You are on page 1of 4

Bsba Fm 2e

Activity 1 Lump sum Liquidation with gain or realization


Ana , Bada, Cada Liquidation
Journal Entries
June 20, 20161
1. Sale of all non-cash assets DEBIT CREDIT
Cash 2,650,000
Gain
300,000
Non-cash assets 2,350,000

2. Distribution of gain on realization to the partners

Ana Bada Cada Total


Opening Balance 900,000 500,000 600,000 2,000,000
Gain on sale 100,000 100,000 100,000 300,000
Total 1,000,000 600,000 700,000

3. Payment of liabilities

Ana, Capital 100,000


Bada, Capital 100,000
Cada, Capital 100,000
Gain on sale 300,000
Total 300,000 300,000

4. Distribution of cash to the partners

Ana, Capital 1,000,000


Bada, Capital 600,000
Cada, Capital 700,000
Gain on sale 2,300,000
Total 2,300,000
Activity 2.

A= L+C 150,000 220,000


70,000 -160,000
B4 A=L+C 220,000 60,000 less

1. If there is no less in cursed, total cash available after paying the liabilities should be
equal to total capital of Soria since total cash available after paying liabilities is only
160,000 pesos it means a 60,000 loss needs in cursed during the sale resulting to the
decrease in cash available from supposedly 220,000 to only 160,000
2. Less or gain should be divided using the ratio of their capital balances.
In their case:
Soria 150,000 15/22 x 60,000 = 40,909.09
Paras 70,000 17/22 x60,000
220,000
3. Cash distribution
Ratio X available cash
Soria 15/22 X 160,000 = 109,091.91
Paras 7/22 X 160,000 = 50,909.09
160,000.00
Activity 3.

Bee, lee, Ong


Cash priority program

Bee Lee Ong Bee Lee Ong


Cash 150,000.00 350,000.00 200,000.00
balances
Add: 100,000.00 100,000.00 150,000.00
partners
total loans
Total 250,000.00 450,000.00 350,000.00
capital
Divided 40% 40% 20%
PIL ratio
Loss 625,000.00 1,125,000.00 1,750,000.00
absorption
balance
Priority 1: (625,000) 125,000.00
to Ong
Balances 625,000.00 1,125,000.00 1,125,000.00
Priority ll (520,000.00) 500,000.00 200,000.00 100,000.00
to Ong
and Lee
625,000.00 625,000.00 625,000.00 200,000.00 225,000.00

Journal entry to record the distribution of 250,000 available cash to partners.


Ong lee Cash Balances
Cash available 200,000.00 250,000.00
Priority 1. Ong 125,000.00 125,000.00
Priority ll
Ong : 1/3 X 125,000 41,666.67 83,333.33
Lee : 2/3 X 125,000 83,333.33
Total Cash received. 166,666,67 83,333.33

You might also like