You are on page 1of 1

GONE CORPORATION

STATEMENT OF AFFAIRS
AS OF JANUARY 1, 20X1

Available for unsecured


Book values ASSETS Realizable values creditors
Assets pledged to fully secured creditors:
800,000 Building - net 1,000,000
Mortgage payable (700,000) 300,000

Assets pledged to partially secured creditors:


600,000 Machinery - net 300,000
Short-term bank loan (500,000) -

Free assets:
100,000 Cash 100,000
600,000 Accounts receivable 500,000
900,000 Inventories 500,000 1,100,000
Total free assets 1,400,000
Less: Unsecured liabilities with priority (see below) (1,060,000)
Net free assets 340,000
Estimated deficiency (squeeze) 860,000
3,000,000 Totals 1,200,000

Unsecured non-priority
Book values LIABILITIES Realizable values liabilities
Unsecured liabilities with priority:
6
- Legal and other fees 0,000
1,000,000 Income tax payable 1,000,000 -

Fully secured creditors:


700,000 Mortgage payable 700,000 -

Partially secured creditors:


500,000 Short-term bank loan 500,000
Machinery - net (300,000) 200,000

Unsecured creditors:
300,000 Accrued payables 300,000
700,000 Accounts payable 700,000 1,000,000

(200,000) Shareholders' equity - -


3,000,000 Totals 1,200,000

You might also like