ACCT 5346:ADVANCED ACCOUNTING>CUSTOM<
ACCT 5346:ADVANCED ACCOUNTING>CUSTOM<
13th Edition
ISBN: 9781307158120
Author: HOYLE SCHAEFE
Publisher: MCG/CREATE
bartleby

Concept explainers

Question
Book Icon
Chapter 15, Problem 31P

Part A

To determine

Prepare a pre-distribution plan for the partnership.

Part A

Expert Solution
Check Mark

Explanation of Solution

Pre-distribution plan for the partnership

Pre-distribution plan
   
Available CashAmountRecipient
First $                                              40,000The firm pays all its liabilities of $40,000
Next $                                              32,000The firm pays $32,000 to person C
Next $                                              32,000The firm pays $32,000 distributed between person F and person C in the ratio of 75:25
Further cash balances The firm pays all further cash balances distributed between person F, person W and person C in the ratio of 60:20:20

Table: (1)

Working note

Calculate the maximum allocated loss for the partners

MaximumallocatedlosstopersonF=$129,00060%=$129,000×10060=$12,900,00060=$215,000

Now calculate for other partners

MaximumallocatedlosstopersonW=$35,00020%=$35,000×10020=$3,500,00020=$175,000

Now calculate for other partners

MaximumallocatedlosstopersonC=$75,00020%=$75,000×10020=$7,500,00020=$375,000

Person W has least maximum allocated loss and hence is considered first.

Calculate the loss share of all the partners

LosssharetopersonF=$175,000×60%=$105,000LosssharetopersonWandpersonC=$175,000×20%=$35,000

Calculate the ending capital balances of partners

ParticularsPerson FPerson WPerson C
    
Beginning balance $  129,000 $    35,000 $   75,000
Loss distribution $ (105,000) $   (35,000) $ (35,000)
Ending capital balance $    24,000 $              - $   40,000

Table: (2)

Calculate maximum loss allocated to each partner

MaximumallocatedlosstopersonF=$24,00075%=$24,000×10075=$2,400,00075=$32,000

Now, calculate for other partners

MaximumallocatedlosstopersonC=$40,00025%=$40,000×10025=$4,000,00025=$160,000

Person F has least maximum allocated loss and hence is considered first.

Calculate the loss share of all the partners

LosssharetopersonF=$32,000×75%=$24,000Lossshareto personC=$32,000×25%=$8,000

Calculate the ending capital balances of partners

ParticularsPerson FPerson C
   
Beginning balance $    24,000 $    40,000
Loss distribution $  (24,000) $     (8,000)
Ending capital balance $             - $    32,000

Table: (3)

Calculate the updated balances of partners after all loss adjustment

ParticularsPerson FPerson WPerson C
    
Beginning balance $  129,000 $    35,000 $   75,000
Assumed loss of $175,000 $ (105,000) $   (35,000) $ (35,000)
Updated balance $    24,000 $              - $   40,000
Assumed loss of $32,000 $  (24,000)  $   (8,000)
Updated balances $             - $              - $   32,000

Table: (4)

Part B

To determine

Prepare a final statement of liquidation for the partnership using the predistribution plan to determine payments of cash to partners based on safe capital balances.

Part B

Expert Solution
Check Mark

Explanation of Solution

Final statement of liquidation for the partnership using the predistribution plan to determine payments of cash to partners based on safe capital balances

ParticularsPerson FPerson WPerson CCashNon cash assetsLiabilities
       
Beginning balance $  129,000 $    35,000 $   75,000 $     60,000 $  219,000 $  40,000
Distribute safe balances $             - $              - $ (12,000) $    (12,000) $             - $            -
Updated balances $  129,000 $    35,000 $   63,000 $     48,000 $  219,000 $  40,000
Loss on the sale of non cash assets $  (20,400) $     (6,800) $   (6,800) $     60,000 $  (94,000) 
Updated balances $  108,600 $    28,200 $   56,200 $   108,000 $  125,000 $  40,000
Payment of liabilities    $    (40,000)  $ (40,000)
Updated balances $  108,600 $    28,200 $   56,200 $     68,000 $  125,000 $            -
Distribute safe capital balances $  (28,800) $     (1,600) $ (29,600) $    (60,000) $             - $            -
Updated balances $    79,800 $    26,600 $   26,600 $       8,000 $  125,000 $            -
Sale of non cash assets $  (44,400) $   (14,800) $ (14,800) $     51,000 $(125,000) 
Updated balances $    35,400 $    11,800 $   11,800 $     59,000 $             - $            -
Liquidation expenses $    (3,600) $     (1,200) $   (1,200) $      (6,000)  
 Updated balances $    31,800 $    10,600 $   10,600 $     53,000 $             - $            -
 Distribute remaining cash balance to partners $  (31,800) $   (10,600) $ (10,600) $    (53,000)  
 Closing balance $             - $              - $            - $               - $             - $            -

Table: (5)

Working note

Calculate safe balances according to pre distribution plan

ParticularsPerson FPerson WPerson CCashNon cash assetsLiabilities
       
Beginning balance $  129,000 $    35,000 $   75,000 $     60,000 $  219,000 $              40,000
Liabilities    $    (40,000)  $            (40,000)
Liquidation expense $    (4,800) $     (1,600) $   (1,600) $      (8,000)  
Loss on non cash assets $(131,400) $   (43,800) $ (43,800)  $(219,000) 
Potential balances $    (7,200) $   (10,400) $   29,600 $     12,000 $             - $                       -
Assume person F and Person W re insolvent $      7,200 $    10,400 $ (17,600)   
Safe balances $             - $              - $   12,000 $     12,000 $              - $                       -

Table: (6)

Calculate distribution of safe balances

ParticularsPerson FPerson WPerson CCashNon cash assetsLiabilities
       
Beginning balance $  129,000 $    35,000 $   75,000 $     60,000 $  219,000 $              40,000
Distribute safe balances $             - $              - $ (12,000) $    (12,000) $             - $                       -
Updated balances $  129,000 $    35,000 $   63,000 $     48,000 $  219,000 $              40,000

Table: (7)

Calculate the total negative balances to cover the deficit

NegativebalancesofpersonFandpersonW=$7,200+$10,400=$17,600

Calculate the amount of loss on the sale of non cash assets

Lossonthesaleofnoncashassets=$94,000$60,000=$34,000

Calculate safe balances after the transaction

ParticularsPerson FPerson WPerson CCashNon cash assetsLiabilities
       
Beginning balance $  129,000 $    35,000 $   75,000 $     60,000 $  219,000 $              40,000
Distribute safe balances $             - $              - $ (12,000) $    (12,000) $             - $                       -
Updated balances $  129,000 $    35,000 $   63,000 $     48,000 $  219,000 $              40,000
Loss on the sale of non cash assets $  (20,400) $     (6,800) $   (6,800) $     60,000 $  (94,000) 
Updated balances $  108,600 $    28,200 $   56,200 $   108,000 $  125,000 $              40,000

Table: (8)

Calculate the balances after the payment of liabilities

ParticularsPerson FPerson WPerson CCashNon cash assetsLiabilities
       
Beginning balance $  129,000 $    35,000 $   75,000 $     60,000 $  219,000 $  40,000
Distribute safe balances $             - $              - $ (12,000) $    (12,000) $             - $            -
Updated balances $  129,000 $    35,000 $   63,000 $     48,000 $  219,000 $  40,000
Loss on the sale of non cash assets $  (20,400) $     (6,800) $   (6,800) $     60,000 $  (94,000) 
Updated balances $  108,600 $    28,200 $   56,200 $   108,000 $  125,000 $  40,000
Payment of liabilities    $    (40,000)  $ (40,000)
Updated balances $  108,600 $    28,200 $   56,200 $     68,000 $  125,000 $            -

Table: (9)

Calculate the balance after the sale of non cash assets

ParticularsPerson FPerson WPerson CCashNon cash assetsLiabilities
       
Beginning balance $  129,000 $    35,000 $   75,000 $     60,000 $  219,000 $  40,000
Distribute safe balances $             - $              - $ (12,000) $    (12,000) $             - $            -
Updated balances $  129,000 $    35,000 $   63,000 $     48,000 $  219,000 $  40,000
Loss on the sale of non cash assets $  (20,400) $     (6,800) $   (6,800) $     60,000 $  (94,000) 
Updated balances $  108,600 $    28,200 $   56,200 $   108,000 $  125,000 $  40,000
Payment of liabilities    $    (40,000)  $ (40,000)
Updated balances $  108,600 $    28,200 $   56,200 $     68,000 $  125,000 $            -
Distribute safe capital balances $  (28,800) $     (1,600) $ (29,600) $    (60,000) $             - $            -
Updated balances $    79,800 $    26,600 $   26,600 $       8,000 $  125,000 $            -
Sale of non cash assets $  (44,400) $   (14,800) $ (14,800) $     51,000 $(125,000) 
Updated balances $    35,400 $    11,800 $   11,800 $     59,000 $              - $            -

Table: (10)

Calculate the balance after the payment of liquidation expenses

ParticularsPerson FPerson WPerson CCashNon cash assetsLiabilities
       
Beginning balance $  129,000 $    35,000 $   75,000 $     60,000 $  219,000 $  40,000
Distribute safe balances $             - $              - $ (12,000) $    (12,000) $             - $            -
Updated balances $  129,000 $    35,000 $   63,000 $     48,000 $  219,000 $  40,000
Loss on the sale of non cash assets $  (20,400) $     (6,800) $   (6,800) $     60,000 $  (94,000) 
Updated balances $  108,600 $    28,200 $   56,200 $   108,000 $  125,000 $  40,000
Payment of liabilities    $    (40,000)  $ (40,000)
Updated balances $  108,600 $    28,200 $   56,200 $     68,000 $  125,000 $            -
Distribute safe capital balances $  (28,800) $     (1,600) $ (29,600) $    (60,000) $             - $            -
Updated balances $    79,800 $    26,600 $   26,600 $       8,000 $  125,000 $            -
Sale of non cash assets $  (44,400) $   (14,800) $ (14,800) $     51,000 $(125,000) 
Updated balances $    35,400 $    11,800 $   11,800 $     59,000 $              - $            -
Liquidation expenses $    (3,600) $     (1,200) $   (1,200) $      (6,000)  
Updated balances $    31,800 $    10,600 $   10,600 $     53,000 $              - $            -

Table: (11)

Part C

To determine

Prepare journal entries to record the liquidation transactions reflected in the final statement of liquidation.

Part C

Expert Solution
Check Mark

Explanation of Solution

Journal entries to record the liquidation transactions reflected in the final statement of liquidation

DateAccounts and ExplanationPost Ref.Debit AmountCredit Amount
     
 Person C's Capital  $         12,000 
 Cash   $           12,000
     
 (To record the cash payments made according to predistribution plan)   
     
 Cash  $         60,000 
 Person F's Capital  $         20,400 
 Person W's Capital  $           6,800 
 Person C's Capital  $           6,800 
 Non cash assets   $           94,000
     
 (To record non cash assets sold with losses allocated to partners)   
     
 Liabilities  $         40,000 
 Cash   $           40,000
     
 (To record the payment of liabilities)   
     
 Person F's Capital  $         28,800 
 Person W's Capital  $           1,600 
 Person C's Capital  $         29,600 
 Cash   $           60,000
     
 (To record cash payments to partners according to predistribution partners)   
     
 Cash  $         51,000 
 Person F's Capital  $         44,400 
 Person W's Capital  $         14,800 
 Person C's Capital  $         14,800 
 Non cash assets   $         125,000
     
 (To record the sale of non cash assets allocated to partners)   
     
 Person F's Capital  $           3,600 
 Person W's Capital  $           1,200 
 Person C's Capital  $           1,200 
 Cash   $             6,000
     
 (To record the payment of liquidation expenses)   
     
 Person F's Capital  $         31,800 
 Person W's Capital  $         10,600 
 Person C's Capital  $         10,600 
 Cash   $           53,000
     
 (To record final cash payment to partners)   
     

Table: (12)

Want to see more full solutions like this?

Subscribe now to access step-by-step solutions to millions of textbook problems written by subject matter experts!
Students have asked these similar questions
The following balance sheet is for a local partnership in which the partners have become very unhappy with each other. To avoid more conflict, the partners have decided to cease operations and sell all assets. Using this information, answer the following questions. Each question should be viewed as an situation related to the partnership’s liquidation. The $10,000 cash that exceeds the partnership liabilities is to be disbursed immediately. If profits and losses are allocated to Adams, Baker, Carvil, and Dobbs on a 2:3:3:2 basis, respectively, how will the $10,000 be divided? The $10,000 cash that exceeds the partnership liabilities is to be disbursed immediately. If profits and losses are allocated on a 2:2:3:3 basis, respectively, how will the $10,000 be divided? The building is immediately sold for $70,000 to give total cash of $110,000. The liabilities are then paid, leaving a cash balance of $80,000. This cash is to be distributed to the partners. How much of this money will each…
The partnership of Frick, Wilson, and Clarke has elected to cease all operations and liquidate its business property. A balance sheet drawn up at this time shows the following account balances: Cash - $66,000 Noncash - $231,000 Liabilities - $46,000 Frick, capital (60%) - $135,000 Wilson, capital (20%) - $37,000 Clarke, capital (20%) - $79,000 The following transactions occured in liquidating its business: Distributed safe payments of cash immediately to the partners. Liquidation expenses of $10,000 are estimated as a basis for this computation. Sold noncash assets with a book value of $98,000 for $66,000. Paid all liabilities. Distributed safe payments of cash again. Sold remaining noncash assets for $53,000. Paid actual liquidation expenses of $8,000 only. Distributedremainingcashtothepartnersandclosedthefinancialrecordsofthebusinesspermanently. Produce a final statement of liquidation for this partnership using the predistribution plan to determine payments of…
The partnership of Frick, Wilson, and Clarke has elected to cease all operations and liquidate its business property. A balance sheet drawn up at this time shows the following account balances:                 Cash $ 64,000   Liabilities $ 44,000 Noncash assets   225,000   Frick, capital (60%)   132,000         Wilson, capital (20%)   36,000         Clarke, capital (20%)   77,000 Total assets $ 289,000   Total liabilities and capital $ 289,000     Part A Prepare a predistribution plan for this partnership.   Part B The following transactions occur in liquidating this business: Distributed safe payments of cash immediately to the partners. Liquidation expenses of  $9,000 are estimated as a basis for this computation. Sold noncash assets with a book value of $96,000 for $64,000. Paid all liabilities. Distributed safe payments of cash again. Sold remaining noncash assets for $52,000. Paid actual liquidation expenses of $7,000 only. Distributed remaining cash to the…
Knowledge Booster
Background pattern image
Accounting
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, accounting and related others by exploring similar questions and additional content below.
Similar questions
SEE MORE QUESTIONS
Recommended textbooks for you
Text book image
SWFT Corp Partner Estates Trusts
Accounting
ISBN:9780357161548
Author:Raabe
Publisher:Cengage
Text book image
Century 21 Accounting Multicolumn Journal
Accounting
ISBN:9781337679503
Author:Gilbertson
Publisher:Cengage
Text book image
SWFT Comprehensive Volume 2019
Accounting
ISBN:9780357233306
Author:Maloney
Publisher:Cengage
Text book image
Century 21 Accounting General Journal
Accounting
ISBN:9781337680059
Author:Gilbertson
Publisher:Cengage
Text book image
College Accounting, Chapters 1-27
Accounting
ISBN:9781337794756
Author:HEINTZ, James A.
Publisher:Cengage Learning,