Safe payments schedule

A condensed balance sheet with profit sharing percentages for the Evers, Freda, and Grace partnership on January 1, 2011, shows the following:

Cash

$100,000

Liabilities

$ 80,000

Other assets

500,000

Evers capital (40%)

100,000

Freda capital (40%)

250,000

Grace capital (20%)

170,000

$600,000

$600,000

On January 2, 2011, the partners decide to liquidate the business, and during January they sell assets with a book value of $300,000 for $170,000.

REQUIRED: Prepare a safe payments schedule to show the amount of cash to be distributed to each partner if all available cash, except for a $10,000 contingency fund, is distributed immediately after the sale.