Partnership Liquidation - Grp1

Download as pdf or txt
Download as pdf or txt
You are on page 1of 2

MC 7 - 1

40% 40% 20%


Cash OA A/P Ellaine, Capital Flor, Capital Gina, Capital
Balance before liquidation 25,000.00 180,000.00 52,000.00 40,000.00 65,000.00 48,000.00 First sales of non-cash asset 90,000.00
Less on Realization -16,000.00 -16,000.00 -8,000.00 Realizes 50,000.00
Balances 24,000.00 49,000.00 40,000.00 40,000.00
Allocate the Non-cash asset book value 90,000 -36,000.00 -36,000.00 -18,000.00 -90,000.00
Balances -12,000.00 13,000.00 22,000.00
Possible Deficient (Ellaine) 12,000.00 -8,000.00 -4,000.00
Payment to Partners - 5,000.00 18,000.00

LETTER A

MC 7 - 2

40% 40% 20%


Ellaine, Capital Flor, Capital Gina, Capital
Balances after loss on realization 24,000.00 49,000.00 40,000.00 Non-cash asset book value 90,000
Allocate the 93,000 -37,200.00 -37,200.00 -18,600.00 -93,000 Cash withheld 3,000
Balances -13,200.00 11,800.00 21,400.00 93,000
Possible Deficient (Ellaine) 13,200.00 -8,800.00 -4,400.00
Payment to Gina 0.00 - 17,000.00

LETTER B

MC 7 - 3
How should P14,000 be distibuted to Ellaine, Flor, Gina?
40% 40% 20%
Ellaine, Capital Flor, Capital Gina, Capital
14,000.00 5,600.00 5,600.00 2,800.00

LETTER D

MC 7 - 4

125,000.00
-20,000.00 Net loss
105,000.00
5,000.00 Unpaid Liab
110,000.00
-700.00 Cash
other assets 109,300.00
LETTER C

MC 7 - 5

Net Loss 20,000.00


Capital P/L Ratio 60%
Bal. 12,000.00
Capital of Aguas 25,000.00
Final Cap. of Aguas 13,000.00

Capital of Aguas 13,000.00


Amount Received in Final Settle. 19,000.00
Share on gain on Realization 6,000.00
P/L Ratio of Aguas 60%
Total gain on Realization 10,000.00
Other Assets 109,300.00
Cash on other assets 119,300.00

LETTER D

MC 7 - 6
60% 25% 15% Payment
Aguas Bernal Coral Aguas Bernal Coral
Capital Balances 13,000.00 45,000.00 47,000.00
Loss absorbtion balances 21,666.67 180,000.00 313,333.33
Allocation 1 -133,333.33 20,000.00
Balances 21,666.67 180,000.00 180,000.00
Allocation 2 -158,333.33 -158,333.33 - 39,583 23,750
Balances 21,666.67 21,666.67 21,666.67

Cash Received (Coral) 33,000.00


Allocation 1 20,000.00
Cash Received From Allocation 2 13,000.00

Total Cash Avail. for allocation 2 34,666.67


Share of Bernal 21,666.67

LETTER D

You might also like