Nothing Special   »   [go: up one dir, main page]

Partnership Liquidation

Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 4

Name: Herlyn Juvelle L.

Sevilla
Course & Section: BSA - 1B

Dulay, Sandoval and Ramel


December 31,2020
Profit= 1600000

Dulay Sandoval
Salaries 400,000.00 350,000.00
Interest (12%) 144,000.00 90,000.00
Balance 256,000.00
Ratio 5:3:2 128,000.00 76,800.00
Profit 672,000.00 516,800.00

Dulay Sandoval Ramel


Capital, Jan 1, 2019 1,200,000.00 750,000.00 500,000.00
Profit 672,000.00 516,800.00 411,200.00
Total 1,872,000.00 1,266,800.00 911,200.00
Drawings 500,000.00 400,000.00 350,000.00
Total 1,372,000.00 866,800.00 561,200.00

Dulay, Sandoval and Ramel Partnership


Statement of Liquidation
December 31, 2021

Cash Non-cash Assets Liabilities


Balances before Liquidation 460,000 2,740,000 400,000
Realization 2,900,000 (2,740,000)
Balances 3,360,000 0 400,000
Payment of Liabilities (400,000) (400,000)
Balances 2,960,000 0
Payment to Partners (2,960,000)

Dr
Realization Cash 2,900,000
Non-cash Assets
Dulay, Capital
Sandoval, Capital
Ramel, Capital

Payment of Liabilities Liabilities 400,000


Cash
Payment to Partners Dulay, Capital 1,452,000
Sandoval, Capital 914,800
Ramel, Capital 593,200
Cash
Ramel Total
300,000.00 1,050,000.00
60,000.00 294,000.00

51,200.00 256,000.00
411,200.00 1,600,000.00

Ramel Partnership
iquidation
31, 2021
Capital
Dulay, Capital (5/10) Sandoval, Capital (3/10) Ramel, Capital (2/10)
1,372,000 866,800 561,200
80,000 48,000 32,000
1,452,000 914,800 593,200

1,452,000 914,800 593,200


(1,452,000) (914,800) (593,200)

Cr

2,740,000
80,000
48,000
32,000

400,000
2,960,000

You might also like