Barney and Willard are two personal trainers from Seattle. They started their own company in 2001 which they formed as a LLC. They each contributed $1000 in cash to start.
Barney’s uncle, Percy lent them $90,000. With that money they purchased their initial equipment and paid for operating expenses during their first two years of operation. Barney and Willard have not actually been paying back this loan. In 2007, Percy gifted both guys $10,000 and he gifted them $11,000 in 2008. Percy planned to gift them $12,000 in 2009, but he died in February. Under his will, the remaining portion of the loan is to be forgiven and treated as bequests.
In late 2007, the company purchased their own facilities for $120,000. They made a down payment of $20,000 and the rest was mortgaged.
The financial crisis hit the company hard in 2007 and 2008. Real estate values dropped 26% and the equipment is now only worth 30% what they paid for it. Accounts receivable payments are also very slow.
Willard decides he wants to leave the company – he wants Barney to buy him out of his equitable share. Willard wants cash, but if he can’t have that then he wants ownership of the building and will assume the mortgage and he would rent the building to Barney for a reasonable amount.
They both want this settled by December 1st, 2009.
Assets
Current Assets
Cash 11,600.00
Accounts Receivable 22,000.00
Supplies 3,400.00
Total Current Assets 37,000.00
Property, Plant & Equipment
Building 120,000.00
Less: Accu Dep (4,000.00)
Equipment 78,000.00
Office Equipment 6,500.00
Less:Accu Dep (84,000.00)
Total PP&E 116,500.00
Total Assets 153,500.00
Liabilities & Owners’ Equity
Current Liabilities
Accounts Payable 15,100.00
Note Payable equipment 10,000.00
Mortgage Payable 5,000.00
Unearned revenue 7,400.00
37,500.00
Long Term Liabilities
Loan Payable - Percy 29,000.00
Note Payable - Equipment 25,000.00
Mortgage Payable 89,000.00
143,000.00
Equity
Earnings (48,000.00)
Barney Equity 22,000.00
Barney Draw (10,000.00)
Willard Equity 22,000.00
Willard Draw (13,000.00)
(27,000.00)
153,500.00





