Rialubin Rabena Dela Cruz Total

Average Capital Balances 90000 70000 80000 240000

Remainder 72000 56000 64000 192000
Profit 18000 14000 16000 48000

Rialubin Rabena Dela Cruz Total

Beginning Capital Balances 80000 80000 90000 250000
Bonus 10 % 5000 5000
Remainder 65600 65600 73800 205000
Profit 19400 14400 16200 50000

Rialubin Rabena Dela Cruz Total

Interest 10 % 80000 80000 90000 250000
8000 8000 9000 25000
(35000-25000)=60000
(20000)) (20000)) (20000)) (60000))
(12000)) (12000)) (11000)) ( 35000))

DATE Riabulin Capital

1-Jan 80000 3/12/ 20000
1-Apr 100000 3/12/ 25000
1-Jul 90000 6/12/ 45000
90000

Rabena Capital
DATE
1-Jan 80000 4/12/ 26667
1-May 65000 4/12/ 43333
70000

Dela Cruz Capital

DATE
1-Jan 90000 8/12/ 60000
1-Sep 60000 4/12/ 20000
80000

RATI0
Riabulin 0.38
Rabena 0.29
Dela Cruz 0.33
TOTAL 240000

OPIANA, JANELLE KELSEY C.