Reference no: EM132828179

The Company has 25,000 shares of stock outstanding with a par value of $10 per share. As part of the reorganization, the stockholders will contribute 20,000 shares back to the Company. At the time of the reorganization, the Company's assets book balances were as follows:

Accounts receivable 100,000
Inventories 220,000
Land 800,000
Trademark 150,000

1. The Company had a deficit (negative retained earnings) at the date of the reorganization of $420,000.
2. The Company determined that the fair value of the receivables and inventories were 75% of their book values. The land fair value was 150% of it's book value and the trademarks fair value was 200% of it's book value.
3. The Company's total assets had a reorganization value of $1,900,000.

The Company's liabilities prior to reorganization were as follows:

1. Accounts payable 350,000
2. Note Payable-A 200,000
3. Note Payable-B 390,000
4. Note Payable-C 500,000

These liabilities were settled as follows:

1. Accounts Payable- received a new note for $200,000 and 2,000 shares of the stock contributed by the stockholders.
2. Each of the Note holders received a new note for 40% of the original balance plus 1/3 of the remaining shares contributed by the stockholdees

Problem A. Show a balance sheet just prior to the reorganization