................................
B (30%) ...............................................................
C (20%) ...............................................................
D (40%) ...............................................................

c c c c
Original balances
Investment
Bonus (above)
Capital balances

CAPITAL BALANCES
c
c
c
$20,000
$40,000
$90,000
-0-0-0(1,000)
(3,000)
(2,000)
$37,000
$88,000
$19,000

e. C's capital balance

C's collection (125%)
Bonus being paid to C
Bonus from:
A (1/3)
B (1/3)
D (1/3)

$325,000
20%
$ 65,000
55,000
$ 10,000
$1,000
3,000
2,000
4,000

c
$120,000
-0(4,000)
$116,000

$10,000

c
$-055,000
10,000
$65,000

$ 90,000
112,500
$ 22,500
$7,500
7,500
7,500

$22,500

CAPITAL BALANCES
c c c c
c
c
c
Original balances ................
$20,000
$40,000
Bonus (above) .....................
(7,500)
(7,500)
-0Payment ...............................
-0Capital balances ..................
$12,500
$32,500

c
c
$ 90,000 $120,000
22,500
(7,500)
(112,500)
-0$
-0- $112,500

25. (55 Minutes) (Allocation of income to the partners and determination of capital
balances)

ALLOCATION OF INCOME2008
c c c
c
c
c
'c
"c
Salary (8 months) ................
$8,000
$-0$ 8,000
Remaining $3,000 ................
1,200 (40%) 1,800 (60%) 3,000
Totals ..............................
$9,200
$1,800
$11,000
STATEMENT OF PARTNERS' CAPITALDECEMBER 31, 2008
c c c
c
c
'c
"c
Beginning Balances ($114,000
Invested capital split evenly
market value used for assets)
$57,000
$57,000 $114,000
Income allocation (above) ..
9,200
1,800
11,000
Drawings ..............................
-0-0-0Ending balances ............
$66,200
$58,800 $125,000
WALPOLE INVESTMENT JANUARY 1, 2009
Walpole's $54,000 investment increases total capital to $179,000. Walpole is
credited with a 40% interest or $71,600. According to the problem, the excess
$17,600 is a bonus from the original partners. Of this amount, $10,560 is
allocated from Johnson (60%) and $7,040 from Boswell (40%).
ALLOCATION OF INCOME2009

c
c

c c c
c
cc
Salary ...................................
$12,000
Remaining $8,000 loss ($28,000
$36,000) ...........................
(960)
Totals .........................
$11,040

'cc
$-0-

"-cc
$24,000

"c
$36,000

(3,840)
$(3,840)

(3,200)
$20,800

(8,000)
$28,000

STATEMENT OF PARTNERS' CAPITALDECEMBER 31, 2009

c
c

c c c
Beginning balances ............
Walpole's contribution ........
Income allocation (above) ..
Drawings ..............................
Ending balances ............

c c'cc
$66,200
$58,800
(7,040)
(10,560)
11,040
(3,840)
(5,000)
(5,000)
$65,200
$39,400

"-cc
"c
$ -0- $125,000
71,600
54,000
20,800
28,000
(10,000)
(20,000)
$82,400 $187,000

26cc
ADMISSION OF POPEJANUARY 1, 2010
Pope's payment was made directly to the partners. Therefore, neither goodwill
nor a bonus need be recognized. Instead, 10% of each capital balance shown
above will be reclassified to Pope. The journal entry would be as follows:
Boswell, Capital ..............................................................
Johnson Capital .............................................................
Walpole, Capital . ............................................................
Pope, Capital .............................................................

6,520
3,940
8,240
18,700

ALLOCATION OF INCOME2010
c
c

cc

Salary

$12,000
Remaining $400 income
54
Totals
$12,054

'cc

$-0162
$162

"-cc

$24,000
144
$24,144

%-c

"c

$9,600
40
$9,640

$45,600
400
$46,000

STATEMENT OF PARTNERSHIP CAPITALDECEMBER 31, 2010

c
c

c c c
Beginning balances
Admission of Pope
Allocation of income
(above)
Drawings
Ending balances

cc 'cc
$65,200
$39,400
(6,520)
(3,940)

"-c
$82,400
(8,240)

%-cc
"c
$-0- $187,000
18,700
-0-

12,054
(5,000)
$65,734

24,144
(10,000)
$88,304

9,640
46,000
(4,000) (24,000)
$24,340 $209,000

162
(5,000)
$30,622

26. (60 Minutes) (Allocate income and prepare a statement of partners' capital)
a.
$c "./001c
c c c c c
c
 ")c
Salary allowance ($8 per billable
hour)
$13,680
Interest (see Note A)
25,928
Bonus (not applicable because
salary and interest would
necessitate a negative bonus)
-0Remaining loss (split evenly):
$ 65,000
(35,600)
(58,328)
(9,643)
$(28,928)
Profit allocation

$29,965

c

"c

"c

$11,520
21,600

$10,400
10,800

$35,600
58,328

-0-

-0-

-0-

(9,643)
$23,477

(9,642)
$11,558

(28,928)
$65,000

c
c 2cInterest for Stone and Lawson is calculated at 12% of their beginning
capital balances ($180,000 and $90,000, respectively) while for Gray the
computation is based on a $210,000 balance for 4/12 of the year and $219,100
for the remaining 8/12.
c
c
c

"-"c c"".343401c 3/453401c

c
c c c c
c
 ")c
c
Beginning contributions
$210,000
$180,000
Added Investment
9,100
-0Profit allocation (from above)
29,965
23,477
Drawing (10% of beginning
balances)
(21,000)
(18,000)
Ending balances
$228,065
$185,477

"c
$90,000
-011,558

"c
$480,000
9,100
65,000

(9,000)
$92,558

(48,000)
$506,100

Prior to developing the information for 2010, a computation of Monet's

investment must be made:
Monet's Investment = 25% ($506,100 + Monet's Investment)
Ml = $126,525 + .25 Ml
.75 Ml = $126,525
Ml = $168,700

26. a. c
c
$c "./030c
c c c c c
 ")c
Salary allowance ($8
per billable hour) $14,400
Interest (12% of beginning capital balances
for the year)
27,368
Bonus (not applicable) -0Remaining loss (split
evenly):
$ (20,400)
(46,960)
(80,976)
(37,084)
$(148,336)
Loss allocation
$ 4,684
c
c

c
c

c

"c

c

"c

$ 12,000

$ 11,040

$ 9,520

$ 46,960

22,257
-0-

11,107
-0-

20,244
-0-

80,976
-0-

(37,084)
$(2,827)

(37,084)
$(14,937)

(37,084)
$ (7,320)

(148,336)
$(20,400)

c
$168,700

"c
$674,800

(7,320)

(20,400)

(16,870)
$144,510

(67,480)
$586,920

"-"c c""c343430c 3/453430c

c c c c
 ")c
c
"c
Beginning balances $228,065
$185,477
$92,558
Loss allocation (from
above)
4,684
(2,827)
(14,937)
Drawings (10% of
beginning
balances)
(22,806)
(18,548)
(9,256)
Ending balances $209,943
$164,102
$68,365

$c "./033c
c c c c
 ")c
Salary allowance ($8
per billable hour) $15,040
Interest (12% of
beginning capital
balances for the
year)
25,193
Bonus (see Note B)
2,604
Remaining profit split
evenly:
$152,800
(51,120)
(70,430)
(5,208)
$ 26,042
6,510
Profit allocation
$49,347

c

"c

c

"c

$12,960

$10,480

$12,640

$ 51,120

19,692
2,604

8,204
-0-

17,341
-0-

70,430
5,208

6,510
$41,766

6,511
$25,195

6,511
$36,492

26,042
$152,800

26. a. c
c
c2cThe bonus to Gray and Stone can only be derived algebraically. Since
each of the two partners is entitled to 10% of net income as defined, the total
bonus is 20% and can be computed as follows:
Bonus = 20% (Net income Salary Interest Bonus)
B = .2 ($152,800 $51,120 $70,430 B)
B = .2 ($31,250 B)
B = $6,250 .2B
1.2 B = $6,250
B = $5,208 (or $2,604 per person)
c
c
c
c

c
"-"c c""c343433c 3/453433c
c
c c c c
 ")c
c
"c
Beginning balances $209,943 $164,102
$68,365
Profit allocation (from
above)
49,347
41,766
25,195
Drawings (10% of
beginning
balances)
(20,994) (16,410)
(6,837)
Ending balances
$238,296 $189,458
$86,723

c
$144,510

"c
$586,920

36,492

152,800

(14,451)
$166,551

(58,692)
$681,028

"c
$90,000
-011,558
(9,000)
$92,558

"c
$480,000
9,100
65,000
(48,000)
$506,100

b.
GRAY, STONE, AND LAWSON
Statement of Partners' Capital
For Year Ending December 31, 2009
c

c c c c
Beginning balances
Added Investment
Profit allocation
Drawings
Ending balances

 ")c
$210,000
9,100
29,965
(21,000)
$228,065

c
$180,000
-023,477
(18,000)
$185,477

27. (40 Minutes) (Recording admission and retirement of partners using both the
bonus and goodwill methods)
a. Porthos, Capital ........................................................
35,000
D'Artagnan, Capital .............................................
35,000
(To reclassify half of Porthos's capital balance to reflect transfer of interest
to D'Artagnan.)
b. Goodwill
...............................................................
50,000
Athos, Capital (50%) ...........................................
25,000
Porthos, Capital (30%) .......................................
15,000
Aramis, Capital (20%) .........................................
10,000
(To record goodwill based on $250,000 implied value of partnership
[$25,000/10%]. Since current capital is only $200,000 [the $25,000 goes
directly to the partners], goodwill of $50,000 has to be recorded and
allocated using profit and loss ratio.)
Athos, Capital (10% of balance) ..............................
10,500
Porthos, Capital (10% of balance) ...........................
8,500
Aramis, Capital (10% of balance) .............................
6,000
D'Artagnan, Capital ..............................................
25,000
(To reclassify 10% of each partner's capital to reflect transfer of interest to
D'Artagnan.)
c. Cash ..........................................................................
30,000
D'Artagnan, Capital (10% of total capital) ..........
23,000
Athos, Capital (50% of excess payment) ...........
3,500
Porthos, Capital (30% of excess payment) .......
2,100
Aramis, Capital (20% of excess payment) .........
1,400
(To record $30,000 payment by D'Artagnan which increases total capital to
$230,000. D'Artagnan is credited for only 10% of that balance with the extra
$7,000 payment being recorded as a bonus to the original partners.)
d. Cash ..........................................................................
30,000
Goodwill .....................................................................
70,000
D'Artagnan, Capital .............................................
30,000
Athos, Capital (50% of goodwill) .......................
35,000
Porthos, Capital (30% of goodwill) ...................
21,000
Aramis, Capital (20% of goodwill) ......................
14,000
(To record D'Artagnan's contribution to the partnership. The $30,000
payment for 10% interest indicates a $300,000 value for the business
although the capital balances would only increase to $230,000. The $70,000
difference is recorded as goodwill, an amount assigned to the original
partners.)

27cc
e. Cash ccc
12,222c
Goodwill . ...................................................................
10,000
D'Artagnan, Capital .............................................
22,222
To record investment by D'Artagnan. The implied value of the investment as
a whole would be only $122,220 ($12,222/10%). Since the capital balances
are well in excess of this figure, D'Artagnan is apparently bringing some
other factor (goodwill) into the partnership. This goodwill can be computed
as follows:
$12,222 + Goodwill = 10% (Original Capital + $12,222 + Goodwill)
$12,222 + Goodwill = 10% ($200,000 + $12,222 + Goodwill)
$12,222 + Goodwill = $21,222 + .10 Goodwill
.90 Goodwill = $9,000
Goodwill = $10,000
f. Goodwill .....................................................................
80,000
Athos, Capital (50%) ............................................
40,000
Porthos, Capital (30%) ........................................
24,000
Aramis, Capital (20%) ..........................................
16,000
(To record goodwill of $80,000 based on $280,000 appraisal of business.)
Aramis, Capital ..........................................................
66,000
Cash .....................................................................
66,000
(To distribute cash to retiring partner based on final capital balance.)

28. (75 Minutes) (Recording of changes in the composition of a partnership

including allocation of income)
a. 1/1/08

Building .....................................................
52,000
Equipment ..................................................
16,000
Cash ...........................................................
12,000
O'Donnell, Capital ................................
40,000
Reese, Capital ......................................
40,000
(To record initial investment. Assets recorded at fair value with
two equal capital balances.)

12/31/08 Reese, Capital ...........................................

22,000
O'Donnell, Capital ................................
12,000
Income Summary .................................
10,000
(The allocation plan specifies that O'Donnell will receive 20% in
interest [or $8,000 based on $40,000 capital balance] plus $4,000
more [since that amount is greater than 15% of the profits from
the period]. The remaining $22,000 loss is assigned to Reese.)
1/1/09

Cash ...........................................................
15,000
O'Donnell, Capital (15%) ...........................
300
Reese, Capital (85%) .................................
1,700
Dunn, Capital .......................................
17,000
(New investment by Dunn brings total capital to $85,000 after
2008 loss [$80,000 $10,000 + $15,000]. Dunn's 20% interest is
$17,000 [$85,000 20%] with the extra $2,000 coming from the
two original partners [allocated between them according to their
profit and loss ratio].)

12/31/09 O'Donnell, Capital .....................................

10,340
Reese, Capital ...........................................
5,000
Dunn, Capital .............................................
5,000
O'Donnell, Drawings.............................
10,340
Reese, Drawings ..................................
5,000
Dunn, Drawings ...................................
5,000
(To close out drawings accounts for the year based on
distributing 20% of each partner's beginning capital balances
[after adjustment for Dunn's investment] or $5,000 whichever is
greater. O'Donnell's capital is $51,700 [$40,000 + $12,000 $300])
12/31/09 Income Summary ......................................
44,000
O'Donnell, Capital ................................
16,940
Reese, Capital ......................................
16,236
Dunn, Capital .......................................
10,824
(To allocate $44,000 income figure for 2009 as determined below.)
28. a. (continued)

c c c c c c
c
Interest (20% of $51,700
beginning capital balance) ........
15% of $44,000 income ..................
60:40 spilt of remaining $27,060
income .......................................
Total ................................................

6cc

c

$10,340
6,600
$16,940

Capital Balances as of December 31, 2009:

c c
6c
Initial 2008 investment ...................
$40,000
2008 profit allocation .....................
12,000
Dunn's investment .........................
(300)
2009 drawings ................................
(10,340)
2009 profit allocation .....................
16,940
12/31/09 balances ...........................
$58,300
1/1/10

cc

$16,236
$16,236

c
cc
$40,000
(22,000)
(1,700)
(5,000)
16,236
$27,536

Dunn, Capital .............................................

Postner, Capital ...................................
(To reclassify balance to reflect
acquisition of Dunn's interest.)

22,824

12/31/10 O'Donnell, Capital .....................................

Reese, Capital ...........................................
Postner, Capital ........................................
O'Donnell, Drawings ............................
Reese, Drawings ..................................
Postner, Drawings ...............................
(To close out drawings accounts for the
year based on 20% of beginning capital
balances [above] or $5,000 [whichever is
greater].)

11,660
5,507
5,000

$10,824
$10,824

c
$17,000
(5,000)
10,824
$22,824
22,824

11,660
5,507
5,000

c
12/31/10 Income Summary .......................................
61,000
O'Donnell, Capital ................................
Reese, Capital ......................................
Postner, Capital ...................................
(To allocate profit for 2010 determined as follows)
c
c

c c c c c
c
Interest (20% of $58,300 beg. capital)
15% of $61,000 income .............
60:40 split of remaining $40,190
Totals ...............................
$16,076

6cc
$11,660
9,150
______

20,810
24,114
16,076

c

% c

$24,114
$20,810

$16,076
$24,114

28. a. c
1/1/11
Postner, Capital ........................................
O'Donnell, Capital (15%) ...........................
Reese, Capital (85%) .................................
Cash ......................................................
(Postner's capital is $33,900 [$22,824
$5,000 + $16,076]. Extra 10% payment is
deducted from the two remaining
partners' capital accounts.)
b. 1/1/08

33,900
509
2,881
37,290

Building ......................................................
Equipment .................................................
Cash ...........................................................
Goodwill ....................................................
O'Donnell, Capital ................................
Reese, Capital ......................................
(To record initial capital investments.
Reese is credited with goodwill of
$80,000
to
match
O'Donnell's
investment.)

52,000
16,000
12,000
80,000

12/31/08 Reese, Capital ...........................................

O'Donnell, Capital ................................
Income Summary .................................
(Interest of $16,000 is credited to
O'Donnell [$80,000 20%] along with a
base of $4,000. The remaining amount is
now a $30,000 loss that is attributed
entirely to Reese.)

30,000

1/1/09

15,000
22,500

Cash ...........................................................
Goodwill ....................................................
Dunn, Capital .......................................
(Cash and goodwill being contributed by
Dunn are recorded. Goodwill must be
calculated algebraically.)

80,000
80,000

20,000
10,000

$15,000 + Goodwill = 20% (Current Capital + $15,000 + Goodwill)

$15,000 + Goodwill = 20% ($150,000 + $15,000 + Goodwill)
$15,000 + Goodwill = $33,000 + .2 Goodwill
.8 Goodwill = $18,000
Goodwill = $22,500

37,500

28. b. c
12/31/09 O'Donnell, Capital .....................................
20,000
Reese, Capital ...........................................
10,000
Dunn, Capital .............................................
7,500
O'Donnell, Drawings.............................
Reese, Drawings ..................................
Dunn, Drawings ...................................
(To close out drawings accounts for the
year based on 20 % of beginning capital
balances: O'Donnell$100,000, Reese
$50,000, and Dunn$37,500.)
12/31/09 Income Summary ......................................
44,000
O'Donnell, Capital ................................
Reese, Capital ......................................
Dunn, Capital .......................................
(To allocate $44,000 income figure as follows)
c
c c c c c c c
c
6c
c
c
Interest (20% of $100,000
beginning capital balance)
$20,000
15% of $44,000 income
6,600
60:40 split of remaining $17,400
$10,440
Totals
$26,600
$10,440

1/1/10

Capital balances as of December 31, 2009:

c c c
c
6cc
Initial 2008 investment ...
$ 80,000
2008 profit allocation .....
20,000
Additional investment ....
2009 drawings ................
(20,000)
2009 profit allocation .....
26,600
12/31/09 balances ...........
$106,600

c
$80,000
(30,000)
(10,000)
10,440
$50,440

20,000
10,000
7,500

26,600
10,440
6,960

cc

$6,960
$6,960

c
$37,500
(7,500)
6,960
$36,960

Goodwill ....................................................
26,588
O'Donnell, Capital (15%) .....................
3,988
Reese, Capital (51%) ...........................
13,560
Dunn, Capital (34%) .............................
9,040
(To record goodwill indicated by purchase of Dunn's interest.)

In effect, profits are shared 15% to O'Donnell, 51% to Reese (60% of the 85%
remaining after O'Donnell's income), and 34% to Dunn (40% of the 85%
remaining after O'Donnell's income). Postner is paying $46,000, an amount
$9,040 in excess of Dunn's capital ($36,960). The additional payment for this
34% income interest indicates total goodwill of $26,588 ($9,040/34%). Since
Dunn is entitled to 34% of the profits but only holds 19% of the total capital, an
28.

b. (c

c
implied value for the company as a whole cannot be determined directly from c
the payment of $46,000. Thus, goodwill can only be computed based on the
excess payment.
1/1/10

Dunn, Capital ..................................................

Postner, Capital ........................................
(To reclassify capital balance to new partner.)

46,000
46,000

12/31/10 O'Donnell, Capital ..........................................

22,118
Reese, Capital ................................................
12,800
Postner, Capital ..............................................
9,200
O'Donnell, Drawings .................................
22,118
Reese, Drawings .......................................
12,800
Postner, Drawings ....................................
9,200
(To close out drawings accounts for the year based on 20% of
beginning capital balances [after adjustment for goodwill].)
12/31/10 Income Summary ............................................
O'Donnell, Capital .....................................
Reese, Capital ...........................................
Postner, Capital ........................................
To allocate profit for 2010 as follows:

61,000

c
c

% c

$17,839
$31,268

$11,893
$17,839

31,268
17,839
11,893

c c c c
c
Interest (20% of $110,588
beginning capital balance)
15% of $61,000 income .......
60:40 spilt of remaining
$29,732 ............................
Totals ...............................
$11,893

6c
$22,118
9,150

Capital Balances as of December 31, 2010:

c c c c c c
6c
12/31/09 balances ................
$106,600
Adjustment for goodwill .....
3,988
Drawings ...............................
(22,118)
Profit allocation ....................
31,268
12/31/10 balances .................
$119,738

c
cc % c
$50,440
$36,960
13,560
9,040
(12,800)
(9,200)
17,839
11,893
$69,039
$48,693

Postner will be paid $53,562 (110% of the capital balance) for her interest. This
amount is $4,869 in excess of the capital account. Since Postner is only
entitled to a 34% share of profits and losses, the additional $4,869 must
indicate that the partnership as a whole is undervalued by $14,321
(4,869/34%). Only in that circumstance would the extra payment to Postner be
justified:
28.
c

b. (c

1/1/11 Goodwill ...............................................................

O'Donnell, Capital (15%) ................................
Reese, Capital (51%) ......................................
Postner, Capital (34%) ...................................
(To recognize implied goodwill.)

14,321

1/1/11 Postner, Capital ...................................................

Cash ...............................................................
(To record final distribution to Postner.)

53,562

2,148
7,304
4,869

53,562