Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 14

Case A. Other assets were sold for P700,000.

There is a gain on realization of P20,000

Cash Other Assets Liabilities


Profit and Loss Ratio
Balances before liquidation 40,000.00 680,000.00 224,000.00
A. Realization and distribution of gain 700,000.00 (680,000.00)
Balances 740,000.00 224,000.00
B. Payment of Liabilities 224,000.00 (224,000.00)
Balances 516,000.00
C. Payment to Partners (516,000.00)

Entries
A. Sale of other assets and distribution of gain
Cash 700,000.00
Other assets 680,000.00
Bob,Capital 8,000.00
Gary,Capital 8,000.00
Crab,Capital 4,000.00

B. Payment of Liabilities
Liabilities 224,000.00
Cash 224,000.00

C. Payment to partners
Gary,loan 10,000.00
Crab,loan 16,000.00
Bob,capital 198,000.00
Gary,capital 128,000.00
Crab,capital 164,000.00
Cash 516,000.00

Schedule of cash distribution to partners


King Jolly Donald
Capital balances -
Loan Capital
Gary Crab Bob Gary Crab
4 4 2
10,000.00 16,000.00 190,000.00 120,000.00 160,000.00
8,000.00 8,000.00 4,000.00
10,000.00 16,000.00 198,000.00 128,000.00 164,000.00

10,000.00 16,000.00 198,000.00 128,000.00 164,000.00


(10,000.00) (16,000.00) (198,000.00) (128,000.00) (164,000.00)
Case B. Other assets were sold for P500,000. There is a loss on realization of P180,000

Cash Other Assets Liabilities


Profit and Loss Ratio
Balances before liquidation 40,000.00 680,000.00 224,000.00
A. Realization and distribution of gain 500,000.00 (680,000.00)
Balances 540,000.00 224,000.00
B. Payment of Liabilities 224,000.00 (224,000.00)
Balances 316,000.00
C. Payment to Partners (316,000.00)

Entries
A. Sale of other assets and distribution of gain
Cash 500,000.00
Other assets 680,000.00
Bob,Capital (72,000.00)
Gary,Capital (72,000.00)
Crab,Capital (36,000.00)

B. Payment of Liabilities
Liabilities 224,000.00
Cash 224,000.00

C. Payment to partners
Gary,loan 10,000.00
Crab,loan 16,000.00
Bob,capital 118,000.00
Gary,capital 48,000.00
Crab,capital 124,000.00
Cash 316,000.00
Loan Capital
Gary Crab Bob Gary Crab
4 4 2
10,000.00 16,000.00 190,000.00 120,000.00 160,000.00
(72,000.00) (72,000.00) (36,000.00)
10,000.00 16,000.00 118,000.00 48,000.00 124,000.00

10,000.00 16,000.00 118,000.00 48,000.00 124,000.00


(10,000.00) (16,000.00) (118,000.00) (48,000.00) (124,000.00)
Case C. Other assets were sold for P370,000. There is a loss on realization of P310,000

Cash Other Assets Liabilities


Profit and Loss Ratio
Balances before liquidation 40,000.00 680,000.00 224,000.00
A. Realization and distribution of gain 370,000.00 (680,000.00)
Balances 410,000.00 224,000.00
B. Payment of Liabilities 224,000.00 (224,000.00)
Balances 186,000.00
C. offset Gary,loan to Gary’s capital deficiency
Balances 186,000.00
D. Payment to Partners 186,000.00

Entries
A. Sale of other assets and distribution of gain
Cash 370,000.00
Bob,capital 124,000.00
Gary,capital 124,000.00
Crab,capital 62,000.00
Other assets 680,000.00

B. Payment of Liabilities
Liabilities 224,000.00
Cash 224,000.00

C. Offset
Gary,Loan 4,000.00
Gary,capital 4,000.00

D. Payment to partners
Gary,loan 6,000.00
Crab,loan 16,000.00
Bob,capital 66,000.00
Crab,capital 98,000.00
Cash 186,000.00
Loan Capital
Gary Crab Bob Gary Crab
4 4 2
10,000.00 16,000.00 190,000.00 120,000.00 160,000.00
(124,000.00) (124,000.00) (62,000.00)
10,000.00 16,000.00 66,000.00 (4,000.00) 98,000.00

10,000.00 16,000.00 66,000.00 (4,000.00) 98,000.00


(4,000.00) 4,000.00
6,000.00 16,000.00 66,000.00 98,000.00
(6,000.00) (16,000.00) (66,000.00) (98,000.00)
Case D. Other assets were sold for P340,000. There is a loss on realization of P40,000

Cash Other Assets Liabilities


Profit and Loss Ratio
Balances before liquidation 40,000.00 680,000.00 224,000.00
A. Realization and distribution of gain 340,000.00 (680,000.00)
Balances 380,000.00 224,000.00
B. Payment of Liabilities 224,000.00 (224,000.00)
Balances 156,000.00
C. Offset Gary, Loan to Gary’s Capital deficiency
Balances 156,000.00
D. Additional Investment of Gary 6,000.00
Balances 162,000.00
E. Payment to Partners 156,000.00

Entries
A. Sale of other assets and distribution of gain
Cash 340,000.00
Bob,capital 136,000.00
Gary,capital 136,000.00
Crab,capital 68,000.00
Other assets 680,000.00

B. Payment of Liabilities
Liabilities 224,000.00
Cash 224,000.00

C. Offset
Gary,Loan 10,000.00
Gary,Capital 10,000.00

D. Additional investment
Cash 6,000.00
Gary,capital 6,000.00

E. Payment to partners
Gary,loan -
Crab,loan 16,000.00
Bob,capital 54,000.00
Crab,capital 92,000.00
Cash 156,000.00
Loan Capital
Gary Crab Bob Gary Crab
4 4 2
10,000.00 16,000.00 190,000.00 120,000.00 160,000.00
(136,000.00) (136,000.00) (68,000.00)
10,000.00 16,000.00 54,000.00 (16,000.00) 92,000.00

10,000.00 16,000.00 54,000.00 (16,000.00) 92,000.00


(10,000.00) 10,000.00
- 16,000.00 54,000.00 (6,000.00) 92,000.00
6,000.00
16,000.00 54,000.00 92,000.00
(10,000.00) (16,000.00) (54,000.00) (92,000.00)
Case E. Other assets were sold for P250,000. There is a loss on realization of P430,000

Cash Other Assets Liabilities


Profit and Loss Ratio
Balances before liquidation 40,000.00 680,000.00 224,000.00
A. Realization and distribution of gain 250,000.00 (680,000.00)
Balances 290,000.00 224,000.00
B. Payment of Liabilities 224,000.00 (224,000.00)
Balances 66,000.00
C. offset Gary, Loan to Gary’s deficiency
Balances 66,000.00
D. Additional investment of Gary 42,000.00
Balances 108,000.00
E. Payment to Partners 108,000.00

Entries
A. Sale of other assets and distribution of gain
Cash 250,000.00
Bob,capital 172,000.00
Gary,capital 172,000.00
Crab,capital 86,000.00
Other assets 680,000.00

B. Payment of Liabilities
Liabilities 224,000.00
Cash 224,000.00

C. Offset
Gary, Loan 10,000.00
Gary,Capital 1,000.00

D. Additional investment
Cash 42,000.00
Gary,capital 42,000.00

E. Payment to partners
Crab,loan 16,000.00
Bob,capital 18,000.00
Crab,capital 74,000.00
Cash 108,000.00
Loan Capital
Gary Crab Bob Gary Crab
4 4 2
10,000.00 16,000.00 190,000.00 120,000.00 160,000.00
(172,000.00) (172,000.00) (86,000.00)
10,000.00 16,000.00 18,000.00 (52,000.00) 74,000.00

10,000.00 16,000.00 18,000.00 (52,000.00) 74,000.00


(10,000.00) 10,000.00
- 16,000.00 18,000.00 (42,000.00) 74,000.00
42,000.00
16,000.00 18,000.00 74,000.00
(16,000.00) (18,000.00) (74,000.00)
Case F. Other assets were sold for P180,000. There is a loss on realization of P500000

Cash Other Assets Liabilities


Profit and Loss Ratio
Balances before liquidation 40,000.00 680,000.00 224,000.00
A. Realization and distribution of gain 180,000.00 (680,000.00)
Balances 220,000.00 224,000.00
Offset, Loan to Deficiencies
Balances 220,000.00 224,000.00
adcitional investment of Bob and Gary 80,000.00
Balances 300,000.00 224,000.00
B. Payment of Liabilities 224,000.00 (224,000.00)
Balances 76,000.00
C. offset Gary, Loan to Gary’s deficiency
Balances 76,000.00
D. Additional investment of Gary
Balances 76,000.00
E. Payment to Partners 76,000.00

Entries
A. Sale of other assets and distribution of gain
Cash 250,000.00
Bob,capital 172,000.00
Gary,capital 172,000.00
Crab,capital 86,000.00
Other assets 680,000.00

B. Payment of Liabilities
Liabilities 224,000.00
Cash 224,000.00

C. Offset
Gary, Loan 10,000.00
Gary,Capital 1,000.00

D. Additional investment
Cash 42,000.00
Gary,capital 42,000.00

E. Payment to partners
Crab,loan 16,000.00
Bob,capital -
Crab,capital 60,000.00
Cash 76,000.00
Loan Capital
Gary Crab Bob Gary Crab
4 4 2
10,000.00 16,000.00 190,000.00 120,000.00 160,000.00
(200,000.00) (200,000.00) (100,000.00)
10,000.00 16,000.00 (10,000.00) (80,000.00) 60,000.00
(10,000.00) 10,000.00
- 16,000.00 - (80,000.00) 60,000.00
80,000.00
16,000.00 - - 60,000.00

16,000.00 60,000.00

16,000.00 60,000.00

16,000.00 60,000.00
(16,000.00) (60,000.00)
Assets
Cash 1,000.00 1 64,000.00 The credit balance of the allwan
Accounts receivable 80,000.00 accounts receivable to g
Less: allowance for bad debts 20,000.00 60,000.00
Merchandise inventory 50,000.00 2 (25,000.00)
Prepaid advertising 2,000.00 3 (800.00) +
Office equipment 100,000.00
Less: accumulated depreciation 60,000.00 40,000.00 4 (16,000.00)
153,000.00 Book value = AC - AD

Liabilities and equity


Accounts payable 20,000.00 5 2,000.00
Notes payable 86,000.00 6 1,000.00
Atoy,capital 30,000.00 2 (10,000.00) 3 (320.00) 4
Bogs,capital 17,000.00 (15,000.00) (480.00)
Total liabilities and equity 153,000.00

Adjustments
Asset
Cash 65,000.00
Accounts receivable
Add: allowance for bad debts 16,000.00 16,000.00
Merchandise inventory 25,000.00
Prepaid advertising 1,200.00
Office equipment
Less: accumulated depreciation 24,000.00
131,200.00

Liabilities and equity


Accounts payable 22,000.00
Notes payable 87,000.00
Atoy,capital 47,920.00
Bogs,capital 43,880.00
Total liabilities and equity 200,800.00
redit balance of the allwance for doubtful accounts is combined with the debit balance of
accounts receivable to get the carrying amount of your company’s receivables.

60,000.00
(20K * 20%)
64,000.00

alue = AC - AD
100,000.00 40,000.00 (40,000.00)
(60,000.00) 60% 24,000.00
40,000.00 24,000.00 (16,000.00)

(6,400.00) 5 (800.00) 6 (400.00)


(9,600.00) (1,200.00) (600.00)

You might also like