Chapter 16

PARTNERSHIP LIQUIDATION

Answers to Questions

1 Dissolution of a partnership terminates the partnership as a legal entity, but the partnership business may
continue under a new agreement. When a partnership is liquidated, however, the partnership is terminated
both as a legal and as a business entity. Thus, a partnership may be dissolved without liquidation, but it
may not be liquidated without dissolution.

2 A simple partnership liquidation is the liquidation of a solvent partnership in which all partners have
equity capital and all gains and losses are realized and recognized before any distributions are made to
the partners. In simple partnership liquidations, only one cash distribution is made and the amounts
distributed to individual partners are equal to their predistribution capital account balances.

3 The priority ranking for the distribution of assets in liquidation pursuant to the Uniform Partnership Act is
Rank I Amounts owed to creditors other than partners
Rank II Amounts owed to partners other than for capital and profits
Rank III Amounts due to partners in respect to capital
Rank IV Amounts owing to partners in respect to profits
Since all profits and losses and drawings balances are closed to capital before distributions are
made, Ranks III and IV may be considered together.

4 The distribution of assets for capital interests (Rank III) prior to the payment of loan balances to the
partners (Rank II) is not in accordance with the Uniform Partnership Act. But the partners may agree to
distribute cash or other assets for capital interests before all losses on liquidation are known. With
agreement among all partners, distributions to the partners would be based on each partner’s equity
(combined capital and loan balances) in relation to his share of possible future losses. A partner with
sufficient equity to absorb his share of possible future losses would be included in distributions, but a
partner with loans to the partnership would not be included in distributions until his equity was sufficient
to absorb his share of possible future losses.

5 The assumptions for determining distributions to partners prior to recognition of all gains and losses on
liquidation are (1) all partners are personally bankrupt such that no partner could contribute personal
assets into the partnership and (2) all noncash assets are possible losses and should be considered actual
losses for purposes of determining amounts to be distributed. In addition, liquidation expenses and
probable loss contingencies should be estimated and assumed to be actual losses for purposes of
determining advance distributions.

6 Capital balances represent one factor in determining a partner’s equity, but loans and advances payable to
and receivable from the partnership are factors that must also be considered in calculating safe payments.
Partner equities, rather than capital balances, are used in safe payment schedules in order to avoid making
distributions to partners that may end up with debit capital balances; i.e., owing money to the partnership.

7 Safe payment computations per se do not affect ledger account balances. Actual cash distributions based
on safe payments computations do reduce partnership assets and equities and require recognition in
ledger accounts.
Chapter 16 16-417

8 A statement of partnership liquidation is a summary of transactions and balances for a partnership during
its liquidation stage. Such statements provide continuous records of liquidation events. Interim
liquidation statements are particularly helpful in showing the progress that has been made toward
liquidation to date and in identifying remaining assets to be liquidated and liabilities to be paid. Interim
liquidation statements are helpful to partners and creditors in providing a basis for current decisions as
well as future planning. Liquidation statements are important legal documents for partnership liquidations
that come under the jurisdiction of a court.

9 Available cash may be distributed to partners according to their profit and loss sharing ratios only when
nonpartner liabilities have been satisfied and partner equities (capital and loan balances combined) are
aligned with the relative profit and loss sharing ratios of the partners. In the absence of loans or advances
payable to or receivables from individual partners, cash can be distributed to partners in their profit and
loss sharing ratios when capital balances are in the relative profit and loss sharing ratios of the partners
and all nonpartner liabilities have been paid.

10 Vulnerability ranks are an ordering of partners on the basis of the adequacy of their equities in the
partnership to absorb possible partnership losses. The ordering is typically from the most vulnerable to
the least vulnerable. Vulnerability ranks are used in the preparation of assumed loss absorption schedules,
which, in turn, are used in the construction of cash distribution plans.

11 Partnership insolvency occurs when partnership liabilities exceed partnership assets. In this case, all
available cash is distributed to partnership creditors. Individual partners will be called upon to use their
personal assets to satisfy the remaining claims of the partnership creditors.

12 Partners with credit capital balances after all partnership assets have been distributed in liquidation have
a claim against partners with debit capital balances. If the partners with debit balances are personally
solvent, they should pay amounts equal to their debit balances into the partnership so that partners with
credit balances can receive their partnership claims in full. If partners with debit capital balances are
insolvent, the partners with credit balances will absorb the losses of the insolvent partners with debit
capital balances in relation to their relative profit and loss sharing ratios.
16-418 Partnership Liquidation
SOLUTIONS TO EXERCISES

Solution E16-1

Schedule of Capital Balances

60% Folly 40% Frill

Capital balances January 1, 2006 $40,000 $20,000
January losses: Lumber $15,000 (9,000) (6,000)
Receivables 4,000 (2,400) (1,600)
Capital balances before distribution $28,600 $12,400

Cash distribution:
Accounts payable $15,000
Folly 28,600
Frill 12,400
Total cash $56,000

Solution E16-2

Sale of inventory
Cash $10,000
Inventory $10,000
To record sale of inventory items.

Distribution of cash
Accounts payable $ 5,000
Cash $ 5,000
To record payment to creditors.

Mike capital $12,600

Nancy capital 6,200
Okey capital 25,200
Cash $44,000
To record distribution of available cash to partners computed as
follows:
Capital Possible Loss from
Balance - Unsold Inventory = Balance
Mike capital $15,000 $2,400 $12,600
Nancy capital 8,000 1,800 6,200
Okey capital 27,000 1,800 25,200
Totals $50,000 $6,000 $44,000

Solution E16-3

30% Terry 30% Vivian 40% Walter

January 1 balances $85,000 $25,000 $90,000
Contingency fund of $10,000 (3,000) (3,000) (4,000)
Possible losses on
asset disposal ($120,000) (36,000) (36,000) (48,000)
46,000 (14,000) 38,000
Loss on Vivian’s possible
default divided 3/7 and 4/7 (6,000) 14,000 (8,000)
Chapter 16 16-419
Available cash is distributed 40,000 0 30,000
16-420 Partnership Liquidation
Solution E16-4

Creditors 50% Jan 30% Kim 20% Lee

Beginning balances $60,000 $59,000 $29,000 $52,000
Offset Kim’s loan (20,000)
Loss on sale of assets
($180,000 - $120,000) (30,000) (18,000) (12,000)
Additional liability 5,000 (2,500) (1,500) (1,000)
65,000 26,500 (10,500) 39,000
Distribute Kim’s debit
balance 5/7, 2/7 (7,500) 10,500 (3,000)
Cash distribution $65,000 $19,000 0 $36,000

Kim owes $7,500 to Jan and $3,000 to Lee.

Solution E16-5

Schedule to Correct Capital Accounts

 Anita Bernice Colleen

Capital Capital Capital
December 31, 2006 balance $40,000 $35,000 $25,000
Overvalued inventory $10,000 (5,000) (3,000) (2,000)
Corrected balances $35,000 $32,000 $23,000

The capital balances are adjusted for the error in computing net income in the
partners’ residual equity ratios.

Solution E16-6

Schedule to Correct Capital Accounts

  Ali    Bart  Carrie

Capital Capital Capital
December 31, 2006 balance $60,000 $25,000 $65,000
Undervalued inventory ($15,000) 6,000 3,000 6,000
Corrected balances $66,000 $28,000 $71,000

The capital balances are adjusted for the error in computing net income in the
partners’ residual equity ratios.
Chapter 16 16-421
Solution E16-7

Evers, Freda, and Grace Partnership

Safe Payment Schedule

.4 Evers .4 Freda .2 Grace   Total  

Partner equities $100,000 $250,000 $170,000 $520,000
Loss on sale of assets (52,000) (52,000) (26,000) (130,000)
48,000 198,000 144,000 390,000
Possible lossesa (84,000) (84,000) (42,000) (210,000)
(36,000) 114,000 102,000 180,000
Allocate Evers’ loss 36,000 (24,000) (12,000)
0 $ 90,000 $ 90,000 $180,000

a Remaining noncash assets of $200,000 plus contingency fund of $10,000 equals

$210,000 possible losses.

Cash to distribute: Beginning cash balance of $100,000 plus $170,000 from sale
of assets less $10,000 contingency fund equals $260,000.

Distribution of cash: Accounts payable $ 80,000

Freda 90,000
Grace 90,000
$260,000
16-422 Partnership Liquidation
Solution E16-8

Jerry, Joan, and Jill Partnership

Statement of Partnership Liquidation
at November 30, 2006

40% Loan 50% 10%

Noncash Priority Jerry from Joan Jill
  Cash     Assets    Claims    Capital     Joan     Capital    Capital  

Balances Nov. 30 $8,000 $27,000 $4,000 $10,800 $ 4,000 $13,200 $3,000

Offset receivable
from Jerry (3,000) (3,000)

Write-off patent        (8,000 )        (3,200 )         (4,000 ) (800 )

Balances after
adjustments 8,000 16,000 4,000 4,600 4,000 9,200 2,200

Cash distribution:
Creditors (4,000) (4,000)
Partners (4,000)                         (3,700 )         (300
)

Balances 0 $16,000 0 $ 4,600 $ 300 $ 9,200 $1,900

(This solution assumes that Joan agrees to a distribution of amounts that can
be distributed safely. If she does not agree, no distribution can be made to
either Joan or Jill.)

Jerry, Joan, and Jill Partnership

Safe Payments Schedule at November 30, 2006

40% 50% 10%

Possible Jerry Joan Jill
 Losses   Equity   Equity   Equity 

Partners’ equities $ 4,600 $13,200 $ 2,200

Possible inventory losses $16,000 (6,400) (8,000) (1,600)
(1,800) 5,200 600
Allocate Jerry’s deficit 1,800 (1,500) (300)
Safe payments to partners 0 $ 3,700 $ 300

Solution E16-9

Insolvent partnership and insolvent partner:

Larry Moe Curly

  Cash    Capital   Capital   Capital 

Liabilities over assets $(20,000)

Capital balances January 1 $ 70,000 $(60,000) $(30,000)
Loss on Moe’s insolvency (30,000) 60,000 (30,000)
40,000 0 (60,000)
Chapter 16 16-423
Recovery from Curly $ 40,000 40,000
40,000 (20,000)
Loss on Curly’s insolvency (20,000) 20,000
$ 20,000 0

Larry can expect to receive $20,000 from the partnership liquidation.

16-424 Partnership Liquidation
Solution E16-10

Schedule for Phase-out of the Partnership

30% Alice 40% Betty 30% Carle   Total  

Capital balances $ 20,000 $(120,000) $ 70,000 $(30,000)
Creditors’ recovery
from Betty          30,000          30,000
20,000 (90,000) 70,000 0
Partnership recovery
from Betty          20,000          20,000
20,000 (70,000) 70,000 20,000
Write-off of Betty’s deficit (35,000) 70,000 (35,000)
(15,000) 0 35,000 20,000
Partnership recovery
from Alice 10,000           10,000
(5,000) 35,000 30,000
Write-off of Alice’s deficit 5,000 (5,000)
0 30,000 30,000
Cash distribution to Carle (30,000) (30,000)
0 0

Solution E16-11

Daniel, Eric, and Fred Partnership

Schedule for Phaseout of Partnership

40% Daniel 30% Eric 30% Fred

 Capital   Capital   Capital    Total  
Capital balances $10,000 $60,000 $(90,000) $(20,000)
Fred’s payment to creditors                   20,000 20,000
10,000 60,000 (70,000) 0
Fred’s payment to the
partnershipa                   40,000 40,000
10,000 60,000 (30,000) 40,000
Write-off of Fred’s
deficit in the relative
profit sharing ratio of
Daniel and Eric 4/7:3/7 (17,143) (12,857) 30,000
(7,143) 47,143 0 40,000
Daniel’s payment to the
partnership for his
deficit 5,000          5,000
(2,143) 47,143 45,000
Write off of Daniel’s
deficit to Eric 2,143 (2,143) 0
0 45,000
Payment to Eric (45,000) (45,000)
0 0

a Fred’s personal assets of $100,000 less the $40,000 owed to his personal
creditors, and less the $20,000 paid to partnership creditors, equals $40,000
available for his debit capital account balance.
Chapter 16 16-425
Solution E16-12

Ace, Ben, Cid, and Don

Statement of Partnership Liquidation
for the period June 30 to July 31, 2006

Ace Ben Cid Don

  Cash    Liabilities  Capital    Capital    Capital    Capital  
Balances
June 30, 2006 $200,000 $400,000 $ 40,000 $10,000 $(170,000) $(80,000)
July 1, 2006
Investment of Ace 200,000          200,000
400,000 400,000 240,000 10,000 (170,000) (80,000)
July 1, 2006
Payment of
liabilities (400,000) (400,000)
Balances
July 1, 2006 0 0 240,000 10,000 (170,000) (80,000)
July 15, 2006
Investment of Cid 100,000 100,000
Investment of Don 80,000                            80,000
180,000 240,000 10,000 (70,000) 0

Loss on Cid’s          (50,000 ) (20,000 70,000

)
insolvency 180,000 190,000 (10,000 0
)

Loss on Ben’s          (10,000 ) 10,000

insolvency 180,000 180,000 0
July 31, 2006
Final distribution (180,000) (180,000)
0 0
() Debit capital balance or deduct.

Solution E16-13
Denver, Elsie, Fannie and George Partnership
Safe Payment Schedule
January 31, 2006
Possible
Losses  Denver   Elsie   Fannie   George 
Partner’s equity at 1/1 $150,000 $80,000 $140,000 $78,000
January profit/loss
transactions:
Inventory sale (6,000) (3,000) (15,000) (6,000)
Land sale 20,000 10,000 50,000 20,000
Partner’s equity at 1/31 $164,000 $87,000 $175,000 $92,000
Possible losses — noncash $395,000 (79,000) (39,500) (197,500) (79,000)
Possible losses — contingent 20,000 (4,000) (2,000) (10,000) (4,000)
$ 81,000 $45,500 $(32,500) $ 9,000
Possible losses — Fannie (13,000) (6,500) 32,500 (13,000)
$ 68,000 $39,000 $ 0 $(4,000)
Possible losses — George (2,667) (1,333) 4,000
$ 65,333 $37,667 $ 0
16-426 Partnership Liquidation
Payments of $103,000 can be safely made to Denver and Elsie in the amounts
shown above.
Check: Cash available $ 523,000
Accounts payable $(400,000)
Contingencies (20,000)
Available to partners $ 103,000
Chapter 16 16-427
Solution E16-14

1 b

2 d

3 a

Supporting computations: See cash distribution plan that follows.

Vulnerability Rankings
Partners’ Loss Absorption Vulnerability
Equities   Potential      Ranks   
Quen $45,000 ¸ 30% $150,000 3
Reed $25,000 ¸ 50% 50,000 1
Stac $25,000 ¸ 20% 125,000 2

Schedule of Assumed Loss Absorption

  Quen     Reed     Stac     Total  
Predistribution equities $ 45,000 $ 25,000 $ 25,000 $ 95,000
Loss to absorb Reed (15,000) (25,000) (10,000) (50,000)
30,000 0 15,000 45,000
Loss to absorb Stac
$15,000/40% (22,500) (15,000) (37,500)
Balance $ 7,500 0 $ 7,500

Cash Distribution Plan

Priority Quen Reed Stac Stac
Creditors Capital Capital Loan Capital
First $50,000 100%
Next $7,500 100%
Next $37,500 60% 26.667% 13.333%
Remainder 30% 50% 20%    
16-428 Partnership Liquidation
Solution E16-15

1 d
Answer b is correct for situations in which all partners have equity in
partnership assets; in other words, credit capital balances.

2 d

3 c
The debit balance in Maris’s capital account should be charged against
the loan payable to Maris.

4 d
Possible 50% Gwen 25% Bill 25% Sissy
 Losses    Capital    Capital    Capital  
Net capital balances $40,000 $45,000 $35,000
Possible loss on inventories $100,000 (50,000) (25,000) (25,000)
(10,000) 20,000 10,000
Gwen’s debit balance 50:50 10,000 (5,000 ) (5,000 )
Distribution of cash after
payment of accounts payable 0 $15,000 $ 5,000

5 c
Possible 20% Dick 40% Frank 40% Helen
 Losses    Capital    Capital    Capital  
Net capital balances $ 50,000 $220,000 $155,000
Noncash assets:
Accounts receivable $ 60,000
Inventories 85,000
Plant assets — net 200,000
Contingency fund 5,000
$350,000 (70,000 ) (140,000) (140,000)
(20,000) 80,000 15,000
Allocate Dick’s possible deficit 20,000 (10,000 ) (10,000 )
Distribution of cash after
payment of $60,000 liabilities 0 $ 70,000 $ 5,000

6 c
30% Unsel 30% Vance 40% Wayne
 Capital   Capital   Capital 
Capital balances $90,000 $(60,000) $(100,000)
Wayne’s contribution                  70,000
90,000 (60,000) (30,000)
Vance’s personal net assets         39,000
90,000 (21,000) (30,000)
Vance’s remaining deficit divided 3/7
to Unsel and 4/7 to Wayne (9,000) 21,000 (12,000)
81,000 0 (42,000)
Wayne’s remaining personal net assets
to offset his deficit capital balance         40,000
81,000 (2,000)
Wayne’s final deficit allocated to
Unsel and uncollectible (2,000) 2,000
Amount of Unsel’s partnership equity
that should be recoverable $79,000 0
Chapter 16 16-429
Solution E16-16 [AICPA adapted]

1 d
The Uniform Partnership Act ranks partnership liabilities first (Rank I)
in order of recovery from partnership assets.

2 d
Partnership creditors can seek recovery in full or in part from any
partner under the Uniform Partnership Act.

3 d
Compare the two situations:

Recovery from Q    Q       R        S         T    

Capital balances $15,000 $10,000 $(20,000) $(30,000)
Q pays creditors 25,000
T’s loss is allocated (10,000) (10,000) (10,000) 30,000
Capital balances $30,000 0 $(30,000) 0
S owes Q $30,000.

Recovery from S    Q       R       S       T   

Capital balances $15,000 $10,000 $(20,000) $(30,000)
S pays creditors 25,000
T’s loss is allocated (10,000) (10,000) (10,000) 30,000
Capital balances $ 5,000 0 $ (5,000) 0
S owes Q $5,000.

In either case, Q’s loss is $10,000 and he receives $5,000 net cash.

4 c
 40% X   25% Y    35% Z     Total  
Capital balances $30,000 $15,000 $ 5,000 $ 50,000
Loss on dissolution of
partnership business (12,000) (7,500) (10,500) (30,000)
18,000 7,500 (5,500) 20,000

Z will contribute $5,500 to cover his deficit balance.

5 a
 Smith  Jones
 Equity   Equity 
Balances $175,000 $155,000
Loss on sale of other assets ($65,000) (39,000) (26,000)
$136,000 $129,000
16-430 Partnership Liquidation
SOLUTIONS TO PROBLEMS

Solution P16-1

1 Journal entry to distribute available cash on January 1

Barney capital $25,000

Cash $25,000
To distribute available cash to Barney computed as follows:

Safe Payments Schedule January 1, 2006

Possible
 Losses   Barney   Betty   Rubble 
Partners’ capital
balances $72,000 $28,000 $15,000
Allocation of possible
losses $90,000 (30,000) (30,000) (30,000)
42,000 (2,000) (15,000)
Allocate deficits to
Barney (17,000) 2,000 15,000
Safe payments to
Barney $25,000 0 0

2 Journal entry to record sale of assets on February 9

Cash $81,000
Barney capital 3,000
Betty capital 3,000
Rubble capital 3,000
Inventory $72,000
Supplies 18,000
To record sale of inventory items and supplies and recognize gain
or loss.

3 Journal entry to distribute cash on February 10

Barney capital $44,000

Betty capital 25,000
Rubble capital 12,000
Cash $81,000
To distribute cash to partners in final liquidation. [Amounts are
equal to final capital account balances.]
Chapter 16 16-431
Solution P16-2

Chan, Dickerson, and Grunther Partnership

Cash Distribution Plan

Vulnerability ranks
Profit and Loss Vulnerability
 Equity  Loss Ratio Absorption    Rank   
Chan $ 80,000 ¸ 20% $400,000 1
Dickerson 210,000 ¸ 30 700,000 3
Grunther 205,000 ¸ 50 410,000 2

Schedule of assumed loss absorption

  Chan   Dickerson  Grunther    Total  

Equities $80,000 $210,000 $205,000 $495,000
Loss to absorb Chan (80,000) (120,000) (200,000) (400,000)
0 90,000 5,000 95,000
Loss to absorb Grunther
($5,000 ¸ 5/8) (3,000) (5,000) (8,000)
$ 87,000 0 $ 87,000

Cash distribution plan

Priority Loan from Chan Dickerson Grunther

Creditors Dickerson Capital Capital Capital
First $90,000 100%
Second $50,000 100%
Third $37,000 100%
Fourth $8,000 3/8 5/8
Remainder 20% 30% 50%
16-432 Partnership Liquidation
Solution P16-3

Fred, Flint, and Wilma Partnership

Cash Distribution Plan

Vulnerability Ranking
Partnership Profit and Loss Absorption Vulnerability
 Equity  Loss Ratio   Potential      Ranking   
Fred $75,000 ¸ 30% $250,000 3
Flint 20,000 ¸ 20% 100,000 1
Wilma 60,000 ¸ 50% 120,000 2

Schedule of Assumed Loss Absorption

30% Fred 20% Flint 50% Wilma   Total  
Predistribution equity $75,000 $20,000 $60,000 $155,000
Assumed loss to absorb Flint
$20,000 ¸ 20% (30,000) (20,000) (50,000) (100,000)
45,000 0 10,000 55,000
Assumed loss to absorb Wilma
$10,000 ¸ 5/8 (6,000) (10,000) (16,000)
$39,000 0 $ 39,000

Cash Distribution Plan

Priority
Creditors 30% Fred 20% Flint 50% Wilma
First $20,000 100%
Next $39,000 100%
Next $16,000 3/8 5/8
Remainder 30% 20% 50%
Chapter 16 16-433
Solution P16-4

1 Gary, Henry, Illa, and Joseph Partnership

Cash Predistribution Plan

Schedule of Vulnerability Ranks:

Gary Henry Illa Joseph

  Equity     Equity     Equity     Equity  

Capital balance $200,000 $320,000 $100,000 $ 110,000

Loan to Henry (20,000)
Loan from Gary 100,000                               
Partner equity $300,000 $300,000 $100,000 $ 110,000
Divided by profit
ratio 40% 30% 20% 10%

Loss absorption
potential $750,000 $1,000,000 $500,000 $1,100,000

Vulnerability ranks 2 3 1 4

Schedule of Assumed Loss Absorption:

  Gary    Henry    Illa    Joseph 

Equities $300,000 $300,000 $100,000 $110,000
Loss to absorb Illa’s
equity (200,000) (150,000) (100,000) (50,000)
100,000 150,000 0 60,000
Loss to absorb Gary’s
equity (100,000) (75,000) (25,000)
0 75,000 35,000
Loss to absorb Henry’s
equity (75,000) (25,000)
0 $ 10,000

Cash Distribution Plan:

Priority Contingency
Liabilities   Fund    Gary Henry Illa Joseph
First $100,000 100%
Next $50,000 100%
Next $10,000 100%
Next $100,000 3/4 1/4
Next $200,000 1/2 3/8 1/8
Remainder 40% 30% 20% 10%
(Profit and loss sharing ratios)

2 Available cash to distribute ($200,000 + $100,000) $300,000

Priority Contingency
Liabilities   Fund     Gary    Henry   Illa  Joseph  
First $100,000 $100,000
Next 50,000 $50,000
Next 10,000 $10,000
Next 100,000 75,000 25,000
Next 40,000 20,000 $15,000         5,000
16-434 Partnership Liquidation
Distribution to
partners $20,000 $90,000 $40,000
Chapter 16 16-435
Solution P16-5

Eli, Joe, and Ned, Consultants

Statement of Partnership Liquidation
for the month ended August 31, 2006

Noncash Accounts Eli 20% Eli 30% Joe 50% Ned

  Cash     Assets    Payable     Loan     Capital    Capital    Capital  
July 31 balances $13,000 $47,000 $6,000 $4,000 $20,000 $15,000 $15,000
Receivables:
Collections 8,000 (8,000)
Assumption (3,000) (3,000)
Write-off (1,000) (200) (300) (500)
Liabilities paid (6,000) (6,000)
Expenses paid (3,000) (600) (900) (1,500)
Furniture:
Sold 15,000 (25,000) (2,000) (3,000) (5,000)
to Joe (4,000) (1,000)
(600) (900) (1,500)
Donated         (6,000 )                 (1,200 ) (1,800) (3,000)
Predistribution
balances 27,000 0 0 4,000 15,400 7,100 500
To Eli for loan (4,000) (4,000)
To partners (23,000)         (15,400) (7,100) (500 )
0 0 0 0 0

Solution P16-6

Jones, Smith, and Tandy Partnership

Statement of Partnership Liquidation
for the liquidation period January 1, 2006 to March 31, 2006

   20%    30%    50%

Noncash Accounts   Jones   Smith   Tandy
  Cash     Assets    Payable    Capital    Capital    Capital  
Balances $ 15,000 $215,000 $80,000 $40,000 $60,000 $50,000
January 2006
Inventories sold 20,000 65,000* 9,000* 13,500* 22,500*
Receivables collections 14,000 14,000 *
Predistribution balance 49,000 136,000 80,000 31,000 46,500 27,500
Cash distribution to
creditors 40,000 *          40,000 *

Balances January 31 9,000 136,000 40,000 31,000 46,500 27,500

February 2006
Land sold 60,000 40,000* 4,000 6,000 10,000
Land and buildings sold 40,000 70,000* 6,000* 9,000* 15,000*
Receivables collections 3,000 6,000 *         600 * 900 * 1,500 *
Balances February 28 112,000 20,000 40,000 28,400 42,600 21,000
March 2006
Write-off of furniture
and fixtures          20,000 *         4,000 * 6,000 * 10,000 *
Predistribution balance 112,000 0 40,000 24,400 36,600 11,000
Cash distribution:
Creditors 40,000* 40,000*
Partners 72,000 *         24,400 * 36,600 * 11,000 *
Balances March 31 0 0 0 0 0
16-436 Partnership Liquidation
Solution P16-7

1 Cash distribution plan for Link, Mack, and Nell partnership

Vulnerability ranks
Profit Loss
Capital Loan Equity in and Loss Absorption Vulnerability
Balances Balances Partnership  Ratio   Potential    Ranking    

Link $40,000 + $15,000 $55,000 50% $110,000 3

Mack 20,000 - 8,000 12,000 30 40,000 1
Nell 20,000         20,000 20 100,000 2
$80,000 $ 7,000 $87,000

Schedule of assumed loss absorption

 Link   Mack   Nell   Total 
Predistribution equities $55,000 $12,000 $20,000 $87,000
Assumed loss to absorb Mack’s
equity 50/30/20 20,000 12,000 8,000 40,000
35,000 0 12,000 47,000
Assumed loss to absorb Nell’s
equity 50/20 30,000 12,000 42,000
$ 5,000 0 $ 5,000

Cash distribution plan

Priority
Creditors Link Mack Nell
First $55,000 100%
Next $5,000 100%
Next $42,000 5/7 2/7
Remainder 50% 30% 20%

2 Cash of $25,000 is realized from inventories and receivables with a

$45,000 book value

Cash balance December 31, 2006 $47,000

Realized during 2007 25,000
72,000
Less: Amount reserved for contingencies (10,000)
Cash available for distribution $62,000

Link, Mack, and Nell Partnership

Schedule of January 2007 Cash Distribution
Cash Priority
Available Creditors  Link    Mack    Nell    Total  

Cash to be distributed $62,000

Payments to creditors (55,000) $55,000 $55,000

Remainder 7,000

To Link (for loan

balance) (5,000 ) $5,000 5,000

Remainder 2,000
Chapter 16 16-437
To Link (5/7) and
Nell (2/7) (2,000 )         1,429         $ 571 2,000

Cash distribution 0 $55,000 $6,429 0 $ 571 $62,000

16-438 Partnership Liquidation
Solution P16-8

Jason, Kelly, and Becky Partnership

Statement of Partnership Liquidation
for the period January 1, 2006 through February 28, 2006

50% 30% 20%

 Noncash  Priority  Becky  Jason  Kelly  Becky
  Cash    Assets  Liabilities  Loan  Capital Capital Capital
Balances January 1 $ 16,500 $163,500 $21,000 $9,500 $69,000 $47,000 $33,500
Offset loan to Jason 14,000* 14,000*
Collection of
receivables 25,000 28,000* 1,500* 900* 600*
Liquidation expenses 2,000*                            1,000* 600* 400*
Predistribution
balances 39,500 121,500 21,000 9,500 52,500 45,500 32,500
Cash distribution:
Creditors 21,000* 21,000*
Partners —
Schedule A 13,500*                  9,500*         1,100* 2,900*
Balances January 31 5,000 121,500 0 0 52,500 44,400 29,600
Liability discovered 3,000 1,500* 900* 600*
Liquidation expenses 2,000* 1,000* 600* 400*
Sale of remaining
assets 108,000 121,500*                6,750* 4,050* 2,700*
Predistribution
balances 111,000 0 3,000 0 43,250 38,850 25,900
Cash distribution:
Creditors 3,000 3,000*
Partners — Schedule B 108,000* $43,250 38,850* 25,900*
Balances February 28 0 0 0 0

Schedule A

50% 30% 20%

Possible Jason Kelly Becky
 Losses   Equity   Equity   Equity 
Partners’ equity January 31 $52,500 $45,500 $42,000
Allocate possible losses $126,500 (63,250) (37,950) (25,300)
(10,750) 7,550 16,700
Allocate Jason’s deficit 10,750 (6,450) (4,300)
Safe payments to partners
January 31 0 $ 1,100 $12,400

Schedule B

Partners’ equity February 28 $43,250 $38,850 $25,900

Safe payments to partners February 28 $43,250 $38,850 $25,900
Chapter 16 16-439
Solution P16-9

Roger, Susan, and Tom Partnership

Statement of Partnership Liquidation
for the period January 1, 2006 through February 28, 2006

  30%   30%   40%

Noncash  Priority Roger  Roger  Susan   Tom
  Cash    Assets  Liabilities  Loan  Capital Capital Capital
Balances January 1 $20,000 $140,000 $40,100 $5,000 $ 9,900 $45,000 $60,000
Offset loan to Susan 10,000* 10,000*
Sale of assets 40,000 40,000*
Predistribution
balances 60,000 90,000 40,100 5,000 9,900 35,000 60,000
Cash distribution:
Creditors 40,100* 40,100*
Partners —
Schedule A 19,900*                                 2,814* 17,086*
Balances January 31 0 90,000 0 5,000 9,900 32,186 42,914
Sale of remaining
assets 21,000 90,000* 20,700* 20,700* 27,600*
Offset loan to
Roger capital                  5,000* 5,000
Predistribution
balances 21,000 0 0 5,800* 11,486 15,314
Cash distribution:
Partners —
Schedule B 21,000*          9,000* 12,000*
Balances February 28 0 $ 5,800* $ 2,486 $ 3,314

Note: Roger owes Susan $2,486 and Tom $3,314. These balances remain on the
partnership books until it is determined if Roger is personally solvent and
able to pay $5,800 to the other partners.

Schedule A
30% 30% 40%
Possible Roger Susan Tom
 Losses   Equity   Equity   Equity 

Partners’ equity January 1 $14,900 $35,000 $60,000

Allocate possible losses $90,000 (27,000) (27,000) (36,000)
(12,100) 8,000 24,000
Allocate Roger’s deficit 12,100 (5,186) (6,914)
Safe payments to partners
January 31 0 $ 2,814 $17,086

Schedule B

Partners’ equity February 28 $(5,800) $11,486 $15,314

Allocate Roger’s deficit 5,800 (2,486) (3,314)
Safe payments to partners February 28 0 $ 9,000 $12,000

Note: Since cash was distributed to Susan and Tom in January and since Roger
has negative equity, the distribution in February is necessarily in the 3/7
and 4/7 relative profit and loss sharing ratio of Susan and Tom.
16-440 Partnership Liquidation
Solution P16-10

Noncash 30% Ral  50% Tom  20% Vic

  Cash     Assets   Liabilities Capital  Capital    Capital  
Balances October 1 $21,000 $348,000 $130,000 $43,600 $150,000 $45,400
Write-off Ral’s loan
against capital (15,000) (15,000)
Collected accounts
receivable 40,000 (44,000) (1,200) (2,000) (800)
Sale of inventory 50,000 (60,000) (3,000) (5,000) (2,000)
Sale of equipment 60,000 (55,000) 1,500 2,500 1,000
Payment of bank loan
and accrued interest (50,600) (50,000) (180) (300) (120)
Payment of accounts
payable (80,000) (80,000)
Liquidation expenses (2,000 )                   (600 ) (1,000 ) (400 )
Predistribution
balances 38,400 174,000 --- 25,120 144,200 43,080
October 31 distri-
bution 33,400                  (33,400 )
Balance November 1 5,000 174,000 25,120 110,800 43,080
Sale of equipment 38,000 (95,000) (17,100) (28,500) (11,400)
Accounts receivable 10,000 (19,000) (2,700) (4,500) (1,800)
Inventory to Vic (20,000) (3,000) (5,000) (12,000)
Write-off remaining
inventory (40,000) (12,000) (20,000) (8,000)
Liquidation expenses (800 )          (240 ) (400 ) (160 )
Predistribution
balances 52,200 --- (9,920) 52,400 9,720
Cash distributed (52,200)         (45,314 ) (6,886 )
Balances --- (9,920) 7,086 2,834

Schedule of Safe Payments

 30% Ral   50% Tom   20% Vic 
October 31
Partners’ equity
October 31, 2006 $25,120 $144,200 $43,080
Possible losses $174,000 (52,200) (87,000) (34,800)
Possible loss on
contingency fund 5,000 (1,500) (2,500) (1,000)
(28,580) 54,700 7,280
Possible loss from Ral
allocated 5/7 and 2/7 (rounded) 28,580 (20,414) (8,166)
0 34,286 (886)
Possible loss from Vic (886) 886
Cash distribution 33,400 0
November 30
Partners’ equity
November 30 $(9,920) $ 52,400 $ 9,720
Possible loss from
Ral’s debit balance 5/7 and 2/7 9,920 (7,086) (2,834)
Cash distribution 0 $ 45,314 $ 6,886
Chapter 16 16-441
Solution P16-11

1 Tucker, Gilliam, and Simpson Partnership

Safe Payments Schedule
for Cash Distribution on January 1, 2007

Possible  Equity of  Equity of  Equity of

 Losses   Tucker 20% Gilliam 30% Simpson 50%
Partner equity on January 1  $130,000  $100,000  $195,000
Possible loss on
noncash assets $370,000   (74,000 )  (111,000)  (185,000)
  56,000   (11,000)   10,000
Possible loss on cash
withheld 10,000   (2,000 )   (3,000 )   (5,000 )
  54,000   (14,000)   5,000
Possible loss on
Gilliam’s deficit   (4,000 )   14,000   (10,000 )
  50,000   0   (5,000)
Possible loss on Simpson
deficit   (5,000 )   0

Safe payment to Tucker  $ 45,000   0

() deduct or loss

Distribution of available cash:

To creditors  $ 65,000
To Tucker for partnership capital   45,000
Retained for contingencies   10,000
Total cash on hand  $120,000

2 Cash distribution plan

Vulnerability ranks
Profit Loss
Equity in and Loss Absorption Vulnerability
Partnership  Ratio   Potential     Ranking   
Tucker $130,000 ¸ 20% $650,000 3
Gilliam 100,000 ¸ 30 333,333 1
Simpson 195,000 ¸ 50 390,000 2

Schedule of assumed loss absorption

Tucker Gilliam Simpson
 Equity   Equity   Equity    Total 
Predistribution equities $130,000 $100,000 $195,000 $425,000
Assumed loss to eliminate
Gilliam (66,667) (100,000) (166,667) (333,333)
63,333 0 28,334 91,667
Assumed loss to eliminate
Simpson (11,333) (28,334) (39,667)
$ 52,000 0 $ 52,000

Cash distribution plan

Creditors Tucker Gilliam Simpson
First $65,000 100%
Next $52,000 100%
Next $39,667 2/7 5/7
16-442 Partnership Liquidation
Remainder 20% 30% 50%
Chapter 16 16-443
Solution P16-12

1 Closing entry

Revenue $200,000
Jee capital 25,000
Moore capital 75,000
Olsen capital 100,000
Expenses $400,000

To close revenue and expense items and distribute loss to partners

as follows:
 Net Loss   20% Jee  40% Moore 40% Olsen
$(200,000)
Salaries (50,000) $ 25,000 $ 25,000
Loss to divide (250,000)
Divided 20:40:40 250,000 (50,000) (100,000) $(100,000)
Loss allocated 0 $(25,000) $(75,000) $(100,000)

2 Cash distribution plan

Vulnerability ranks
Vulner-
    Loss ability
   Equity    Absorption Rank
Jee: $300,000 balance - $50,000
loan - $25,000 loss $225,000/20% $1,125,000 3
Moore: $450,000 balance - $75,000
loss $375,000/40% 937,500 2
Olsen: $350,000 balance + $20,000
loan - $100,000 loss $270,000/40% 675,000 1

Assumed loss absorption

   Jee      Moore     Olsen     Total  
Predistribution
equities $ 225,000 $375,000 $270,000 $870,000
Loss to absorb Olsen (135,000) (270,000) (270,000) (675,000)
90,000 105,000 0 195,000
Loss to absorb Moore
$105,000 ¸ 40/60 (52,500) (105,000) (157,500)
$ 37,500 0 $ 37,500

Cash distribution plan

Priority
Creditors  Jee  Moore Olsen
First $80,000 100%
Second $37,500 100%
Third $157,500 2/6 4/6
Remainder 20% 40% 40%

3 Cash distribution schedule

Priority
Creditors   Jee    Moore  Olsen
First $ 80,000 $80,000
16-444 Partnership Liquidation
Second 37,500 $37,500
Third 18,000         6,000 $12,000 0
$135,500 $80,000 $43,500 $12,000
Chapter 16 16-445
Solution P16-13

Beams, Plank, and Timbers Partnership

Statement of Partnership Liquidation
for the period January 1, 2007 to March 31, 2007

   50%    30%    20%

 Noncash   Beams   Plank   Plank  Timbers
  Cash    Assets  Liabilities  Capital    Loan    Capital   Capital 
Balances January 1 $120,000 $580,000 $250,000 $170,000 $10,000 $170,000 $100,000
Charge Timbers’ loan
to Timbers’ capital 20,000* 20,000*
Collection of
receivables 100,000 100,000*
Sale of inventory 100,000 80,000*          10,000         6,000 4,000
Predistribution
balances 320,000 380,000 250,000 180,000 10,000 176,000 84,000
January distribution
(schedule 1)
Creditors 250,000* 250,000*
Plank 60,000*                            10,000* 50,000*
Balances February 1 10,000 380,000 0 180,000 0 126,000 84,000
Plant assets to Beams 60,000* 50,000*
and loss distribution 5,000* 3,000* 2,000*
Sale of inventory 60,000 120,000* 30,000* 18,000* 12,000*
Liquidation expenses
paid 2,000* 1,000* 600* 400*
Liability discovered                   8,000 4,000* 2,400* 1,600*
Predistribution
balances 68,000 200,000 8,000 90,000 102,000 68,000
February distribution
(schedule 2)
Creditors 8,000* 8,000*
Plank 30,000* 30,000*
Timbers 20,000*                                     20,000*
Balances March 1 10,000 200,000 0 90,000 72,000 48,000
Sale of plant assets
and write-off 110,000 200,000* 45,000* 27,000* 18,000*
Liquidation expenses
paid 5,000*          2,500* 1,500* 1,000*
Predistribution
balances 115,000 0 42,500 43,500 29,000
March distribution 115,000* 42,500* 43,500* 29,000*
Liquidation completed
March 31 0 0 0 0
16-446 Partnership Liquidation
Solution 16-13 (continued)

Schedule 1

Beams, Plank, and Timbers Partnership

Schedule of Safe Payments to Partners
January Distribution

 Plank
Possible   Beams Capital Timbers
 Losses   Capital  and Loan Capital

Noncash assets $380,000 $180,000 $186,000 $84,000

Contingency reserve 10,000
Possible losses 390,000
Distribution 50:30:20 390,000* 195,000* 117,000* 78,000*
0 15,000* 69,000 6,000
Distribution of Beams’
deficit 60:40 15,000 9,000* 6,000*
Safe payment to Plank 0 $ 60,000 0

Schedule 2

Beams, Plank, and Timbers Partnership

Schedule of Safe Payments to Partners
February Distribution

Possible  Beams  Plank Timbers

 Losses  Capital Capital Capital

Noncash assets $200,000 $ 90,000 $102,000 $68,000

Contingency reserve 10,000
Possible losses 210,000
Distribution 50:30:20 210,000* 105,000* 63,000* 42,000*
0 15,000* 39,000 26,000
Distribution of Beams’
deficit 60:40 15,000 9,000* 6,000*
Safe payment to Plank and
Timbers 0 $ 30,000 $20,000

* Deduct or deficit