Professional Documents
Culture Documents
Problem I
1. Statement of Affairs - Formal
MINER COMPANY
Statement of Affairs
May 31, 2012
Book Value Realizable
Assets Value
Assets Pledged with Fully Secured Creditors:
P 50,000 Notes Receivable P39,800
1,200 Accrued Interest Rec. 1,000 P 40,800
Free Assets
6,000 Cash 6,000
61,000 Accounts Receivable 50,000
60,000 Inventory 30,000
1,100 Prepaid Insurance 400
8,500 Goodwill 0
Total Net Realizable Value 140,600
Liabilities having Priority Wages 6,000
Taxes 2,400 8,400
Net Free Assets 132,200
Book
Value Equities Unsecured
Liabilities Having Priority:
P 6,000 Accrued Wages P 6,000
2,400 Taxes Payable 2,400 P 8,400
Stockholders Equity
110,000 Common Stock
( 50,000) Retained Earnings (Deficit)
P 320,000 P 185,800
Deficiency Account
May 31, 2012
Estimated Losses: Estimated Gains:
Accounts Receivable P 11,000 Common Stock P 110,000
Notes Receivable 10,400 Retained Earnings (50,000)
Inventory 30,000 Estimated Deficiency to
Buildings 44,000 Unsecured Creditors 53,600
Equipment 9,000
Prepaid Insurance 700
Goodwill 8,500
P113,600 P 113,600
Estimated final dividend rate to unsecured creditors is: P132,200/P185,800 = 71.15%
Problem II
1. Formal
Down Dog Corporation
Statement of Affairs
June 30, 2014
Deficiency
Account
Book Value Assets Realizable Value (Loss/Gain)
Pledged with partially secured creditors
P165,000 Equipment-net P87,000 (78,000)
Less: Note payable and accrued interest (96,000) P 0
Unsecured amount (See below) (9,000)
Free Assets
3,000 Cash 3,000
72,000 Accounts receivable-net 48,000 (24,000)
60,000 Inventories 72,000 12,000
Total net realizable value 123,000
Less: Priority liabilities wages payable (45,000)
Total available for unsecured creditors 78,000
______ Estimated deficiency to unsecured creditors 30,000 ______
P300,000 P108,000 (90,000)
Unsecured
Book Value Equities Liabilities
Priority liabilities
P 45,000 Wages payable (assumed under
P4,650 per employee) P 45,000
Unsecured creditors
72,000 Accounts payable 72,000
27,000 Rent payable 27,000
Stockholders equity
180,000 Capital stock 180,000
(120,000) Retained earnings (deficit) ______ (120,000)
P300,000 P108,000 P 60,000
Estimated Deficiency P(30,000)
Unsecured priority
Administrative expenses P24,000
Wages payable 45,000 69,000
Unsecured nonpriority
Accounts payable (P72,000 0.50 P36,000
Rent payable (P27,000 0.50) 13,500 49,500
Total payments P210,000
Problem III
Realizable value of all assets (P635,000 + P300,000 + P340,000) P1,275,000
Allocated to:
Fully secured creditors (316,000)
Partially secured creditors (300,000)
Unsecured creditors with priority (100,000)
Remainder available to general unsecured creditors P559,000
*Rounded P130
Problem IV
Free Assets:
Current Assets ................................................................................. P 35,000
Buildings and Equipment .............................................................. 110,000
Total ........................................................................................ P145,000
Unsecured Liabilities
Notes Payable (in excess of value of security) ......................... P 30,000
Accounts Payable .......................................................................... 85,000
Bonds Payable ................................................................................ 70,000
Total ........................................................................................ P185,000
Unsecured Liabilities:
Accounts payable .......................................................................... P90,000
Bonds payable (less secured interest in
building: P300,000 P180,000) ................................................ 120,000
Unsecured liabilities .................................................................. P210,000
Problem VI
% of Total
Total Total Amounts Claims
Creditors Expected to Expected to
Class of Creditors Claims be Recovered be Recovered
Fully secured liabilities 183,600 183,600 100.0
Partially secured liabilities 54,600 51,720 94.7
Unsecured liabilities with priority 30,810 30,810 100.0
Unsecured liabilities without priority 182,500 116,800 64.0
Problem VII
1. Total estimated proceeds P910,000
Less asset proceeds claimed by secured
creditors:
Notes payable and interest (from
proceeds of receivables and inventory) P150,000
Mortgage payable and interest (from
proceeds of land and building) 320,000 470,000
Total available to unsecured claimants. P440,000
Less distributions to unsecured claims
with priority:
Wages payable P 10,000
Taxes payable 20,000 30,000
Amount available for unsecured claims P410,000
Problem VIII
1.
WILBUR CORPORATION
STATEMENT OF AFFAIRS
DECEMBER 31, 20x4
Assets
Estimated
Amount Estimated
Estimated Available to Gain
Current Unsecured (Loss) on
Book Value Values Claims Realization
(1) Assets pledged with fully secured
creditors:
P 40,000 Accounts receivable (net) P 40,000
Less: 10% note payable and
interest 38,500 P 1,500
Problem IX
Smith Company
Statement of Realization and Liquidation
Assets
Assets to be realized Assets Realized
Supplementary Items
Supplementary Charges Supplementary Credits
Liabilities
Liabilities Liquidated Liabilities to be Liquidated
2. a - [P90,000 + P36,000 + P10,000 P45,000 = P91,000 total estimated amount available; P91,000
(P4,500 + P10,000) = P76,500 estimated amount available for unsecured, non-priority
creditors; P76,500 P90,000 = 0.85]
13. a
Net Free Assets:
(P700,000 P300,000) + P70,000 + P230,000 = P700,000 P140,000 = P560,000
Total Unsecured Creditors without priority:
(P400,000 P300,000) + P600,000 = P700,000
14. c - Pension P10,000 + Salaries P35,000 (= P10,600 + P10,950 + P10,950 + P2,500) + Taxes P80,000
+ Liq. expenses P40,000 = P165,000.
15. c
Statement of Realization and Liquidation
P 8,825,000 P 9,250,000
16. No requirement
17. c
Total Liabilities (refer to Liabilities not liquidatedNo. 14) P1,700,000
+: Stockholders Equity (P1,500,000 P500,000) 1,000,000
Total LSHE = Total Assets P 2,700,000
-: Noncash assets (refer to Assets not realized-No. 14). 1,375,000
Cash balance, endingP1,325,000
18. P440,000
Total Free Assets:
Fully secured:
Land and building: P650,000 (P300,000 + P20,000) = P 330,000
Free assets:
Cash 10,000
Equipment 100,000 P440,000
Or,
Total estimated proceeds P910,000
Less asset proceeds claimed by secured
creditors:
Notes payable and interest (from
proceeds of receivables and inventory) P150,000
Mortgage payable and interest (from
proceeds of land and building) 320,000 470,000
Total available to unsecured claimants/total free P440,000
19. P410,000
Total available to unsecured claimants/total free P440,000
Less distributions to unsecured claims
with priority:
Wages payable P 10,000
Taxes payable 20,000 30,000
Amount available for unsecured
claims/net free assets P410,000
21. 64.1%
Dividend to unsecured creditors
P410,000 P640,000 = 64.1%
23. P393,580
Unsecured portion of notes payable and
interest P380,000
Dividend on unsecured amount x 64.1%
Amount received on unsecured portion P243,580
Proceeds from receivables and inventory 150,000
Total Received P393,580
Dividend to note holders: P393,580 P530,000 = 74.3%
24. P30,000
25. P166,666 = P260,000 x 64.1
26. P910,247 = P320,000 + P393,580 + P30,000 + P166,666 (discrepancy of P247 due to rounding-
off)
27. P230,000
Net free assets (No. 19) P410,000
Less: Unsecured creditors without priority (No. 20) 640,000
P230,000
28. P340,000 = P910,000 P1,250,000
29. P340,000, same with No. 28, since there are no unrecorded expenses liabilities)
30. P60,675 you may the same procedure in Nos. 18 to 29 to solve this problem, the following is
the formal presentation of statement of affairs
39. P15,725 refer to No. 30 or P56,700, estimated net loss P40,975, owners equity
40. P56,700 refer to No. 30 or P169,650 P226,350
41. P56,700 (same with No. 40 since there are no unrecorded expenses liabilities)
42. P22,475
Liabilities
Unsecured
Assets Fully Partial With Without Owners'
Cash Noncash Secured Secured Priority Priority Equity
6/1/x5 Balances:
1,850 224,500 80,975 50,000 3,775 50,625 40,975
Cash
Receipts:
Securities Sale 16,000 (5,800) 10,200
N/R Collected 15,000 (15,000) 0
Equipment 7,000 (43,000) (36,000)
Sale
Inventory Sale 22,000 (41,000) (19,000)
Cash Disbursements:
Bank Loan (10,375) (10,375)
Part Pyt-A/P (29,000) ---------- --------- (50,000) ------- 21,000 ----------
6/30 Balance 22,475 119,700 70,600 0 3,775 71,625 (3,825)
Quiz - VI
1. P96,000
............................................................................ Claims of partially secured creditors
........................................................................................................................... P 120,000
............................................... Current value of assets pledged with these creditors
................................................................................................................................(80,000)
.......................................................................................... Deficiency that is unsecured
........................................................................................................................... P 40,000
............................................................................. Claims of other unsecured creditors
................................................................................................................................ 360,000
................................................................................. Total unsecured creditors claims
........................................................................................................................... P 400,000
.................................................................. Amount available to unsecured creditors:
............................................... Excess left over after paying fully secured creditors
.................................................................................................... (P195,000 P150,000)
.............................................................................................................................. P 45,000
......................................................... Current value of free assets (net of P45,000 to
.................................................................................................... creditors with priority)
................................................................................................................................ 115,000
................................................................. Amount available to unsecured creditors
.............................................................................................................................. P160,000
3. P56,000
............................................................................ Claims of partially secured creditors
............................................................................................................................. P 90,000
............................................... Current value of assets pledged with these creditors
................................................................................................................................(50,000)
.......................................................................................... Deficiency that is unsecured
............................................................................................................................. P 40,000
............................................................................. Claims of other unsecured creditors
................................................................................................................................ 200,000
................................................................................. Total unsecured creditors claims
P 240,000
7. P474,000 = Land and building sold for P450,000 leaves P60,000 unsecured still owing. 40% x
P60,000 = P24,000
8. P295,000 = P200,000 + P95,000
9. P42,950 - (P10,950 + P2,000 + P20,000 + P10,000)
10. P76,050 - Excess of salaries, P1,050 + notes pay in excess of security P25,000 + accounts pay
P50,000
11. P163,800
Free assets:
Other assets P104,000
Excess from assets pledged with secured
(P150,800 P91,000) 59,800
P163,800
12. P109,200
Total free assets P163,800
Less: Liabilities with priority 54,600
P109,200
13. P364,000
Unsecured creditors:
Excess of partially secured liabilities over
Pledged assets (P169,000 P65,000) P104,000
Unsecured creditors 260,000
P364,000
14. P96,200
Payment of partially secured debt:
Value of pledged assets P 65,000
30%* of remaining P104,000 31,200
P 96,200
*P109,200/P364,000 = 30%
15. P78,000
Cash P 65,000
Excess of pledged with secured liabilities
(P117,000 P104,000) 13,000
P 78,000
16. P52,000
Free assets after of liabilities with priority:
Total free assets P 78,000
Less: Liabilities with priority 26,000
P 52,000
17. P260,000
Unsecured creditors:
Excess of partially secured liabilities over
pledged assets (P195,000 P169,000) P 26,000
Accounts payable 234,000
P 260,000
18. P174,200
Payment on bond:
Value of pledged assets P 169,000
20%* of remaining P26,000 5,200
P 174,200
Free after priority: P52,000/P260,000 = 20%
19. P247,000
Free assets P390,000
Excess from assets pledged with fully secured
(P260,000 P195,000) 65,000
Amount available P455,000
Unsecured liabilities with priority ( 208,000)
Net free assets / available for unsecured P247,000
20. P32,000
Cash 120,000
Mortgage payable, paid in full ( 60,000 )
60,000
Note payable to bank, secured portion ( 30,000 )
30,000
Priority claims (P16,000 of administrative costs +
P2,000 of customer deposits + P4,000 property tax) ( 22,000 )
Available for unsecured nonpriority claims 8,000
Unsecured, nonpriority claims:
Unsecured portion of note payable to bank 10,000
Accounts payable 30,000
Total unsecured, nonpriority claims 40,000
P8,000 cash/P40,000 claims = P.20 on the dollar
Amount paid to bank:
P30,000 for secured portion + (P10,000 x .20) for unsecured
portion = 32,000
21. P15,400
Mortgage note receivable 35,000
Less: Portion secured by equipment ( 7,000 )
Unsecured portion 28,000
Estimated recovery on secured portion 7,000
Estimated recovery on unsecured portion
(P28,000 x P.30) = 8,400
Recovery on mortgage note receivable 15,400
22.
Mortgage note receivable 80,000
Less: Portion secured by marketable securities ( 60,000 )
Unsecured portion 20,000
Estimated recovery on secured portion 60,000
Estimated recovery on unsecured portion
(20,000 x P.25) = 5,000
Recovery on mortgage note receivable 65,000
23. P30,000
Book value of assets P700,000
Net realizable of assets 370,000
P330,000
Less stockholders' equity
(P700,000 P400,000) 300,000
Deficiency P 30,000
27. 64.10%
Unsecured portion of notes payable and
interest (P500,000 + P30,000 P150,000) P380,000
Accounts payable 260,000
Total claims of unsecured creditors P640,000
THEORIES
1. debtor
2. P5,000
3. inability to pay debts as they mature
4. a. administrative costs
b. certain postfiling gap claims in involuntary filings
c. wages, salaries, and commissions
d. employee benefit plans
e. deposits by individuals
f. taxes
5. infrequent
6. two-thirds, more than one-half
7. fraudulent, preferential
8. realization and liquidation