In: Accounting
Adams, Peters, and Blake share profits and losses for their APB Partnership in a ratio of 2:3:5. When they decide to liquidate, the balance sheet is as follows: Assets Liabilities and Equities Cash $ 44,000 Liabilities $ 48,000 Adams, Loan 10,800 Adams, Capital 59,400 Other Assets 208,000 Peters, Capital 81,000 Blake, Capital 74,400 Total Assets $ 262,800 Total Liabilities & Equities $ 262,800 Liquidation expenses are expected to be negligible. No interest accrues on loans with partners after termination of the business. Required: Prepare a cash distribution plan for the APB Partnership. Please follow the practical guidelines when completing this worksheet.
APSB PastnerShip | ||||||
Cash Distribution Plan | ||||||
Particular | Loss Absorption potential | Capital Account | ||||
Adans | Peter | Blake | Adans | Peter | Blake | |
P/L Percentage | 20% | 30% | 50% | |||
PreliquadationCapitall Balance | $59,400 | $81,000 | $74,400 | |||
Loans to Adans | -$10,800 | |||||
Total | $48,600 | $81,000 | $74,400 | |||
Loss Absorption Potential | $297,000 | $270,000 | $148,800 | |||
Decrease LAP (297000-270000) | $27,000 | $0 | $5,400 | $0 | $0 | |
$270,000 | $270,000 | $148,800 | $43,200 | $81,000 | $74,400 | |
Decrease LAP | $121,200 | $121,200 | $0 | $24,240 | $40,560 | $0 |
Balance | $148,800 | $148,800 | $148,800 | $18,960 | $40,440 | $74,400 |
Computation of Loss Apsorption potential | |||
Particular | Adans | Peter | Blake |
Loss Absorption Potential | 27000 | ||
(297000-270000) | |||
Reduce Proportionately in Capital Account | 5400 | ||
(2700*20% | |||
Loss Absorption Capital | 121200 | ||
(270000-148800) | |||
Reduce Propotionately in Capital Account | 24240 | 36360 |
Computation of Loss Apsorption potential | |||
Particular | Adans | Peter | Blake |
Capital | 59400 | 81000 | 74400 |
Loss Sharing Ratio | 20% | 30% | 50% |
Loss Absorption potential=Capital/Loss Sharing Ratio | 297000 | 270000 | 148800 |