Question

LLC Net Income and Statement of Members' Equity Marvel Media, LLC, has three members: WLKT Partners, Madison Sanders, and Observer Newspaper, LLC. On January 1, 20Y2, the three members had equity of $210,000, $55,000, and $125,000, respectively. WLKT Partners contributed an additional $50,000 to Marvel, Media, LLC, on June 1, 20Y2. Madison Sanders received an annual salary allowance of $121,800 during 20Y2. The members’ equity accounts are also credited with 12% interest on each member's January 1 capital balance. Any remaining income is to be shared in the ratio of 4:3:3 among the three members. The revenues, expenses, and net income for Marvel Media, LLC, for 20Y2 were $517,337, $207,337 and $310,000 respectively. Amounts equal to the salary and interest allowances were withdrawn by the members. a. Determine the division of income among the three members. If an amount box does not require an entry, leave it blank.

Answer 1

Answer

• I’ve shown below how to determine the income distribution. Enter the details accordingly as per requirement.

				Net Income
	WLKT partner	Madison Sanders	Observer Newspaper LLC	Distributed	To be distributed
Net Income					$310,000
Salary Allowance	$121,800	$0	$0	$121,800	$188,200
Interest on Capital at 12%	$25,200 [210000 x 12%]	$6,600 [55000 x 12%]	$15,000 [125000 x 12%]	$46,800	$141,400
$141400 shared in ratio of 4:3:3	$56,560 [141400 x 4/10]	$42,420 [141400 x 3/10]	$42,420 [141400 x 3/10]	$141,400	$0
Total Net Income distributed	$203,560	$49,020	$57,420	$310,000