Professional Documents
Culture Documents
Navarro
COA 1-L
Problem 3-5 (Installment Liquidation)
Partners O’neal and Shaq have decided to liquidate their business. The ledger shows the following account balances:
The 12 percent note payable to Shaq contains a provision that interest ceases accruing at the date the business terminates as a going concern. During
the first month of liquidation, half the inventory is sold for P40,000, and P10,000 of the accounts payable is paid. During the second month, the rest
of the inventory is sold for P30,000, and the remaining accounts payable are paid. Cash is distributed at the end of each month, and the liquidation is
completed at the end of the second month.
Required:
Prepare a statement of partnership realization and liquidation with a schedule of safe payments for the 2-month liquidation period.
SOLUTION:
Bal - 0 - - 0 - - 0 - - 0 -
Sched. 1
O’neal Shaq
80% 20%
Capital and Loan Balances 44,000 61,000
Possible loss 60,000 on remaining inventory (48,000) (12,000)
Assets are sold and cash is distributed to the partners in monthly installments during the course of liquidation as follows:
September P 7,500
October 20,000
November 45,000
December (final distribution) 15,000
Required:
a. Prepare a program to show how cash should be distributed by the liquidator during the entire course of liquidation.
b. Using the program developed above, prepare schedules summarizing the payments to be made to partners at the end of each month.
SOLUTION:
Cash Program Bal Cash payment
A B C D
Capital balances P 70,000 P 70,000 P 30,000 P 20,000
Loan balances 20,000 5,000 25,000 15,000
Proceeds from the sale of partnership assets during March and April by the one in charge of liquidation and
distribution of cash to partners at the end of each month are as follows:
Required:
a. Prepare a program to show how cash should be distributed during the entire course of liquidation.
b. Using the program above, prepare schedules summarizing the payments to be made to partners at the
end of March and April. Indicate what part of the payments is to be applied against loan balances and
against capital balances.
SOLUTION:
Cash A B C D
Avail For Distribution P
40,00
Priority II – To C And D (5,000) 2,5 P2,5
00 00
Priority III – To A, C, (25,000 15,000 5,0 5,0
And D ) 00 00
Excess (10,000 3,750 3,750 1,2 1,2
) 50 50
At the time the liquidation commences, expenses of P16,000 are anticipated as being necessary to dispose of all
property.
Required:
Prepare a cash distribution plan for this partnership.
SOLUTION:
33,500
14,500 29,000 -
Partnership Liquidation 100
Cash 150,000
North capital 30,900
South capital 10,300
East capital 20,600
West capital 41,200
Property and equipment 253,000
To record sale of property and equipment
Liabilities 74,000
Cash 74,0
To record payment of liabilities. 00
Cash 71,0
00
North capital (30% of P30,000 loss) 9,000
South capital (10%) 3,000
East capital (20%) 6,000
West capital (40%) 12,000
Inventory 101,0
To record inventory sold. 00
ANSWERS:
3-14 A
3-15 A
3-16 D
3-17 D
3-18 A
3-19 C
3-20 C
3-21 A
3-22 B
3-23 A
A 3-14.The Statement of Financial Position of the firm of AR, BR, CR, and DR, just prior to liquidation shows:
AR, loan P
1,000
AR, capital 5,50
0
BR, capital 5,15
0
CR, capital 6,85
0
DR, capital 4,50
0
AR, BR, CR, and DR share profits 4:3:2:1 respectively. Certain assets are sold for P6,000 and this is distributed to partners.
How much cash should CR receive?
a. P3,283 c. P2,717
b. P 0 d. P6,000
SOL AR BR CR DR
Capital Balances P 5,500 P 5,150 P 6,850 P4500
Loan Balances P 1,000 - - -
Total Interest P 6,500 P 5,150 P 6,850 P 4,500
Possible Loss (23,000-6,000) (P 5,100) (P 3,400) (P 1,700)
Balances (P 300) P 50 P 3,450 P 2800
Additional Loss To Br, Cr, Dr, 3:2:1 P 300 (P 150) (P 100) ( P 50)
Balances - (P 100) P 3,350 P 2750
Additional Loss To Cr, Dr 2:1 - P 100 (P 67) ( P 33)
Payment To Partners -0- -0- P3,283 P 2,717
Total Liabilities P 1,000
Total Capital P 22,000
Use the following date to answer questions 3-15 and 3-16 below:
The following Statement of Financial Position was prepared for the Tan, Lim and Wan Partnership on March 31, 2011:
Partnership Liquidation 103
The partnership is being liquidated by the sale of assets in installments. The first sale of non-cash assets having a book value
of P90,000 realizes P50,000.
A 3-15 The amount of cash each partner should receive in the first installment is:
D 3-16 As a separate case, assume that each partner properly received some cash after the second sale of assets. The
cash to be distributed amount to P14,000 from the third sale of assets, and unsold assets with a P6,000 book value remain.
How should the P14,000 be distributed to Tan, Lim and Wan, respectively?
a. P5,600; P 6,500; P2,800
b. P5,000; P 5,000; P4,000
c. P 0; P11,200; P2,800
d. P5,600; P 5,600; P2,800
D 3-17 Jacob, Santos and Hervas, partners, share net income and losses in the ratio of 5:3:2. The partners decided to
liquidate the partnership. Their Statement of Financial Position follows:
A 3-18 A Statement of Financial Position for the partnership of Dy, Sy and Lee, who share profits in the
ratio of 2:1:1, shows the following balances just before liquidation:
Cash P 12,000
Other Assets 59,500
Liabilities 20,000
Dy, capital 22,000
Sy, capital 15,500
Lee, capital 14,000
On the first month of the liquidation, certain assets are sold for P32,000. Liquidation expenses of P1,000 are
paid, and additional liquidation expenses are anticipated. Liabilities are paid amounting to P5,400, and sufficient
cash is retained to insure the payment to creditors before making payments to partners. On the first payment to
partners, Dy receives P6,250. The total cash distributed to the partners in the first installment is:
a. P20,000 b. P12,500 c P25,000 d. P10,000
BALANCES
SOL. DY SY LEE
Total interest P22,000 P15,500 P14,000 Profit and Loss ratio 2/4
1/4 1/4
Loan absorption balances 44,00 62,000 56,00
0 0
Priority I - to Sy _____ ( 6,000) _____
– –
Balances 44,00 56,000 56,00
0 0
Priority II - to Sy & Less _____ ( 12,000) ( 12,00
– 0)
Total P44,000 P44,000 P44,00
0
CASH PAYMENTS
DY SY LE
E
Priority I - to Sy (6,000 X 1/4) – 1,500 –
Priority II - to Sy (12,000 X 1/4) – 3,000 –
to Lee (12,000 X 1/4) _____ _____– _3,0
– 00
Total P P 4,500 P
– 3,000
C 3-19 DM, EM, and FM share profits in 5:3:2 ratio. Their capital accounts prior to liquidation (which is expected to
result in substantial gains) are as follows:
The partners wish to distribute cash as it becomes available so that the capital accounts may be brought into the profit and loss ratio as
rapidly as possible. Who is the partner to receive the first available cash and up to how much?
a. DM, up to P54,000 c. EM, up to P16,200
b. b. EM, up to P54,000 d. FM, up to P16,200
SOL.
Loss absorption bal.
DM
P36,000
(18000/50%
Em 90,000(27000/3
0%)
Partnership Liquidation 105
Excess of EM 54,000
Multiply by EM's Profit & Loss ratio ____30%
Priority I to EM P16,200
C 3-20.The firm of JJ, KK, LL, and MM decides to liquidate. Partners share profits and losses as follows:
JJ, 40%; KK, 35%; LL, 15%; and MM, 10%. The partnership trial balance on October 1, 2010 the date on which
liquidation begins, follows:
Debit Credit
Cash of P38,100 is available at the end of October. How much cash is distributed to the partners?
JJ KK LL MM
a. P7,350 P16,650 P 0 P5,100
b. P 0 P 7,350 P 0 P5,100
c. P 0 P 7,350 P16,650 P5,100
d. P 0 P 0 P16,650 P 0
SOL. BALANCES
JJ KK LL MM
Capital balances P 60,000 P 64,500 P 54,000 P 30,000
Loan balances _18,000 _30,000 ______
______–
Total interest _78,000 _94,500 _54,000
_30,000
Divided by Profit and Loss Ratio ____40% _____35% _____15% _____10%
Loss Absorption balances 195,000 270,000 360,000 300,000
Priority I to LL ______– ______– ( 60,000) ______
–
Balances 195,000 270,000 300,000 300,000
Priority II to LL, MM, 15:10 ______– ______– ( 30,000) ( 30,000
)
Balances 195,000 270,000 270,000 270,000
Priority II to KK, LL, MM, 35:15:10 ______– ( 75,000) ( 75,000) ( 75,000
)
Total P195,000 P195,000 P195,000 P195,000
CASH PAYMENT
JJ KK LL MM
Priority I to LL (30,000 X 15%) – – 9,000 –
Priority II to LL (30,000 X 15%) – – 4,500 –
to MM (30,000 X 10%) – – – 3,000
Priority II to KK (75,000 X 35%) – 1,750 – –
to LL (75,000 X 15%) – – 11,250 –
to MM (75,000 X 10%) ______– ______– ______– ___7,500
Total P – P 1,750 P 24,750 P 10,500
JJ KK LL MM TOTA
L
Priority I to LL – – P 9,000 – P 9,000
Priority II to LL, MM, 15:10 – – 4,500 3,000 7,500
Priority II to KK, LL, MM, 35:15:10
Partnership Liquidation 106
A 3-21Partners Arce, Bello and Cruz share profits and losses in the ratio of 5:3:2. At the end of a very unprofitable
year, they decided to liquidate the firm. The partner’s capital account balances at this time are as follows:
Arce P 22,000
Bello 24,900
Cruz 15,000
The liabilities accumulate to P30,000, including a loan of P10,000 from Arce. The cash balance is
P6,000. All the partners are personally solvent. The partners plan to sell the assets in installment. If Arce received a total of
P20,000 as a result of the liquidation, what was the total amount realized from the sale of the non-cash assets?
a. P61,900
b. P85,900
c. P73,900
d. P24,000
SOL
Cash paid to Arce P2,000
Divide by Profit & Loss ratio _____5%
Amount in excess of P7,900 40,000
Add: cash paid _7,900
Total cash distribution to partners 47,900
Cash paid to Creditor 20,000
Total 67,900
Less cash before realization _6,000
Cash realized from sale of asset P61,900
Use the following data to answer questions 3-22 and 3-23 below:
The Statement of Financial Position for Monzon and Nieva Partnership on June 1, 2010 before liquidation is as
follows:
In June, assets with a book value of P22,000 are sold for P18,000, creditors are paid in full, and P2,000 is paid to
partners. In July, assets with book value of P10,000 are sold for P12,000, liquidation expenses of P500 are paid
and cash of P12,500 is paid to partners. In August the remaining assets are sold for P22,500.
21. A
22. B
23. B
CHAPTER 15: CORPORATIONS: SHARE CAPITAL, RETAINED EARNINGS AND FIN. REPORTING MULTIPLE CHOICE
PAGE 15-22 TO 15-24
1. A
2. A
3. A
4. C
5. B
6. B
7. D
8. C
9. B
10. B
11. C
12. D
13. D
14. B
PAGE 15-25
1. D
2. A
3. D
4. D
5. A
PAGE 15-26 TO 15-28
1. A
2. D
3. A
4. B
5. C
6. B
7. C
8. B
9. D
10. B
11. A
12. A
13. D
14. C
15. A
PAGE 15-29 TO 15-30
1. D
2. D
3. D
4. A
5. C
6. D
7. A