| 
 
 | 
| 
 | 
Frick, Capital | 
Wilson, Capital | 
Clarke, Capital | 
 
| Beginning
balances | 
 | 
 | 
 | 
 
| Loss | 
 | 
 | 
 | 
 
| Step one
balances | 
0 | 
0 | 
0 | 
 
| Loss | 
 | 
 | 
 | 
 
| Step two
balances | 
0 | 
0 | 
0 | 
 
| Loss | 
 | 
 | 
 | 
 
| Step three balances | 
0 | 
0 | 
0 | 
 
 
 | 
 
 
| Part
B | 
 
| The following
transactions occur in liquidating this business: | 
 
 
| 1. | 
Distributed
cash based on safe capital balances immediately to the partners.
Liquidation expenses of $9,000 are estimated as a basis for this
computation. | 
 
| 2. | 
Sold noncash
assets with a book value of $96,000 for $64,000. | 
 
| 3. | 
Paid all
liabilities. | 
 
| 4. | 
Distributed
cash based on safe capital balances again. | 
 
| 5. | 
Sold remaining
noncash assets for $52,000. | 
 
| 6. | 
Paid actual
liquidation expenses of $7,000 only. | 
 
| 7. | 
Distributed
remaining cash to the partners and closed the financial records of
the business permanently. | 
 
 
   
| 
 Produce a final statement of liquidation for this partnership
using the predistribution plan to determine payments of cash to
partners based on safe capital balances. (Do not round
intermediate calculations.) 
 | 
 
 
 | 
 
 | 
| 
FRICK, WILSON, AND CLARKE | 
 
| 
Schedule of Partnership Liquidation | 
 
| 
Final Balances | 
 
| 
 | 
Cash | 
Noncash Assets | 
Liabilities | 
Frick, Capital (60%) | 
Wilson, Capital (20%) | 
Clarke, Capital (20%) | 
 
| Beginning
balances | 
$64,000 | 
$225,000 | 
$44,000 | 
$132,000 | 
$36,000 | 
$77,000 | 
 
| 
Distribution | 
 | 
 | 
 | 
 | 
 | 
 | 
 
| Updated
balances | 
$64,000 | 
$225,000 | 
$44,000 | 
$132,000 | 
$36,000 | 
$77,000 | 
 
| Noncash
assets sold | 
 | 
 | 
 | 
 | 
 | 
 | 
 
| Updated
balances | 
$64,000 | 
$225,000 | 
$44,000 | 
$132,000 | 
$36,000 | 
$77,000 | 
 
| All
liabilities are paid | 
 | 
 | 
 | 
 | 
 | 
 | 
 
| Updated
balances | 
$64,000 | 
$225,000 | 
$44,000 | 
$132,000 | 
$36,000 | 
$77,000 | 
 
| First
(remainder of first distribution) | 
 | 
 | 
 | 
 | 
 | 
 | 
 
| Next | 
 | 
 | 
 | 
 | 
 | 
 | 
 
| Next | 
 | 
 | 
 | 
 | 
 | 
 | 
 
| Updated
balances | 
$64,000 | 
$225,000 | 
$44,000 | 
$132,000 | 
$36,000 | 
$77,000 | 
 
| Noncash
assets sold | 
 | 
 | 
 | 
 | 
 | 
 | 
 
| Updated
balances | 
$64,000 | 
$225,000 | 
$44,000 | 
$132,000 | 
$36,000 | 
$77,000 | 
 
| Paid
liquidation expenses | 
 | 
 | 
 | 
 | 
 | 
 | 
 
| Updated
balances | 
$64,000 | 
$225,000 | 
$44,000 | 
$132,000 | 
$36,000 | 
$77,000 | 
 
| Final distribution based on
ending capital account balances | 
 | 
 | 
 | 
 | 
 | 
 | 
 
| Ending balance | 
$64,000 | 
$225,000 | 
$44,000 | 
$132,000 | 
$36,000 | 
$77,000 | 
 
 
 | 
 
 
 | 
 
 
 |