Liquidation

Southwestern Wear Inc. has the following balance sheet:

Current assets $1,875,000 Accounts payable $375,000

Fixed assets 1,875,000 Notes payable 750,000

Subordinated debentures 750,000 Total debt $1,875,000

Common equity 1,875,000

Total assets $3,750,000 Total liabilities and equity $3,750,000

The trustee's costs total $306,750, and the firm has no accrued taxes or wages. Southwestern has no unfunded pension liabilities. The debentures are subordinated only to the notes payable. If the firm goes bankrupt and liquidates, how much will each class of investors receive if a total of $4 million is received from sale of the assets?

Distribution of proceeds on liquidation:

1. Proceeds from sale of assets $ __________

2. First mortgage, paid from sale of assets $ __________

3. Fees and expenses of administration of bankruptcy $ __________

4. Wages due workers earned within 3 months

prior to filing of bankruptcy petition $ __________

5. Taxes $ __________

6. Unfunded pension liabilities $ __________

7. Available to general creditors $ __________

Distribution to general creditors:

Claims of General Creditors

Application of 100% After Subordination Percentage of Original

Claim Distribution Adjustment Claims Received

(1) (2) (3) (4)

Notes payable $ _______ $ _________ $ __________ % _____________

Accounts payable $ _______ $ _________ $ __________ % _____________

Subordinated debentures $ _______ $ _________ $ __________ % _____________

Total $_______ $ __________ $ ___________

The remaining $ ___________will go to the common stockholders.