|
|
|
|
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 |
|
|
|