Cash Distribution Schedule

The unsuccessful partnership of the Jones Brothers is about to undergo liquidation. They have asked you to estimate the amount of cash that each brother will receive. They share profits and losses equally.

Cash

$ 22,000

Liabilities

$ 35,000

Noncash Assets

110,000

Doug, Capital

55,000

Dave, Capital

50,000

Dan, Capital

(8,000)

$132,000

$132,000

Both Doug and Dave are personally solvent, but Dan is not. They estimate that they will receive $65,000 from the sale of the noncash assets.

Required:

Prepare a schedule to estimate the amount of cash each brother will receive.