Given the following information, can you show me what a constructive liquidation would look like if Jeter guarantees all the debt?

Assets	Ending
Cash	3,250,000
Building	17,165,823
Acc. Depreciation	(1,804,806)
Land	1,000,000
Other Assets	50,000
TOTAL ASSETS	19,661,017
	-
Liabilities	-
Bank Loan	(5,200,000)
TOTAL LIABILITIES	(5,200,000)
	-
Equity	-
	-
Ruth Contributions	(450,000)
Ruth Distributions	500,000
Ruth Income Allocation	(8,544)
Ruth Equity	(2,892,203)
	-
DiMaggio Contributions	(450,000)
DiMaggio Distributions	500,000
DiMaggio Income Allocation	(8,544)
DiMaggio Equity	(2,892,203)
	-
Jackson Contributions	(450,000)
Jackson Distributions	500,000
Jackson Income Allocation	(8,544)
Jackson Equity	(2,892,203)
	-
Berra Contributions	(450,000)
Berra Distributions	500,000
Berra Income Allocation	(8,545)
Berra Equity	(2,892,203)
	-
Jeter Contributions	(3,000,000)
Jeter Distributions	-
Jeter Income Allocation	-
Jeter Equity	(2,892,203)
	-
TOTAL EQUITY	(14,461,017)
	-
TOTAL LIABILITIES & EQUITY	$(19,661,017)