Watts and Lyon are forming a partnership. Watts invests $31,500 and Lyon invests $58,500. 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 $15,000 per year to Lyon and the remaining balance in accordance with the ratio of their initial capital investments; or (d) a salary allowance of $15,000 per year to Lyon, 8% interest on their initial capital investments, and the remaining balance shared equally. The partners expect the business to perform as follows: Year 1, $20,000 net loss; Year 2, $50,000 net income; and Year 3, $83,334 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 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 Watts Lyon Total Plan (a) Net Income (loss) $ (20,000) Balance allocated in proportion to initial investments 31,500/90,000 (7,200) 58,500/90,000 (12,800) (20,000) $ (12,800) $ (7,200) Watts $ 0 $ (20,000) Total $ (20,000) Lyon 1/4 5,000 3/4 15,000 20,000 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) $ 5,000 $ 15,000 Watts Lyon $ (40,000) $ 20,000 Total $ (20,000) 15,000 35,000 $ 15,000 Balance allocated in proportion to initial investments 2/3 0 $ 35,000 15,000 $ 0 $ 15,000 $ Watts Lyon Total $ (20,000) 0 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) 0 0 $ 0 Shares to the partners $ 01 $ 0 $ 0 Year 2 Watts Lyon Total Plan (a) Net Income (loss) $ 50,000 Balance allocated in proportion to initial investments 0 50,000 $ $ $ 0 $ 0 0 Watts Lyon Total $ 50,000 0 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) $ 0 $ 0 $ 0 Watts Lyon Total $ 50,000 0 Balance allocated in proportion to initial investments 0 $ 50,000 $ 0 $ 0 $ 0 Watts Lyon Total $ 50,000 0 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) o 0 $ 0 Shares to the partners $ 0 $ 0 $ 0 Year 3 Watts Lyon Total Plan (a) Net Income (loss) $ 83,334 Balance allocated in proportion to initial investments 0 $ 83,334 $ 0 $ 0 $ 0 Watts Lyon Total $ 83,334 0 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) $ 0 $ $ 0 Watts Lyon Total $ 83,334 0 Balance allocated in proportion to initial investments 0 Balance of income (loss) $ 0 Shares to the partners $ 0 $ $ 0 Watts Lyon Total $ 83,334 Plan (d) Net Income (loss) Salary allowances Balance of income (loss) 0 Interest allowances 0 Balance of income (loss) Balance allocated equally 0 Balance of income (loss) $ 0