12-2A (Algo) Allocating partnership income and loss; sequential years LO P2 Watts and Lyon are forming a partnership. Watts invests $28,000 and Lyon invests $52,000. The partners agree that Watts will work one-fourth of the total time devoted to the partnership and Lyon will work three-fourths. They have discussed the following alternative plans for sharing income and loss: (a) in the ratio of their initial capital investments; (b) in proportion to the time devoted to the business; (c) a salary allowance of $18,000 per year to Lyon and the remaining balance in accordance with the ratio of their initial capital investments, or (d) a salary allowance of $18,000 per year to Lyon, 11% interest on their initial capital investments, and the remaining balance shared equally. The partners expect the business to perform as follows: Year 1, $18,000 net loss; Year 2, $45,000 net income; and Year 3, $75,000 net income Required: Complete the tables, one for each of the first three years, by showing how to allocate partnership income or loss to the partners under each of the four plans being considered. (Enter all allowances as positive values. Enter losses and capital deficits, if any, as negative values. Do not round intermediate calculations. Round final answer to the nearest whole dollar.) Complete this question by entering your answers in the tabs below. Year 1 Year 2 Year 3 Complete the tables, one for each of the first three years, by showing how to allocate partnership income or loss to the partners under each of the four plans being considered. Year 1 Year 2 Year 3 Complete the tables, one for each of the first three years, by showing how to allocate partnership income or loss to the partners under each of the four plans being considered. Year 1 Plan (a) Net Income (loss) Balance allocated in proportion to initial investments Balance of income (loss) Shares to the partners Plan (b) Net Income (loss) Balance allocated in proportion to time devoted Balance of income (loss) Shares to the partners Plan (c) Net Income (loss) Salary allowances Balance of income (loss) Balance allocated in proportion to initial investments Watts Lyon Total $ (18,000) 0 $ (18,000) S 0 S 0 Watts Lyon Total $ (18,000) 0 $ 0 $ 0 Watts Lyon Total S (18,000) 0 0 time devoted Balance of income (loss) Shares to the partners Plan (c) Net Income (loss) Salary allowances Balance of income (loss) Balance allocated in proportion to initial investments Balance of income (loss) Shares to the partners Plan (d) Net Income (loss) Salary allowances Balance of income (loss) Interest allowances Balance of income (loss) $ Watts Lyon 0 $ Total 0 $ (18,000) 0 0 $ 0 0 $ 0 $ Watts Lyon Total $ (18,000) Balance allocated equally 0 Balance of income (loss) $ 0 Shares to the partners S $ 0 $ 0 Year 2 > Year 1 Year 2 Year 3 Complete the tables, one for each of the first three years, by showing how to allocate partnership income or loss to the partners under each of the four plans being considered. Year 2 Plan (a) Net Income (loss) Balance allocated in proportion to initial investments Balance of income (loss) Watts Lyon Total $ 45,000 0 $ 45,000 Shares to the partners 0 $ 0 Plan (b) Watts Lyon Total Net Income (loss). $ 45,000 Balance allocated in proportion to 0 time devoted Balance of income (loss) Shares to the partners 59 Plan (c) Watts Lyon Net Income (loss) Total $ 45.000 Salary allowances Balance of income (loss) Balance allocated in proportion to initial investments Balance allocated in proportion to time devoted Balance of income (loss) Shares to the partners Plan (c) Net Income (loss) Salary allowances Balance of income (loss) Balance allocated in proportion to initial investments Balance of income (loss) Shares to the partners Plan (d) Net Income (loss) Salary allowances Balance of income (loss) Interest allowances Balance of income (loss) Balance allocated equally Balance of income (loss) Shares to the partners 0 0 0 Watts Lyon Total $ 45,000 0 S 45,000 S 0 0 $ 0 Watts Lyon Total $ 45,000 0 0 15 0 S 0 S 0 Year 1 Year 2 Year 3 Complete the tables, one for each of the first three years, by showing how to allocate partnership income or loss to the partners under each of the four plans being considered. Year 3 Plan (a) Net Income (loss) Balance allocated in proportion to initial investments Balance of income (loss) Shares to the partners Plan (b) Net Income (loss) Balance allocated in proportion to time devoted Balance of income (loss). Shares to the partners Plan (c) Net Income (loss) Salary allowances Watts Lyon Total $ 75,000 0 $ 75,000 0 $ 0 Watts Lyon Total $ 75,000 0 05 Watts Lyon Total 75.000 Balance of income (loss) Balance allocated in proportion to initial investments Balance allocated in proportion to time devoted Balance of income (loss) Shares to the partners Plan (c) Net Income (loss) Salary allowances Balance of income (loss) Balance allocated in proportion to initial investments Balance of income (loss) Shares to the partners Plan (d) Net Income (loss) Salary allowances Balance of income (loss) Interest allowances Balance of income (loss) Balance allocated equally Balance of income (loss) Shares to the partners