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 $305,500, 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 $2.5 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 Claim Application of 100% Distribution After Subordination Adjustment Percentage of Original Claims Received

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

Notes payable $_______ $____________ $____________ ___________ %

Accounts payable $_______ $_____________ $_____________ ____________ %

Subordinated debentures $ ________ $_____________ $______________ _____________ %

Total $_________ $_____________ $______________

The remaining $____________ will go to the common stockholders.