1. When Capitals Are Fixed
Calculation of Opening Capital
X Y
Closing capital 4,80,000 6,00,000
Add:withdrawal 2,40,000 60,000
Less: Add capital (1,20,000) (3,00,000)
Opening capital 6,00,000 3,60,000
Calculation of Interest on capital
X Y
Interest on capital 36,000 21,600
Add: Int on add capital 6600 9000
(1,20,000*6%*11/12) (3,00,000*6%*6/12)
Less:Interest on capital ( 7200) (3300)
(2,40,000*6%*6/12) (60,000*6%*11/12)
Total 35,400 27,300
2. When Capitals Are Fluctuating
Calculation of Opening capital
X Y
Closing capital 4,80,000 6,00,000
Add;withdrawal of capital 2,40,000 60,000
Drawings 1,20,000 60,000
Less: Add capital (1,20,000) (3,00,000)
Share of profit (1,44,000) (96,000)
Opening capital 5,76,000 3,24,000
Calculation of Interest on Capital
X Y
Interest on opening capital 34560 19440
Add;Interest on add capital 6600 9000
(1,20,000*6%*11/12) (3,00,000*6%*6/12)
Less: Interest on capital withdrawn (7200) (3300)
Total 33,960 25140