CMPC 131 Answer
CMPC 131 Answer
CMPC 131 Answer
2 Answer: 5,400
Total Capital 60,000
Liabilities 3,000
Total Assets 63,000
Less: Cash prior to Liquidation
Cash for Distribution to Partners 22,200
Payment to Liabilities 3,000
Proceeds from Sale of NCA (23,200) 2,000
Book value of NCA 61,000
Proceeds from Sale of NCA (23,200)
Loss from sale of NCA 37,800
Multiply by Dray's Ratio (3/21) 14%
Dray's Share in Loss upon Conversion of NCA 5,400
Allocation to: A B
Profit for the year
10% commission on purchases:
(10% x 400) – A 40
(10% x 320) – B 32
20% commission on sales:
(20% x 960) – A 192
(20% x 720) – B 144
Total to be divided equally
Allocation: (208 ÷ 2) -104 -104
Net share - as allocated 128 72
Joint operation - B
Purchases 320 720
Net share 72 40
368
4 Answer: 1,421,600
Installment receivable - 2017 800,000
Installment receivable - 2018 2,400,000
Deferred gross profit - 2017 176,000
Deferred gross profit - 2018 576,000
Sales - A
Sales - B
Other income - B
Profit - credit balance
Totals
200
-40
-32
-192
-144
-208
208
-
Collections on sales
Collections on sales
Collections on other income
Cash settlement - payment
Balance ###
Additio 60,000.00
Withdra (15,000.00)
Balance ###
Assets, P 180,000
Joi, loa P 9,000
Joi, cap 42,000
Mari, c 39,000
Chase, 90,000
Total P 180,000
Dray 1,000
Klay 25,000
Kevin 25,000
Steph 9,000
60,000