Solution DDL Partnership Practice Problem Cash Priority Program v2

Download as pdf or txt
Download as pdf or txt
You are on page 1of 1

DLL Partnership

Statement of Liquidation
For the period January to March 2019
Accounts Furnitures & Accounts Dina, Capital Lee, Capital Ly Go, Capital
Cash Inventories Loan - Dina Loan - Ly Go
Receivable Fixtures, net Payable (35%) (35%) (30%)
Balances before liquidation 10,000 100,000 80,000 200,000 15,000 5,000 2,000 120,000 90,000 158,000
Realization of Accounts Receivable in January 25,000 (50,000) (8,750) (8,750) (7,500)
Payment of Accounts Payable (15,000) (15,000)
Balances before cash distribution 20,000 50,000 80,000 200,000 - 5,000 2,000 111,250 81,250 150,500
Partial Cash Distribution in January (15,000) (2,000) (13,000)
Balances 5,000 50,000 80,000 200,000 - 5,000 - 111,250 81,250 137,500
Realization of Accounts Receivable in February 30,000 (50,000) (7,000) (7,000) (6,000)
Realization of Inventories in February 10,000 (40,000) (10,500) (10,500) (9,000)
Balances before cash distribution 45,000 - 40,000 200,000 - 5,000 - 93,750 63,750 122,500
Partial Cash Distribution in February (40,000) (1,154) (38,846)
Balances 5,000 - 40,000 200,000 - 3,846 - 93,750 63,750 83,654
Realization of Inventories in March 10,000 (40,000) (10,500) (10,500) (9,000)
Realization of Furnitures & Fixtures in February 100,000 (200,000) (35,000) (35,000) (30,000)
Balances before cash distribution 115,000 - - - - 3,846 - 48,250 18,250 44,654
Final Cash Distribution (115,000) - - - - (3,846) - (48,250) (18,250) (44,654)
Balances - - - - - - - - - -

DLL Partnership
Cash Priority Program
Cash Payment
Dina Lee Ly Go Dina (35%) Lee (35%) Ly Go (30%)
Capital Balances 120,000 90,000 158,000
Loan Balances 5,000 - 2,000
Total Interest 125,000 90,000 160,000
P/L Ratio 35% 35% 30%
Loss Absorption Ability 357,143 257,143 533,333
Excess of Loss Absorption Ability over other partners (176,190) Priority 1 52,857
Balance 357,143 257,143 357,143
Excess of Loss Absorption Ability over other partners (100,000) (100,000) Priority 2 35,000 30,000
Balance 257,143 257,143 257,143 Total 35,000 - 82,857

You might also like