Big Company Statement of Affairs: Book Values Assets Realizable Values

Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 2

Big Company

Statement of Affairs

Book Values ASSETS Realizable Values


Assets pledged to fully secured creditors:
5,000,000.00 Land and Building 5,200,000.00
Loan Payable - 4,000,000.00
Interest Payable - 30,000.00

Assets pledged to partially secured creditors:


600,000.00 Equipment, net 400,000.00
Note Payable - 600,000.00

Free Assets:
80,000.00 Cash 80,000.00
440,000.00 Accounts Receivable 334,400.00
200,000.00 Note Receivable 200,000.00
- Interest Receivable 20,000.00
1,060,000.00 Inventory 820,000.00
20,000.00 Prepaid Assets -
Total Free Assets
Less: Unsecured Liab. w/ Priority
Net Free Assets
Estimated Deficiency
7,400,000.00

Book Values LIABILITIES AND EQUITY Realizable Values


Unsecured liabilities with priority:
- Administrative Expenses 60,000.00
50,000.00 Accrued Salaries 50,000.00
700,000.00 Current Tax Payable 700,000.00
Total 810,000.00

Fully Secured Creditors:


4,000,000.00 Loan Payable 4,000,000.00
- Interest Payable 30,000.00

Partially Secured Creditors:


600,000.00 Note Payable 600,000.00
Equipment, net - 400,000.00

Unsecured Creditors:
392,000.00 Accrued Exp net of Salaries 392,000.00
2,000,000.00 Accounts Payable 2,000,000.00
Total Unsecured Creditors:

- 342,000.00 Shareholder's Equity -


7,400,000.00
Available for Unsecured Creditors

1,170,000.00

1,454,400.00
2,624,400.00
- 810,000.00
1,814,400.00
777,600.00
2,592,000.00

Unsecured Non-Priority Liabilities

200,000.00

2,392,000.00
2,592,000.00

-
2,592,000.00

You might also like