Firm A, under Chapter 11 bankruptcy proceedings, has an estimated going-concern reorganization value of $3.0 million. The last pre-bankruptcy balance sheet of the firm is below (this shows the old capital structure). Assume that there are no other claims from any party.

LAST PRE-BANKRUPTCY BALANCE SHEET

ASSETS

Current Assets $1,250,000

Fixed Assets 3,500,000

TOTAL ASSETS $4,750,000

LIABILITIES and NET WORTH

Senior Debt 1,000,000

Subordinated Debt 3,000,000

Common Stockholders Equity 750,000

TOTAL LIABILITIES and NET WORTH $4,750,000

Assume that the reorganized new capital structure must be 2/3 debt and 1/3 common equity, with $1,500,000 of the new debt subordinated to senior debt. After the fair distribution of the new securities under the reorganization:

a.

the old Senior Debt of $1,000,000 in the last pre-bankruptcy balance sheet will after the reorganization end up with new Senior Debt of $1,000,000.

b.

The old Common Stockholders Equity of $750,000 in the last pre-bankruptcy balance sheet will after the reorganization end up with new Common Stockholders Equity of $750,000.

c.

The old Subordinated Debt of $3,000,000 in the last pre-bankruptcy balance sheet will after the reorganization end up with new Subordinated Debt of $1,000,000, and new Common Stockholders Equity of $1,000,000.