Cash distribution plan

Fred, Flint, and Wilma announced the liquidation of their partnership beginning on January 1, 2011. Profits and losses are divided 30 percent to Fred, 20 percent to Flint, and 50 percent to Wilma. Balance sheet items are summarized as follows:

Cash

$ 45,000

Accounts payable

$ 20,000

Accounts receivable—net

25,000

Fred capital (30%)

75,000

Inventories

25,000

Flint capital (20%)

30,000

Plant assets—net

80,000

Wilma capital (50%)

60,000

Flint loan

10,000

$185,000

$185,000

REQUIRED : Prepare a cash distribution plan as of January 1, 2011, for the Fred, Flint, and Wilma partnership.