Part I. Liquidation

You might also like

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

AMINA SPECIALIST, LTD

Statement of Liquidation
May 31 to December 31, 2014

Cash Accounts Rec Supplies Invty Cur. Liabilites Due from Amy Loans Pay-Inday Loan Pay-Ann Fixed Assets Amy, Cap Inday, Cap Ann, Cap

Profit and Loss ratio 45% 30% 25%


Balances before Liquidation P 50, 000✓ P2,940, 000✓ P50, 000✓ P1,280, 000✓ P50,000✓ P500,000✓ P200,000✓ P500,000✓ P604,500✓ P503,000✓ P502,500

May-Sale of A/R,&Distribution of Loss 2,400, 000✓ (2,940, 000)✓ (243,000)✓ (162, 000)✓ (135, 000)✓
Balances P2,450,000✓ P50, 000✓ P1,280, 000✓ P50,000 ✓ P500, 000✓ P200,000✓ P500,000✓ P361,500✓ P341,000✓ P367,000✓

Distribution of Supply Inventory (50, 000)✓ (22,500) ✓ (15, 000) ✓ (12,500)✓


Balances P2,450,000✓ P1,280, 000✓ P50,000 ✓ P500, 000✓ P200,000✓ P500,000✓ P339,000✓ P326,000✓ P355,000✓

Full Payment of Liabilities (1,280,000)✓ (1,280, 000) ✓


Balances P1,170,000✓ P50,000 ✓ P500, 000✓ P200,000✓ P500,000✓ P339,000✓ P326,000✓ P355,000✓

Due from Amy (50,000)✓ (50,000)✓


Balances P1,170, 000✓ P500, 000✓ P200,000✓ P500,000✓ P289,000✓ P326,000✓ P355,000✓

Payment to Partners’ Loans (700,000)✓ (500,000)✓ (200,000)✓


Balances P 470,000✓ P500,000✓ P289,000✓ P326,000✓ P355,000✓

Dec-Sale of A/R,&Distribution of Loss 350,000✓ (500,000)✓ (67,500)✓ (45,000)✓ (37,500)✓


Balances P 820,000✓ P221,500✓ P281,000✓ P317,500✓

Payment to Partners’ Capital (820,000)✓ (221,500) ✓ (281,000)✓ (317,000)✓

You might also like