Professional Documents
Culture Documents
ATIENZA Operations
ATIENZA Operations
P
Salary 80,000.00
Interest (Average Capital x 7%) 9,800.00
Bonus (360,000x6% for P, 12% for Q) 21,600.00
Sub Total 111,400.00
Remainder (60% for P, 40% for Q) 53,160.00
Total Net Income Allocated 164,560.00
P
Salary 80,000.00
Interest (Average Capital x 7%) 9,800.00
Bonus (240,000x6% for P, 12% for Q) 14,400.00
Sub Total 104,200.00
Remainder (60% for P, 40% for Q) (5,880.00)
Total Net Income Allocated 98,320.00
P
Salary 80,000.00
Interest (Average Capital x 7%) 9,800.00
Sub Total 89,800.00
Remainder (60% for P, 40% for Q) (123,300.00)
Total Net Income Allocated (33,500.00)
TO PARTNERS
Q TOTAL Computations:
100,000.00 180,000.00 Remainder:
16,800.00 26,600.00 Net Income
43,200.00 64,800.00 Less: Sub Total
160,000.00 271,400.00 Remainder
35,440.00 88,600.00
195,440.00 360,000.00
Q TOTAL Computations:
100,000.00 180,000.00 Remainder:
16,800.00 26,600.00 Net Income
28,800.00 43,200.00 Less: Sub Total
145,600.00 249,800.00 Remainder
(3,920.00) (9,800.00)
141,680.00 240,000.00
Q TOTAL Computations:
100,000.00 180,000.00 Remainder:
16,800.00 26,600.00 Net loss
116,800.00 206,600.00 Less: Sub Total
(123,300.00) (246,600.00) Remainder
(6,500.00) (40,000.00)
360,000.00
271,400.00
88,600.00
240,000.00
(249,800.00)
(9,800.00)
(40,000.00)
206,600.00
(246,600.00)