The balance sheet of Everlast Window Corporation at June 30, 2011, contains the following items:
Assets
Cash…………………………………………. $ 40,000
Accounts receivable—net…………………… 70,000
Inventories…………………………………… 50,000
Land…………………………………………. 30,000
Building—net……………………………….. 200,000
Machinery—net…………………………….. 60,000
Goodwill……………………………………. 50,000
$500,000
Equities
Accounts payable………………………… $110,000
Wages payable…………………………… 60,000
Property taxes payable…………………… 10,000
Mortgage payable……………………… 150,000
Interest on mortgage payable……………… 15,000
Note payable—unsecured…………………. 50,000
Interest payable—unsecured……………….. 5,000
Capital stock………………………………… 200,000
Retained earnings deficit…………………… (100,000)
$500,000
The company is in financial difficulty, and its stockholders and creditors have requested a statement of affairs for planning purposes. The following information is available:
1. The company estimates that $63,000 is the maximum amount collectible for the accounts receivable.
2. Except for 20% of the inventory items that are damaged and worth only $2,000, the cost of the other items is expected to be recovered in full.
3. The land and building have a combined appraisal value of $170,000 and are subject to the $150,000 mortgage and related accrued interest.
4. The appraised value of the machinery is $20,000.
5. Wages payable and property taxes payable are unsecured priority items that do not exceed any limitations of the bankruptcy act.
REQUIRED
1. Prepare a statement of affairs for Ever last Window Corporation as of June 30, 2011.
2. Compute the estimated settlement per dollar of unsecured liabilities.