On January 1, the partners of Van, Bakel, and Cox (who share profits and losses in the ratio of 5:3:2, respectively) decide to terminate operations and liquidate their partnership. The trial balance at this date follows: Debit Credit Cash $ 33,000 Accounts receivable 96,000 Inventory 82,000 Machinery and equipment, net 219,000 Van, loan 68,000 Accounts payable $ 93,000 Bakel, loan 50,000 Van, capital 153,000 Bakel, capital 105,000 Cox, capital 89,000 Totals $ 490,000 $ 490,000 The partners plan a program of plecemeal conversion of the partnership's assets to minimize liquidation losses. All available cash, less an amount retained to provide for future expenses, is to be distributed to the partners at the end of each month. A summary of the liquidation transactions follows: January Collected $66,000 of the accounts receivable: the balance is deened uncollectible. Received 553,000 for the entire inventory. Paid $9,000 in liquidation expenses. Paid 584,000 to the outside creditors after offsetting a $9,000 credit memorandum received by the partnership on January 11. Retained $25,000 cash in the business at the end of January to cover liquidation expenses. The remainder is distributed to the partners. February Paid $10,000 in Liquidation expenses. Retained $13,000 cash in the business at the end of the month to cover additional liquidation expenses. March Received $161,000 on the sale of all machinery and equipment. Paid $12,000 in final liquidation expenses. Retained no cash in the business. Prepare proposed schedules of liquidation on January 31, February 28, and March 31 to determine the safe payments made to the partners at the end of each of these three months. Complete this question by entering your answers in the tabs below. January February March Prepare proposed schedule of liquidation to determine the safe payments made to the partners at the end of January. (Amounts to be deducted should be entered with a minus sign.) VAN, BAKEL, AND COX PARTNERSHIP Proposed Schedule of Liquidation January 31 Cash Noncash Assets Liabilities Van, Capital and Loan Bakel, Capital and Loan 30% Cox, Capital 20% 50% Balances - January 1 Collected accounts receivable Sold inventory Paid liquidation expenses Paid accounts payable Subtotal (actual balances) Maximum loss on assets Maximum liquidation expenses Subtotal (potential balances) Allocation of deficit capital balance Sofo payments to partners January 31 0 0 0 0 05 0 0 $ ols ols 0 $ $ os 0 February> Complete this question by entering your answers in the tabs below. January February March Prepare proposed schedule of liquidation to determine the safe payments made to the partners at the end of February. (Amounts to be dea be entered with a minus sign.) VAN BAKEL, AND COX PARTNERSHIP Proposed Schedule of Liquidation February 28 Cash Noncash Bakel, Capital Van, Capital Liabilities Assets Cox, Capital and Loan 50% and Loan 30% 20% Balances before January 31 safe payments Safe payments to partners - January 31 Balances - February 1 0 Paid liquidation expenses Subtotal (actual balances) 0 0 0 0 Maocimum loss on assets Maumum liquidation expenses Subtotal (potential balances) 0 0 0 0 0 Allocation of deficit capital balance Sate payments to partners - February 28 $ 0 $ 0 $ 0$ ols 0 $ 0 0 Complete this question by entering your answers in the tabs below. January February March Prepare proposed schedule of liquidation to determine the safe payments made to the partners at the end of March. (Amounts to should be entered with a minus sign.) VAN, BAKEL, AND COX PARTNERSHIP Proposed Schedule of Liquidation March 31 Cash Noncash Assets Van, Liabilities Capital and takel, Capital Loan 50% and Loan 30% Cox, Capital 20% 0 0 0 0 Balances before February 28 safe payments Sate payments to partners. February 28 Balances - March 1 Sold machinery Paid liquidation expenses Subtotal (actual balances) Sate payments to partners - March 31 Ending balances - March 31 0 0 0 0 0 0 $ 0 $ 0 $ 05 0 $ 0 $