Installment liquidation

The partnership of Gary, Henry, Ian, and Joseph is preparing to liquidate. Profit and loss sharing ratios are shown in the summarized balance sheet at December 31, 2011, as follows:

Cash

$200,000

Other liabilities

$100,000

Inventories

200,000

Gary capital (40%)

300,000

Loan to Henry

20,000

Henry capital (30%)

320,000

Other assets

510,000

Ian capital (20%)

100,000

Joseph capital (10%)

110,000

$930,000

$930,000

REQUIRED

1. The partners anticipate an installment liquidation. Prepare a cash distribution plan as of January 1, 2012, that includes a $50,000 contingency fund to help the partners predict when they will be included in cash distributions.

2. During January 2012, the inventories are sold for $100,000, the other liabilities are paid, and $50,000 is set aside for contingencies. The partners agree that loan balances should be closed to capital accounts and that remaining cash (less the contingency fund) should be distributed to partners. How much cash should each partner receive?