1,848,000
3,410,000
1,296,000
84,000
|
Unsecured creditors (W1)
Fully secured creditors (W2)
Less: value of security
Surplus below
Surplus per contra
Partly secured creditors (W3)
Deduct surplus from above)
Deficiency ranking unsecured
Preferential creditors deducted per contra (W4)
|
1,848,000
3,410,000
|
|
4,500,000
|
(990,000)
|
(100,000)
|
306,000
84,000
|
Cash on hand
Stock
Furniture
Personal assets
Debtors – Good
Doubtful
Bad
Estimated to produce
Inheritance receivable
Surplus from fully secured creditors per contra
Preferential as per contra
Deficiency as per deficiency account
|
2,000
200,000
800,000
60,000
400,000
150,000
50,000
100,000
1,762,000
(84,000)
1,678,000
476,400
|