After closing the revenue and expense accounts, the profit for the year ended December 31, 2021 of the Mo & Molly partnership is $111,000. The partnership agreement specifies that profits and losses will be shared using the following formula.

1.		Allocate salary allowances of $27,000 to Mo and $36,000 to Molly.
2.		Remaining profit (loss) is to be shared on a ratio of 2:1.

At the beginning of the year, Mos capital account had a balance of $30,000 and Mollys capital account had a balance of $24,000. Mo withdrew $1,800 cash per month while Molly withdrew $3,600 per month from the partnership.

Prepare a schedule to show how the profit will be allocated to the two partners.

MO & MOLLY Division of Profit Year Ended December 31, 2021
		Mo			Molly			Total
Profit		$			$			$
Salary allowance
Mo
Molly
Total
Profit remaining for allocation
Fixed ratio
Mo
Molly
Total
Profit remaining for allocation
Profit allocated to the partners		$			$			$

eTextbook and Media

Prepare a statement of partners equity for the year. (List items that increase partner's equity first.)

MO & MOLLY Statement of Partners Equity Year Ended December 31, 2021
		Mo		Molly		Total
DrawingsGross Profit / (Loss)Capital, January 1Total ExpensesProfit / (Loss)ExpensesTotal RevenuesCapital, December 31RevenuesInvestments		$		$		$
AddLess:
RevenuesTotal ExpensesExpensesProfit / (Loss)Capital, January 1Total RevenuesDrawingsGross Profit / (Loss)InvestmentsCapital, December 31
Capital, December 31InvestmentsProfit / (Loss)DrawingsRevenuesTotal ExpensesTotal RevenuesExpensesCapital, January 1Gross Profit / (Loss)
AddLess: DrawingsProfit / (Loss)ExpensesCapital, January 1Total RevenuesCapital, December 31InvestmentsTotal ExpensesGross Profit / (Loss)Revenues
Capital, December 31Gross Profit / (Loss)Capital, January 1ExpensesProfit / (Loss)Total ExpensesTotal RevenuesDrawingsInvestmentsRevenues		$		$		$