After working for In the Kitchen remodeling business for several years, Terry and Phyllis decided to go into business for themselves and formed the Kitchens Just for You partnership. Three years ago, they admitted Connie as a partner and recognized goodwill at that time because of her good client list for planned kitchen makeovers. However, they were not able to gain a sufficient market for new customers and on September $1,20$X$9,$ they agreed to dissolve and liquidate the business. They decided on an installment liquidation to complete the projects already initiated. The balance sheet, with profit and loss$$sharing percentages at the beginning of liquidation, is as follows:Required:

Prepare a schedule of safe payments to partners as of September $30,209,$ to show how the available cash should be distributed to

the partners. Please follow the practical guidelines when completing this worksheet.

KITCHENS JUST FOR YOU

Balance Sheet

September $1,20$X$9$

Assets Liabilities and Equities

Cash $ $16,000$ Accounts Payable $ $47,000$

Receivables $61,000$ Connie, Loan $14,000$

Terry, Loan $9,000$ Terry, Capital $(30\%)10,000$

Inventory $44,000$ Phyllis, Capital $(60\%)40,000$

Goodwill $25,000$ Connie, Capital $(10\%)44,000$

Total Assets $ $155,000$ Total Liabilities and Equities $ $155,000$

Connie$$s loan was for working capital; the loan to Terry was for his unexpected personal medical bills.

During September $20$X$9,$ the first month of liquidation, the partnership collected $$44,000$ in receivables and decided to write off $$3,000$ of the remaining receivables. Sales of one$-$half of the book value of the inventory realized a loss of $$7,000.$ The partners estimate that the costs of liquidating the business $($newspaper ads, signs, etc.$),$ are expected to be $$5,000$ for the remainder of the liquidation process.

Required:

Prepare a schedule of safe payments to partners as of September $30,20$X$9,$ to show how the available cash should be distributed to the partners. Please follow the practical guidelines when completing this worksheet.