CASH
NON CASH ASSETS
10,000.00
100,000.00
TOTAL ASSETS
110,000.00
LIABILITIES
A, CAPITAL
B, CAPITAL
C, CAPITAL
TOTAL LIABILITIES & CAPITAL
A
B
C
PERSONAL ASSETS
100,000.00
50,000.00
5,000.00
PERSONAL LIABILITIES
25,000.00
###
60,000.00
60,000.00
5,000.00
15,000.00
30,000.00
110,000.00
ABC PARTNERSHIP
STATEMENT OF LIQUIDATION
MAY 1-31, 2014
CASH
NON CASH
ASSETS
BALANCES BEFORE
LIQUIDATION
10,000.00
100,000.00
REALIZATION AND
DISTRIBUTION OF LOSS
BALANCES
40,000.00
50,000.00
(100,000.00)
-
PAYMENT OF LIABILITIES
BALANCES
(50,000.00)
-
ADDITIONAL INVESTMENT
OF A
BALANCES
15,000.00
15,000.00
PAYMENT OF LIABILITIES
BALANCES
(10,000.00)
5,000.00
CASH
A, CAPITAL
B, CAPITAL
C, CAPITAL
OTHER ASSETS
LIABILITIES
CASH
CASH
5,000.00
2,500.00
7,500.00
(7,500.00)
A, CAPITAL
C, CAPITAL
B, CAPITAL
5,000.00
60,000.00
(50,000.00)
10,000.00
(15,000.00)
10,000.00
15,000.00
-
(10,000.00)
-
100,000.00
50,000.00
50,000.00
15,000.00
LIABILITIES
CASH
60,000.00
A, CAPITAL
(20,000.00)
(15,000.00)
40,000.00
20,000.00
20,000.00
20,000.00
A, CAPITAL
LIABILITIES
15,000.00
10,000.00
10,000.00
2,500.00
2,500.00
5,000.00
(2,500.00)
(2,500.00)
2,500.00
-
CASH
2,500.00
A CAPITAL
C, CAPITAL
CASH
2,500.00
7,500.00
7,500.00
B, CAPITAL
C, CAPITAL
15,000.00
30,000.00
(20,000.00)
(5,000.00)
(20,000.00)
10,000.00
5.00
5.00
2.00
(5,000.00)
10,000.00
2.00
(5,000.00)
10,000.00
2.00
(5,000.00)
10,000.00
5,000.00
-
(2,500.00)
7,500.00
7,500.00
(7,500.00)
3.00
2.00
2.00
CASH
BALANCES BEFORE
LIQUIDATION
UNRECORDED LIABILITIES
BALANCES
REALIZATION AND DIST OF
LOSS
BALANCES
PAYMENT OF LIABILITIES
BALANCES
ADDITIONAL investment
balances
ADDITIONAL LOSS TO
EVASCO
BALANCES
PAYMENT TO PARTNER
EVASCO CAPITAL
ELLOR CAPITAL
ACCOUNTS PAYABLE
NOTES PAYABLE
ACCOUNTS
PAYABLE
NOTES
PAYABLE
1,000.00
152,000.00
20,000.00
86,000.00
1,000.00
152,000.00
2,000.00
22,000.00
1,000.00
87,000.00
(152,000.00)
-
22,000.00
87,000.00
(22,000.00)
-
(87,000.00)
-
113,800.00
114,800.00
(109,000.00)
5,800.00
4,000.00
9,800.00
9,800.00
(9,800.00)
1,200.00
1,800.00
CASH
ALLOW. FOR DOUBTFUL ACCOUNTS
ACC. DEPRECIATION
EVASCO CAPITAL
ELLOR CAPITAL
ACCOUNTS RECEIVABLE
MERCHANDISE INVENTORY
PREPAID ADVERTISING
MACHINERY & EQUIPMENT
ACCOUNTS PAYABLE
OTHER
ASSETS
2,000.00
1,000.00
4.00
113,800.00
20,000.00
60,000.00
15,280.00
22,920.00
9.00
80,000.00
50,000.00
2,000.00
100,000.00
22,000.00
NOTES PAYABLE
CASH
CASH
87,000.00
3.00
109,000.00
4,000.00
ELLOR, CAPITAL
EVASCO CAPITAL
ELLOR, CAPITAL
3,720.00
EVASCO CAPITAL
CASH
9,800.00
4,000.00
2.00
3,720.00
2.00
9,800.00
2.00
40%
EVASCO
CAPITAL
60%
ELLOR
CAPITAL
30,000.00
17,000.00
(1,200.00)
28,800.00
(1,800.00)
15,200.00
4
4
(15,280.00)
13,520.00
(22,920.00)
(7,720.00)
4
5
3
13,520.00
(7,720.00)
13,520.00
###
(3,720.00)
2
3
3,720.00
-
(3,720.00)
9,800.00
(9,800.00)
2
29
ABC PARTNERSHIP
STATEMENT OF LIQUIDATION
MAY 1-31, 2014
NON CASH
ASSETS
CASH
BALANCES BEFORE
LIQUIDATION
10,000.00
100,000.00
REALIZATION AND
DISTRIBUTION OF LOSS
BALANCES
40,000.00
50,000.00
(100,000.00)
-
PAYMENT OF LIABILITIES
BALANCES
(50,000.00)
-
LIABILITIES
60,000.00
ADDITIONAL INVESTMENT
OF A
BALANCES
PAYMENT OF LIABILITIES
BALANCES
CASH
A, CAPITAL
B, CAPITAL
C, CAPITAL
OTHER ASSETS
LIABILITIES
CASH
CASH
17,500.00
17,500.00
(10,000.00)
7,500.00
(7,500.00)
60,000.00
(50,000.00)
10,000.00
(15,000.00)
10,000.00
(2,500.00)
(17,500.00)
10,000.00
17,500.00
-
(10,000.00)
-
40,000.00
20,000.00
20,000.00
20,000.00
100,000.00
50,000.00
50,000.00
15,000.00
A, CAPITAL
15,000.00
A, CAPITAL
C, CAPITAL
B, CAPITAL
2,500.00
2,500.00
CASH
2,500.00
5,000.00
A CAPITAL
C, CAPITAL
2,500.00
7,500.00
5,000.00
(20,000.00)
(15,000.00)
A, CAPITAL
CASH
7,500.00
B, CAPITAL
C, CAPITAL
15,000.00
30,000.00
(20,000.00)
(5,000.00)
(20,000.00)
10,000.00
5.00
5.00
2.00
(5,000.00)
10,000.00
5,000.00
-
(2,500.00)
7,500.00
3.00
2.00
-
7,500.00
2.00
7,500.00
(7,500.00)
2.00