
Concept explainers
Part A
Prepare a pre-distribution plan for the
Part A

Explanation of Solution
Pre-distribution plan for the partnership
Pre-distribution plan | ||
Available Cash | Amount | Recipient |
First | $ 40,000 | The firm pays all its liabilities of $40,000 |
Next | $ 32,000 | The firm pays $32,000 to person C |
Next | $ 32,000 | The firm pays $32,000 distributed between person F and person C in the ratio of 75:25 |
Further cash balances | The firm pays all further cash balances distributed between person F, person W and person C in the ratio of 60:20:20 |
Table: (1)
Working note
Calculate the maximum allocated loss for the partners
Now calculate for other partners
Now calculate for other partners
Person W has least maximum allocated loss and hence is considered first.
Calculate the loss share of all the partners
Calculate the ending capital balances of partners
Particulars | Person F | Person W | Person C |
Beginning balance | $ 129,000 | $ 35,000 | $ 75,000 |
Loss distribution | $ (105,000) | $ (35,000) | $ (35,000) |
Ending capital balance | $ 24,000 | $ - | $ 40,000 |
Table: (2)
Calculate maximum loss allocated to each partner
Now, calculate for other partners
Person F has least maximum allocated loss and hence is considered first.
Calculate the loss share of all the partners
Calculate the ending capital balances of partners
Particulars | Person F | Person C |
Beginning balance | $ 24,000 | $ 40,000 |
Loss distribution | $ (24,000) | $ (8,000) |
Ending capital balance | $ - | $ 32,000 |
Table: (3)
Calculate the updated balances of partners after all loss adjustment
Particulars | Person F | Person W | Person C |
Beginning balance | $ 129,000 | $ 35,000 | $ 75,000 |
Assumed loss of $175,000 | $ (105,000) | $ (35,000) | $ (35,000) |
Updated balance | $ 24,000 | $ - | $ 40,000 |
Assumed loss of $32,000 | $ (24,000) | $ (8,000) | |
Updated balances | $ - | $ - | $ 32,000 |
Table: (4)
Part B
Prepare a final statement of liquidation for the partnership using the predistribution plan to determine payments of cash to partners based on safe capital balances.
Part B

Explanation of Solution
Final statement of liquidation for the partnership using the predistribution plan to determine payments of cash to partners based on safe capital balances
Particulars | Person F | Person W | Person C | Cash | Non cash assets | Liabilities |
Beginning balance | $ 129,000 | $ 35,000 | $ 75,000 | $ 60,000 | $ 219,000 | $ 40,000 |
Distribute safe balances | $ - | $ - | $ (12,000) | $ (12,000) | $ - | $ - |
Updated balances | $ 129,000 | $ 35,000 | $ 63,000 | $ 48,000 | $ 219,000 | $ 40,000 |
Loss on the sale of non cash assets | $ (20,400) | $ (6,800) | $ (6,800) | $ 60,000 | $ (94,000) | |
Updated balances | $ 108,600 | $ 28,200 | $ 56,200 | $ 108,000 | $ 125,000 | $ 40,000 |
Payment of liabilities | $ (40,000) | $ (40,000) | ||||
Updated balances | $ 108,600 | $ 28,200 | $ 56,200 | $ 68,000 | $ 125,000 | $ - |
Distribute safe capital balances | $ (28,800) | $ (1,600) | $ (29,600) | $ (60,000) | $ - | $ - |
Updated balances | $ 79,800 | $ 26,600 | $ 26,600 | $ 8,000 | $ 125,000 | $ - |
Sale of non cash assets | $ (44,400) | $ (14,800) | $ (14,800) | $ 51,000 | $(125,000) | |
Updated balances | $ 35,400 | $ 11,800 | $ 11,800 | $ 59,000 | $ - | $ - |
Liquidation expenses | $ (3,600) | $ (1,200) | $ (1,200) | $ (6,000) | ||
Updated balances | $ 31,800 | $ 10,600 | $ 10,600 | $ 53,000 | $ - | $ - |
Distribute remaining cash balance to partners | $ (31,800) | $ (10,600) | $ (10,600) | $ (53,000) | ||
Closing balance | $ - | $ - | $ - | $ - | $ - | $ - |
Table: (5)
Working note
Calculate safe balances according to pre distribution plan
Particulars | Person F | Person W | Person C | Cash | Non cash assets | Liabilities |
Beginning balance | $ 129,000 | $ 35,000 | $ 75,000 | $ 60,000 | $ 219,000 | $ 40,000 |
Liabilities | $ (40,000) | $ (40,000) | ||||
Liquidation expense | $ (4,800) | $ (1,600) | $ (1,600) | $ (8,000) | ||
Loss on non cash assets | $(131,400) | $ (43,800) | $ (43,800) | $(219,000) | ||
Potential balances | $ (7,200) | $ (10,400) | $ 29,600 | $ 12,000 | $ - | $ - |
Assume person F and Person W re insolvent | $ 7,200 | $ 10,400 | $ (17,600) | |||
Safe balances | $ - | $ - | $ 12,000 | $ 12,000 | $ - | $ - |
Table: (6)
Calculate distribution of safe balances
Particulars | Person F | Person W | Person C | Cash | Non cash assets | Liabilities |
Beginning balance | $ 129,000 | $ 35,000 | $ 75,000 | $ 60,000 | $ 219,000 | $ 40,000 |
Distribute safe balances | $ - | $ - | $ (12,000) | $ (12,000) | $ - | $ - |
Updated balances | $ 129,000 | $ 35,000 | $ 63,000 | $ 48,000 | $ 219,000 | $ 40,000 |
Table: (7)
Calculate the total negative balances to cover the deficit
Calculate the amount of loss on the sale of non cash assets
Calculate safe balances after the transaction
Particulars | Person F | Person W | Person C | Cash | Non cash assets | Liabilities |
Beginning balance | $ 129,000 | $ 35,000 | $ 75,000 | $ 60,000 | $ 219,000 | $ 40,000 |
Distribute safe balances | $ - | $ - | $ (12,000) | $ (12,000) | $ - | $ - |
Updated balances | $ 129,000 | $ 35,000 | $ 63,000 | $ 48,000 | $ 219,000 | $ 40,000 |
Loss on the sale of non cash assets | $ (20,400) | $ (6,800) | $ (6,800) | $ 60,000 | $ (94,000) | |
Updated balances | $ 108,600 | $ 28,200 | $ 56,200 | $ 108,000 | $ 125,000 | $ 40,000 |
Table: (8)
Calculate the balances after the payment of liabilities
Particulars | Person F | Person W | Person C | Cash | Non cash assets | Liabilities |
Beginning balance | $ 129,000 | $ 35,000 | $ 75,000 | $ 60,000 | $ 219,000 | $ 40,000 |
Distribute safe balances | $ - | $ - | $ (12,000) | $ (12,000) | $ - | $ - |
Updated balances | $ 129,000 | $ 35,000 | $ 63,000 | $ 48,000 | $ 219,000 | $ 40,000 |
Loss on the sale of non cash assets | $ (20,400) | $ (6,800) | $ (6,800) | $ 60,000 | $ (94,000) | |
Updated balances | $ 108,600 | $ 28,200 | $ 56,200 | $ 108,000 | $ 125,000 | $ 40,000 |
Payment of liabilities | $ (40,000) | $ (40,000) | ||||
Updated balances | $ 108,600 | $ 28,200 | $ 56,200 | $ 68,000 | $ 125,000 | $ - |
Table: (9)
Calculate the balance after the sale of non cash assets
Particulars | Person F | Person W | Person C | Cash | Non cash assets | Liabilities |
Beginning balance | $ 129,000 | $ 35,000 | $ 75,000 | $ 60,000 | $ 219,000 | $ 40,000 |
Distribute safe balances | $ - | $ - | $ (12,000) | $ (12,000) | $ - | $ - |
Updated balances | $ 129,000 | $ 35,000 | $ 63,000 | $ 48,000 | $ 219,000 | $ 40,000 |
Loss on the sale of non cash assets | $ (20,400) | $ (6,800) | $ (6,800) | $ 60,000 | $ (94,000) | |
Updated balances | $ 108,600 | $ 28,200 | $ 56,200 | $ 108,000 | $ 125,000 | $ 40,000 |
Payment of liabilities | $ (40,000) | $ (40,000) | ||||
Updated balances | $ 108,600 | $ 28,200 | $ 56,200 | $ 68,000 | $ 125,000 | $ - |
Distribute safe capital balances | $ (28,800) | $ (1,600) | $ (29,600) | $ (60,000) | $ - | $ - |
Updated balances | $ 79,800 | $ 26,600 | $ 26,600 | $ 8,000 | $ 125,000 | $ - |
Sale of non cash assets | $ (44,400) | $ (14,800) | $ (14,800) | $ 51,000 | $(125,000) | |
Updated balances | $ 35,400 | $ 11,800 | $ 11,800 | $ 59,000 | $ - | $ - |
Table: (10)
Calculate the balance after the payment of liquidation expenses
Particulars | Person F | Person W | Person C | Cash | Non cash assets | Liabilities |
Beginning balance | $ 129,000 | $ 35,000 | $ 75,000 | $ 60,000 | $ 219,000 | $ 40,000 |
Distribute safe balances | $ - | $ - | $ (12,000) | $ (12,000) | $ - | $ - |
Updated balances | $ 129,000 | $ 35,000 | $ 63,000 | $ 48,000 | $ 219,000 | $ 40,000 |
Loss on the sale of non cash assets | $ (20,400) | $ (6,800) | $ (6,800) | $ 60,000 | $ (94,000) | |
Updated balances | $ 108,600 | $ 28,200 | $ 56,200 | $ 108,000 | $ 125,000 | $ 40,000 |
Payment of liabilities | $ (40,000) | $ (40,000) | ||||
Updated balances | $ 108,600 | $ 28,200 | $ 56,200 | $ 68,000 | $ 125,000 | $ - |
Distribute safe capital balances | $ (28,800) | $ (1,600) | $ (29,600) | $ (60,000) | $ - | $ - |
Updated balances | $ 79,800 | $ 26,600 | $ 26,600 | $ 8,000 | $ 125,000 | $ - |
Sale of non cash assets | $ (44,400) | $ (14,800) | $ (14,800) | $ 51,000 | $(125,000) | |
Updated balances | $ 35,400 | $ 11,800 | $ 11,800 | $ 59,000 | $ - | $ - |
Liquidation expenses | $ (3,600) | $ (1,200) | $ (1,200) | $ (6,000) | ||
Updated balances | $ 31,800 | $ 10,600 | $ 10,600 | $ 53,000 | $ - | $ - |
Table: (11)
Part C
Prepare
Part C

Explanation of Solution
Journal entries to record the liquidation transactions reflected in the final statement of liquidation
Date | Accounts and Explanation | Post Ref. | Debit Amount | Credit Amount |
Person C's Capital | $ 12,000 | |||
Cash | $ 12,000 | |||
(To record the cash payments made according to predistribution plan) | ||||
Cash | $ 60,000 | |||
Person F's Capital | $ 20,400 | |||
Person W's Capital | $ 6,800 | |||
Person C's Capital | $ 6,800 | |||
Non cash assets | $ 94,000 | |||
(To record non cash assets sold with losses allocated to partners) | ||||
Liabilities | $ 40,000 | |||
Cash | $ 40,000 | |||
(To record the payment of liabilities) | ||||
Person F's Capital | $ 28,800 | |||
Person W's Capital | $ 1,600 | |||
Person C's Capital | $ 29,600 | |||
Cash | $ 60,000 | |||
(To record cash payments to partners according to predistribution partners) | ||||
Cash | $ 51,000 | |||
Person F's Capital | $ 44,400 | |||
Person W's Capital | $ 14,800 | |||
Person C's Capital | $ 14,800 | |||
Non cash assets | $ 125,000 | |||
(To record the sale of non cash assets allocated to partners) | ||||
Person F's Capital | $ 3,600 | |||
Person W's Capital | $ 1,200 | |||
Person C's Capital | $ 1,200 | |||
Cash | $ 6,000 | |||
(To record the payment of liquidation expenses) | ||||
Person F's Capital | $ 31,800 | |||
Person W's Capital | $ 10,600 | |||
Person C's Capital | $ 10,600 | |||
Cash | $ 53,000 | |||
(To record final cash payment to partners) | ||||
Table: (12)
Want to see more full solutions like this?
Chapter 10 Solutions
Fundamentals of Advanced Accounting
- Carla Vista Manufacturing Company uses a job order cost system and keeps perpetual inventory records. June 1 Purchased raw materials for $23,600 on account. 8 Raw materials requisitioned by production: $9,440 Direct materials Indirect materials 1,180 Paid factory utilities, $2,478 and repairs for factory equipment, $9,440. 15 25 Incurred $122,000 of factory labor. 25 Time tickets indicated the following: Direct Labor (7,000 hrs x $14 per hr) $98,000 Indirect Labor (3,000 hrs x $8 per hr) 24,000 $122,000 45 25 Applied manufacturing overhead to production based on a predetermined overhead rate of $7 per direct labor hour worked. 28 30 Goods costing $18,020 were completed in the factory and were transferred to finished goods inventory. Goods costing $15,020 were sold for $20,020 on account. Prepare journal entries to record the above transactions during the month of June. (Credit account titles are automatically indented when the amount is entered. Do not indent manually. List all debit…arrow_forwardPART 2. (22 marks) Mangal Furnishings produce serving trays for the tourist industry in a five-stage process - Cutting & Shaping, Assembly, Sanding, Finishing and Packaging. Upon entering the finishing process, before the trays are stained and polished, a specialized piece of equipment is used to engrave a logo on each tray. After Packaging, the trays are sent to the business warehouse for delivery to customers. The following data relates to the Finishing Process for the month of March during which 3,800 trays valued at $597.90 each were transferred in from the Sanding Process. Other production costs incurred during the month are summarized as follows: Direct Materials Added Direct Manufacturing Wages Hireage cost of specialized logo equipment Manufacturing Overhead $343,380 $830,150 $21,300 $412,100 Process inspection occurs during the process and normally 2% of the trays entering the Finishing process are rejected and sold as scrap to local retailers at $750 each. During the month…arrow_forwardCline Manufacturing Company uses a job order system and maintains perpetual inventory records. Indicate the the appropriate account(s) to be debited and credited for the transactions listed below. (On multiple entries enter answers in alphabetical order.) Transactions 1. Raw materials were purchased on account. 2. Issued a check to Dixon Machine Shop for repair work on factory equipment. 3. Direct materials were requisitioned for Job 280. 4. Factory labor was paid as incurred. 5. Recognized direct labor and indirect labor used. 6. The production department requisitioned 7. indirect materials for use in the factory. Manufacturing overhead was applied to production based on a predetermined overhead rate of $8 per labor hour. 8. Goods that were completed were transferred to finished goods inventory. 9. Goods costing $80,000 were sold for $105,000 on account. 10. Paid for raw materials purchased previously on account. Account(s) Debitedarrow_forward
- Based on the screenshot, what is the maximim flow?arrow_forwardStar Company incurred and paid the following costs for research and development activities: Material used from inventory $ 60,000 Wages and salaries 85,000 Allocation of general and administrative costs 25,000 Depreciation on building housing multiple research and development activities 30,000 Machine purchased for research and development project that has no future alternative uses 35,000 Total $235,000 If Star includes all these costs in research and development expense, including the entire cost of the machine with no alternative future uses, which of the following would be included in the journal entry?arrow_forwardForeign currency translation—Comprehensive income A U.S.-based parent company acquired a European Union–based subsidiary many years ago. The subsidiary is in the service sector, and earns revenues and incurs expenses evenly throughout the year. The following preclosing trial balance includes the subsidiary’s original Euros-based accounting information for the year ended December 31, 2022, immediately prior to closing the company’s nominal accounts into the corresponding balance sheet accounts. It also includes the information converted into $US based on the indicated exchange rates: $US Conversion Weighted- Debits (Credits) Euros Current Average Historical Monetary Assets € 120,000.00 $144,000 $147,600 $156,000 Nonmonetary assets 480,000 576,000 590,400 624,000 Monetary Liabilities (60,000) (72,000) (73,800) (78,000) Nonmonetary liabilities (300,000) (360,000) (369,000) (390,000) Contributed capital (144,000) (172,800) (177,120) (201,600) Retained…arrow_forward
- Tommys so books on leo July 21 year-end. The company does make eerless crue for Inverses ancage de ke year-end. On June 30, 2007, the Recall cours kolonce à 304,400 Now Reclude she folowing Dute Maker Face Value Tar Maturity Data R Apt C 85,000 90 day July 20 May 15 ya 7,000 July24 Car 10,000 December During Julhe following recom July Modes of $4,300 on Toorak edece 165700 un Vrede cord. The cred card recharge la 26. 20 Recall 24 (a) Journalize the July wonde July designery for ccrued in recevable coming 250 days for exams.com of goods sold edit account titles are automatically indented when amo Account Titles and Explanation Date Debit Credit Textbook and Media List of Accountaarrow_forwardBased on the screenshot, what is the shortest path and duration?arrow_forwardBased on the screenshot, what is the maximim flow?arrow_forward
- I want question answer financial accountingarrow_forwardForeign currency remeasurement—Total assets A U.S.-based parent company acquired a European Union–based subsidiary many years ago. The subsidiary is in the service sector, and earns revenues and incurs expenses evenly throughout the year. The following preclosing trial balance includes the subsidiary’s original Euros-based accounting information for the year ended December 31, 2022, immediately prior to closing the company’s nominal accounts into the corresponding balance sheet accounts. It also includes the information converted into $US based on the indicated exchange rates: $US Conversion Weighted- Debits (Credits) Euros Current Average Historical Monetary Assets € 180,000.00 $216,000 $221,400 $234,000 Nonmonetary assets 720,000 864,000 885,600 936,000 Monetary Liabilities (90,000) (108,000) (110,700) (117,000) Nonmonetary liabilities (450,000) (540,000) (553,500) (585,000) Contributed capital (216,000) (259,200) (265,680) (302,400) Retained earnings…arrow_forwardForeign currency remeasurement—Stockholders’ equity A U.S.-based parent company acquired a European Union–based subsidiary many years ago. The subsidiary is in the service sector, and earns revenues and incurs expenses evenly throughout the year. The following preclosing trial balance includes the subsidiary’s original Euros-based accounting information for the year ended December 31, 2022, immediately prior to closing the company’s nominal accounts into the corresponding balance sheet accounts. It also includes the information converted into $US based on the indicated exchange rates: $US Conversion Weighted- Debits (Credits) Euros Current Average Historical Monetary Assets € 160,000.00 $192,000 $196,800 $208,000 Nonmonetary assets 640,000 768,000 787,200 832,000 Monetary Liabilities (80,000) (96,000) (98,400) (104,000) Nonmonetary liabilities (400,000) (480,000) (492,000) (520,000) Contributed capital (192,000) (230,400) (236,160) (268,800) Retained…arrow_forward
- College Accounting, Chapters 1-27AccountingISBN:9781337794756Author:HEINTZ, James A.Publisher:Cengage Learning,
- Century 21 Accounting Multicolumn JournalAccountingISBN:9781337679503Author:GilbertsonPublisher:Cengage
