Unsecured with priority

Trustee Fees 0 Unsecured without Priority

Legal Fees 0 Excess of partially secure liab over NRV
Salaries Payable 60000
Employee Benefits 0
Taxes 12000
Funeral expense of debtor 0
Liability with priorities 72000 Total Liabilities w/o Prio

NRV
Land and building Fully secured 220000
Mortgage payable 200000
Interest payable 5000
Free Assets 15000

Accounts Receivable Partially secured 100000

Notes Payable 120000
Interest Payable 10000
excess of nrv over fully secured -30000

Cash 15000
Marketable Securities 19000
Inventories 75880
Equipment Net 25000
Total Free Assets 149880

Accounts Payable 116000

Notes Payable to Suppliers 90000

Unsecured with priority Unsecured without Priority

Trustee Fees 0 Unsecured without Priority

Legal Fees 8000 Excess of partially secure liab over NRV
Salaries Payable 15000
Employee Benefits 0
Taxes 2000
Funeral expense of debtor 0
Liability with priorities 25000 Total Liabilities w/o Prio
 BV NRV Pledged to
Cash 8000 8000
Notes Receivable 120000 115000 Mortgage Payable
Inventories 80000 45000 60% AP
20000
Prepaid Expense 10000 0
Equipment net 150000 60000 80% of remaining unpaid Ap
Total 368000

Ap 80000
Accrued Expenses 30000 -2000
Salaries Payable 15000
Mortgage Payale 155000
Ordinary Shares 100000
Deficit -12000
Total 368000
Unsecured without Priority Fully Secured Assets

206000
30000

236000

Fully Scured 205000

Partially Secured 100000
9900
Total 109900
Unsecured with priority 67980
Unsecured with out Priority 72000

Fully Secured Assets

34400 0
58000 30000

92400 30000
 Partially Secured Excess Free Assets Unsecured without Pri
170000 -55000 8000
48000 -3000
20000

25600 34400

6400
28000
 Partially Secured Assets
Free Assets
220000 100000 plus Excess of nrv over fully secured
205000 130000 Total Free Assets
less Liability with priorities
Net Free Assets
Less Total Liabilities w/o Prio
Estimated Deficiency
15000 excess of nrv over fully secured -30000
RECOVERY PERCENTAGE
Net Free Assets/
Total Liabilities w/o Prio

Total Free Assets

Partially Secured Assets Free Assets
plus excess of nrv over fully secured
60000 160000 TFA
25600 218000 less Liability with priorities
Net Free Assets
Less Total Liabilities w/o Prio
Estimated Deficiency

34400 excess of nrv over fully secured -58000 RECOVERY PERCENTAGE

Net Free Assets/
Total Liabilities w/o Prio
Unsecured without Priority
Fully Scured 25600
Partially Secured 185600 Mortgage
22261.9 137261.9
Total 207861.9
Unsecured with priority 0
Unsecured with out Priority 72000
 134880
15000
149880 pambayad ng with priority and without priority
72000
77880 Pambayad sa with out priority
236000
-158120

0.33

28000
nrv over fully secured 34400
62400 pambayad ng with priority and without priority
ith priorities 25000
37400 Pambayad sa with out priority
ilities w/o Prio 92400
-55000

0.404762
AP
45000
1214.4
46214.4
0.9628 Partially Secured