Download as pdf or txt
Download as pdf or txt
You are on page 1of 24

Problem 1

Arenas, Dulay and Laurente


Statement of Liquidation
June 30, 2019

Cash NonCash Assets Liabilities


P/L Ratio
Balances before Liquidation ( 50,000.00) ( 2,350,000.00) ( 400,000.00)
Sale of Noncash Assets &
Distribution of Gain on
Realization ( 2,650,000.00) ( (2,350,000.00)
Balances ( 2,700,000.00) ( -  ) ( 400,000.00)
Payment of Liabilities ( (400,000.00) ( (400,000.00)
Balances ( 2,300,000.00) ( -  ) ( -  )
Payment to Partners ( (230,000.00)

Cash ( 2,650,000.00)
Noncash Assets ( 2,350,000.00)
Arenas, capital ( 100,000.00)
Dulay, capital ( 100,000.00)
Laurente, capital ( 100,000.00)

Liabilities ( 400,000.00)
Cash ( 400,000.00)

Arenas, capital ( 1,000,000.00)


Dulay, capital ( 600,000.00)
Laurente, capital ( 700,000.00)
Cash ( 2,300,000.00)
nd Laurente
quidation
2019

Arenas, Capital Dulay, Capital Laurente, Capital


1/3 1/3 1/3
( 900,000.00) ( 500,000.00) ( 600,000.00)

( 100,000.00) ( 100,000.00) ( 100,000.00)


( 1,000,000.00) ( 600,000.00) ( 700,000.00)

( 1,000,000.00) ( 600,000.00) ( 700,000.00)


( (1,000,000.00) ( (600,000.00) ( (700,000.00)
Problem 1
Arenas, Dulay and Laurente
Statement of Liquidation
June 30, 2019

Cash NonCash Assets Liabilities


P/L Ratio
Balances before Liquidation ( 50,000.00) ( 2,350,000.00) ( 400,000.00)
Sale of Noncash Assets &
Distribution of Gain on
Realization ( 2,650,000.00) ( (2,350,000.00)
Balances ( 2,700,000.00) ( -  ) ( 400,000.00)
Payment of Liabilities ( (400,000.00) ( (400,000.00)
Balances ( 2,300,000.00) ( -  ) ( -  )
Payment to Partners ( (2,300,000.00)
( -  ) ( -  ) ( -  )

Cash ( 2,650,000.00)
Noncash Assets ( 2,350,000.00)
Arenas, capital ( 100,000.00)
Dulay, capital ( 100,000.00)
Laurente, capital ( 100,000.00)

Liabilities ( 400,000.00)
Cash ( 400,000.00)

Arenas, capital ( 1,000,000.00)


Dulay, capital ( 600,000.00)
Laurente, capital ( 700,000.00)
Cash ( 2,300,000.00)
nd Laurente
quidation
2019

Arenas, Capital Dulay, Capital Laurente, Capital


1/3 1/3 1/3
( 900,000.00) ( 500,000.00) ( 600,000.00)

( 100,000.00) ( 100,000.00) ( 100,000.00)


( 1,000,000.00) ( 600,000.00) ( 700,000.00)

( 1,000,000.00) ( 600,000.00) ( 700,000.00)


( (1,000,000.00) ( (600,000.00) ( (700,000.00)
( -  ) ( -  ) ( -  )
Problem 2
Miranda, Leon and Estoque
Statement of Liquidation
March 31, 2019

Cash NonCash Assets Liabilities


P/L Ratio
Balances before Liquidation ( 150,000.00) ( 2,600,000.00) ( 750,000.00)
Sale of Noncash Assets &
Distribution of Gain on
Realization ( 2,150,000.00) ( (2,600,000.00)
Balances ( 2,300,000.00) ( -  ) ( 750,000.00)
Payment of Liabilities ( (750,000.00) ( (750,000.00)
Balances ( 1,550,000.00) ( -  ) ( -  )
Payment to Partners ( (1,550,000.00)

Cash ( 2,150,000.00)
Miranda, capital ( 150,000.00)
LEon, capital ( 150,000.00)
Estoque, capital ( 150,000.00)
Noncash Assets ( 2,600,000.00)

Liabilities ( 750,000.00)
Cash ( 750,000.00)

Miranda, capital ( 250,000.00)


Leon, capital ( 450,000.00)
Estoque, capital ( 850,000.00)
Cash ( 1,550,000.00)
nd Estoque
quidation
2019

Miranda, Capital Leon, Capital Estoque, Capital


1/3 1/3 1/3
( 400,000.00) ( 600,000.00) ( 1,000,000.00)

( (150,000.00) ( (150,000.00) ( (150,000.00)


( 250,000.00) ( 450,000.00) ( 850,000.00)

( 250,000.00) ( 450,000.00) ( 850,000.00)


( (250,000.00) ( (450,000.00) ( (850,000.00)
Problem 2
Miranda, Leon and Estoque
Statement of Liquidation
March 31, 2019

Cash NonCash Assets Liabilities


P/L Ratio
Balances before Liquidation ( 150,000.00) ( 2,600,000.00) ( 750,000.00)
Sale of Noncash Assets &
Distribution of Gain on
Realization
Balances
Payment of Liabilities
Balances
Payment to Partners

Cash
Arenas, capital
Dulay, capital
Laurente, capital
Noncash Assets ( -  )

Liabilities
Cash ( -  )

Arenas, capital
Dulay, capital
Laurente, capital
Cash ( -  )
nd Estoque
quidation
2019

Arenas, Capital Dulay, Capital Laurente, Capital


1/3 1/3 1/3
( 400,000.00) ( 600,000.00) ( 1,000,000.00)
Problem 3
Gulane, Tormis and Sailadin
Statement of Liquidation
June 30, 2019

Cash Mdse Inventory Other Assets


P/L Ratio
Balances before Liquidation ( 419,170.00) ( 612,300.00) ( 472,680.00)
Sale of Noncash Assets &
Distribution of Gain on
Realization ( 1,133,700.00) ( (612,300.00) ( (472,680.00)
Balances ( 1,552,870.00) ( -  )
Payment of Liabilities ( (131,350.00)
Balances ( 1,421,520.00) ( -  )
Payment to Partners ( (1,421,520.00)

Cash ( 1,133,700.00)
Mdse Inventory ( 612,300.00)
Other Assets ( 472,680.00)
Gulane, capital ( 19,488.00)
Tormis, capital ( 19,488.00)
Sailadin, capital ( 9,744.00)

Liabilities ( 131,350.00)
Cash ( 131,350.00)

Arenas, capital ( 581,088.00)


Dulay, capital ( 456,288.00)
Laurente, capital ( 384,144.00)
Cash ( 1,421,520.00)
ne, Tormis and Sailadin
ement of Liquidation
June 30, 2019

Accounts Payable Gulane, capital Tormis, capital Sailadin, capital


2/5 2/5 1/5
( 131,350.00) ( 561,600.00) ( 436,800.00) ( 374,400.00)

( 19,488.00) ( 19,488.00) ( 9,744.00)


( 131,350.00) ( 581,088.00) ( 456,288.00) ( 384,144.00)
( (131,350.00)
( -  ) ( 581,088.00) ( 456,288.00) ( 384,144.00)
( (581,088.00) ( (456,288.00) ( (384,144.00)
Problem 3
Gulane, Tormis and Sailadin
Statement of Liquidation
June 30, 2019

Cash Mdse Inventory Other Assets


P/L Ratio
Balances before Liquidation ( 419,170.00) ( 612,300.00) ( 472,680.00)
Sale of Noncash Assets &
Distribution of Gain on
Realization
Balances
Payment of Liabilities
Balances
Payment to Partners

Cash
Mdse Inventory
Other Assets
Gulane, capital
Tormis, capital
Sailadin, capital

Liabilities
Cash

Arenas, capital
Dulay, capital
Laurente, capital
Cash
ne, Tormis and Sailadin
ement of Liquidation
June 30, 2019

Accounts Payable Gulane, capital Tormis, capital Sailadin, capital


2/5 2/5 1/5
( 131,350.00) ( 561,600.00) ( 436,800.00) ( 374,400.00)
Problem 4
Villanueva and Resultay
Statement of Liquidation

Cash Noncash assets Accounts Payable


P/L Ratio
Balances before Liquidation ( 250,000.00) ( 450,000.00) ( 300,000.00)
Sale of Noncash Assets &
Distribution of Gain on
Realization ( 170,000.00) ( (450,000.00)
Balances ( 420,000.00) ( -  ) ( 300,000.00)
Payment of Liabilities ( (300,000.00) ( (300,000.00)
Balances ( 120,000.00) ( -  ) ( -  )
Additional investments ( 10,000.00)
Balances ( 130,000.00) ( -  ) ( -  )
Payment to Partners ( (130,000.00)

Cash ( 170,000.00)
Villanueva, capital ( 210,000.00)
Resultay, capital ( 70,000.00)
Noncash assets ( 450,000.00)

Liabilities ( 300,000.00)
Cash ( 300,000.00)

Cash ( 10,000.00)
Villanueva, capital

Resultay, capital ( 130,000.00)


Cash ( 130,000.00)
Villanueva, capital Resultay, capital
3/4 1/4
( 200,000.00) ( 200,000.00)

( (210,000.00) ( (70,000.00)
( (10,000.00) ( 130,000.00)

( (10,000.00) ( 130,000.00)
( 10,000.00)
( -  ) ( 130,000.00)
( (130,000.00)
Problem 4
Villanueva and Resultay
Statement of Liquidation

Cash Noncash assets Accounts Payable


P/L Ratio
Balances before Liquidation ( 250,000.00) ( 450,000.00) ( 300,000.00)
Sale of Noncash Assets &
Distribution of Gain on
Realization ( 170,000.00) ( (450,000.00)
Balances ( 420,000.00) ( -  ) ( 300,000.00)
Payment of Liabilities ( (300,000.00) ( (300,000.00)
Balances ( 120,000.00) ( -  ) ( -  )
Additional investments ( 10,000.00)
Balances ( 130,000.00) ( -  ) ( -  )
Payment to Partners ( (130,000.00)

Cash ( 170,000.00)
Villanueva, capital ( 210,000.00)
Resultay, capital ( 70,000.00)
Noncash assets ( 450,000.00)

Liabilities ( 300,000.00)
Cash ( 300,000.00)

Cash ( 10,000.00)
Villanueva, capital ( 10,000.00)

Resultay, capital ( 130,000.00)


Cash ( 130,000.00)
Villanueva, capital Resultay, capital
3/4 1/4
( 200,000.00) ( 200,000.00)

( (210,000.00) ( (70,000.00)
( (10,000.00) ( 130,000.00)

( (10,000.00) ( 130,000.00)
( 10,000.00)
( -  ) ( 130,000.00)
( (130,000.00)
Problem 5
Escareal, Acosta and Lopez
Statement of Liquidation

Cash Noncash assets Accounts Payable


P/L Ratio
Balances before Liquidation ( 150,000.00) ( 1,000,000.00) ( 250,000.00)
Sale of Noncash Assets &
Distribution of Gain on
Realization ( 460,000.00) ( (1,000,000.00)
Balances ( 610,000.00) ( -  ) ( 250,000.00)
Payment of Liabilities ( (250,000.00) ( (250,000.00)
Balances ( 360,000.00) ( -  ) ( -  )
Additional losses to
Escareal & Lopez
Balances ( 360,000.00) ( -  ) ( -  )
Payment to Partners ( (360,000.00)

Cash ( 460,000.00)
Escareal, capital ( 180,000.00)
Acosta, capital ( 270,000.00)
Lopez, capital ( 90,000.00)
Noncash assets ( 1,000,000.00)

Liabilities ( 250,000.00)
Cash ( 250,000.00)

Escareal, capital ( 40,000.00)


Lopez, capital ( 20,000.00)
Acosta, capital ( 60,000.00)

Escareal, capital ( 80,000.00)


Lopez, capital ( 280,000.00)
Cash ( 360,000.00)
and Lopez
quidation

Escareal, capital Acosta, capital Lopez, capital


2/6 3/6 1/6
( 300,000.00) ( 210,000.00) ( 390,000.00)

( (180,000.00) ( (270,000.00) ( (90,000.00)


( 120,000.00) ( (60,000.00) ( 300,000.00)

( 120,000.00) ( (60,000.00) ( 300,000.00)

( (40,000.00) ( 60,000.00) ( (20,000.00)


( 80,000.00) ( -  ) ( 280,000.00)
( (80,000.00) ( (280,000.00)
Problem 5
Escareal, Acosta and Lopez
Statement of Liquidation

Cash Noncash assets Accounts Payable


P/L Ratio
Balances before Liquidation ( 150,000.00) ( 1,000,000.00) ( 250,000.00)
Sale of Noncash Assets &
Distribution of Gain on
Realization ( 460,000.00) ( (1,000,000.00)
Balances ( 610,000.00) ( -  ) ( 250,000.00)
Payment of Liabilities ( (250,000.00) ( (250,000.00)
Balances ( 360,000.00) ( -  ) ( -  )
Additional losses to
Escareal & Lopez
Balances ( 360,000.00) ( -  ) ( -  )
Payment to Partners ( (360,000.00)

Cash ( 460,000.00)
Escareal, capital ( 180,000.00)
Acosta, capital ( 270,000.00)
Lopez, capital ( 90,000.00)
Noncash assets ( 1,000,000.00)

Liabilities ( 250,000.00)
Cash ( 250,000.00)

Escareal, capital ( 40,000.00)


Lopez, capital ( 20,000.00)
Acosta, capital ( 60,000.00)

Escareal, capital ( 80,000.00)


Lopez, capital ( 280,000.00)
Cash ( 360,000.00)
and Lopez
quidation

Escareal, capital Acosta, capital Lopez, capital


2/6 3/6 1/6
( 300,000.00) ( 210,000.00) ( 390,000.00)

( (180,000.00) ( (270,000.00) ( (90,000.00)


( 120,000.00) ( (60,000.00) ( 300,000.00)

( 120,000.00) ( (60,000.00) ( 300,000.00)

( (40,000.00) ( 60,000.00) ( (20,000.00)


( 80,000.00) ( -  ) ( 280,000.00)
( (80,000.00) ( (280,000.00)
Problem 11
ABL Partnership
Statement of Liquidation
Dec 1, 2019

Cash Noncash assets Accounts Payable


P/L Ratio
Balances before Liquidation ( 25,000.00) ( 475,000.00) ( 240,000.00)
Sale of Noncash Assets &
Distribution of Gain on
Realization ( 260,000.00) ( (475,000.00)
Balances ( 285,000.00) ( -  ) ( 240,000.00)
Payment of Liabilities ( (240,000.00) ( (240,000.00)
Balances ( 45,000.00) ( -  ) ( -  )
Right to offset with loans
Balances ( 45,000.00) ( -  ) ( -  )
Additional Investments of
solvent partners ( 31,000.00)
Balances ( 76,000.00) ( -  ) ( -  )
Additional Loss to solvent
partners
Balances ( 76,000.00) ( -  ) ( -  )
Payment to Partners ( (76,000.00)

Cash ( 260,000.00)
Aparece, capital ( 43,000.00)
Bantilles, capital ( 86,000.00)
Lerin, capital ( 86,000.00)
Noncash assets ( 475,000.00)

Liabilities ( 240,000.00)
Cash ( 240,000.00)

Bantilles, loan ( 30,000.00)


Bantilles, capital ( 30,000.00)

Cash ( 31,000.00)
Bantilles, capital ( 6,000.00)
Aparece, capital ( 25,000.00)

Aparece, capital ( 1,000.00)


Lerin, capital ( 1,000.00)

Aparece, capitol ( 76,000.00)


Cash ( 76,000.00)
ABL Partnership
ement of Liquidation
Dec 1, 2019

Bantilles, Loan Aparece, capital Bantilles, capital Lerin, capital


20% 40% 40%
( 30,000.00) ( 120,000.00) ( 50,000.00) ( 60,000.00)

( (43,000.00) ( (86,000.00) ( (86,000.00)


( 30,000.00) ( 77,000.00) ( (36,000.00) ( (26,000.00)

( 30,000.00) ( 77,000.00) ( (36,000.00) ( (26,000.00)


( (30,000.00) ( 30,000.00)
( 77,000.00) ( (6,000.00) ( (26,000.00)

( 6,000.00) ( 25,000.00)
( -  ) ( 77,000.00) ( -  ) ( (1,000.00)

( (1,000.00) ( 1,000.00)
( -  ) ( 76,000.00) ( -  ) ( -  )
( (76,000.00) ( -  )
Problem 11
ABL Partnership
Statement of Liquidation
Dec 1, 2019

Cash Noncash assets Accounts Payable


P/L Ratio
Balances before Liquidation ( 25,000.00) ( 475,000.00) ( 240,000.00)
Sale of Noncash Assets &
Distribution of Gain on
Realization ( 260,000.00) ( (475,000.00)
Balances ( 285,000.00) ( -  ) ( 240,000.00)
Payment of Liabilities ( (240,000.00) ( (240,000.00)
Balances ( 45,000.00) ( -  ) ( -  )
Right to offset with loans
Balances ( 45,000.00) ( -  ) ( -  )
Additional Investments of
solvent partners ( 31,000.00)
Balances ( 76,000.00) ( -  ) ( -  )
Additional Loss to solvent
partners
Balances ( 76,000.00) ( -  ) ( -  )
Payment to Partners ( (76,000.00)

Cash ( 260,000.00)
Aparece, capital ( 43,000.00)
Bantilles, capital ( 86,000.00)
Lerin, capital ( 86,000.00)
Noncash assets ( 475,000.00)

Liabilities ( 240,000.00)
Cash ( 240,000.00)

Bantilles, loan ( 30,000.00)


Bantilles, capital ( 30,000.00)

Cash ( 31,000.00)
Bantilles, capital ( 6,000.00)
Lerin, capital ( 25,000.00)

Aparece, capital ( 1,000.00)


Lerin, capital ( 10,000.00)

Aparece, capital ( 76,000.00)


Cash ( 76,000.00)
ABL Partnership
ement of Liquidation
Dec 1, 2019

Bantilles, Loan Aparece, capital Bantilles, capital Lerin, capital


20% 40% 40%
( 30,000.00) ( 120,000.00) ( 50,000.00) ( 60,000.00)

( (43,000.00) ( (86,000.00) ( (86,000.00)


( 30,000.00) ( 77,000.00) ( (36,000.00) ( (26,000.00)

( 30,000.00) ( 77,000.00) ( (36,000.00) ( (26,000.00)


( (30,000.00) ( 30,000.00)
( -  ) ( 77,000.00) ( (6,000.00) ( (26,000.00)

( 6,000.00) ( 25,000.00)
( -  ) ( 77,000.00) ( -  ) ( (1,000.00)

( (1,000.00) ( 1,000.00)
( -  ) ( 76,000.00) ( -  ) ( -  )
( (76,000.00)

You might also like