JULES AGUILAR
Claire, Dolly and Ellery formed the CDE Partnership on September 1, 2016, with the following assets, measured
at book values in their respective records, contributed by each partner:
CLAIRE DOLLY ELLERY
Cash 486,000 460,107 231,903
Accounts Receivable 109,620 - 141,000
Property, Plant and Equipment 2,094,390 450,000 -
PPE of Claire and Dolly are mortgaged with the bank for P1, 458, 000 and P108, 000, respectively. The
partnership is to assume responsibility for these PPE mortgages. The fair value of the accounts receivable
contributed by Ellery is P137, 000 while the PPE contributed by Dolly at this date is P510, 300. The partners have
agreed to share interests on a 4:3:3 ratio, to Claire, Dolly and Ellery, respectively.
Book of Claire
Accounts Book Values Adjustments Adjusted Balances
Cash 486,000 486,000
Accounts Receivables 109,620 109,620
PPE 2,094,390 2,094,390
Mortgage Payable 1,458,000 1,458,000
Claire Capital 2,690,010 1,458,000 1,232,010
Total
Closing Books of Claire
DR CR
Mortgage Payable 1,458,000
Claire Capital 1,232,010
Cash 486,000
Accounts Receivables 109,620
PPE 2,094,390
Book of Dolly
Accounts Book Values Adjustments Adjusted Balances
Cash 460,107 460,107
Accounts Receivable 0 0
PPE 450,000 60,300 510,300
Mortgage Payable 108,000 108,000
Dolly Capital 910,107 47,000 862,407
Total
Closing Books of Dolly
DR CR
Mortgage Payable 108,000
Dolly Capital 862,407
Cash 460,107
Accounts Receivables 0
PPE 510,300
Book of Ellery
Accounts Book Values Adjustments Adjusted Balances
Cash 231,903 231,903
Accounts Receivable 141,000 4,000 137,000
PPE 0 0 0
Mortgage Payable - -
Ellery Capital 372,903 4,000 368,903
Total
Closing Books of Ellery
DR CR
Mortgage Payable -
Dolly Capital 368,903
Cash 231,903
Accounts Receivables 137,000
PPE 0
Partnership Formation
Cash 1,178,000
Accounts Receivable 246,620,
Property, Plant, Equipment 2,604,690
Mortgage Payable 1,506,000
Claire, Capital 1,232,010
Dolly, Capital 862,407
Ellery, Capital 368,903
Goodwill Method
Contributed Capital Agreed Capital
Claire 1,232,010 1,232,010
Dolly 862,407 862,407
Ellery 368,903 368,903
Goodwill to Dolly 61,600.50
Goodwill to Ellery 555,104.50
Total 2,463,320 3,080,025
Bonus Method
Contributed Capital Agreed Capital
Claire 1,232,010 985,328
Dolly 862,407 738,996
Ellery 368,903 368,903
Bonus to Ellery 370,093
Total 2,463,320 2,463,320