PROBLEM 10-3 Statement of Affairs and Deficiency Account

Prost Company has filed a bankruptcy petition. Its account balances at December 31, 2015, are presented here:

Cash $ 2,500

Notes Receivable 60,000

Accounts Receivable (net) 76,000

Inventories

Finished Goods 43,000

Work in Process 60,000

Raw Materials 51,000

Prepaid Expenses 4,000

Investment in Stock 12,000

Land 140,000

Property and Equipment (net) 400,000

Goodwill 10,000

Total $858,500

Accounts Payable $220,000

Accrued Wages (all with priority) 45,000

Bank Notes Payable 225,000

Mortgage Payable 350,000

Common Stock 380,000

Retained Earnings (deficit) (361,500)

Total $858,500

The following additional information is available:

1. All notes receivable with the exception of one for $2,500 are expected to be collected. The notes receivable are pledged as security on the bank notes payable.

2. Of the total accounts receivable, $55,000 is expected to be collected. The accounts receivable are also pledged as security on the bank notes payable.

3. Finished goods can be sold at 30% above cost. Selling expenses will be approximately 15% of selling price. Work in process is to be completed at an additional cost of $30,000, of which $19,000 represents the cost of raw materials. The expected selling price of the work in process (after completion) is 10% above cost, with selling expenses of 15% of selling price. Unused raw materials can be sold for $18,000.

4. Prepaid expenses are fully recoverable.

5. The investment in stock consists of 100 shares of MBI Company with a current market value of $19,000.

6. Land is appraised at $200,000, and plant and equipment is appraised at $205,000. The land and plant and equipment serve as collateral on the mortgage payable. Accrued but unrecorded interest on the mortgage payable amounts to $3,000.

Required

A. Prepare a statement of affairs, including a deficiency account.

B. Compute the estimated dividend to be paid general unsecured creditors.