SYBCom (Div-F) - AFM III - 40 Marks Project of Sem.

III - 2021-22
1st Topic - For 5 Marks (Final Accounts of Partnership Firm with Admission/Retirement/Death of a Partner)
Roll Nos.
565 566 567 568 569 570 571 572 573 574 575 576
1) OLD PSR of A, B and C 6:4:2 8:6:4 10:6:4 7:5:8 5:8:7 8:7:5 9:7:4 6:5:4 7:4:9 7:5:8 4:6:2 5:8:7
2) New PSR of A, B, C and D 4:2:1:5 5:4:3:6 9:4:1:6 5:2:7:6 4:7:5:4 7:6:4:3 4:4:2:10 5:4:3:3 4:3:8:5 6:3:7:4 2:5:1:4 4:6:4:6
3) Goodwill brought in New Partner 24,000 27,000 30,000 33,000 36,000 39,000 42,000 45,000 48,000 51,000 54,000 57,000
Sacrifice Ratio of Old Partners ? ? ? ? ? ? ? ? ? ? ? ?
Share in Goodwill given to A ? ? ? ? ? ? ? ? ? ? ? ?
Share in Goodwill given to B ? ? ? ? ? ? ? ? ? ? ? ?
Share in Goodwill given to C ? ? ? ? ? ? ? ? ? ? ? ?
Roll Nos.
577 578 579 580 581 582 583 584 585 586 587 588
1) OLD PSR of A, B and C 7:5:3 9:7:5 11:7:5 8:6:9 6:9:8 9:8:6 10:8:5 7:6:5 8:5:10 8:6:9 5:7:3 6:9:8
2) New PSR of A, B, C and D 4:2:1:8 5:4:3:9 9:4:1:9 5:2:7:9 4:7:5:7 7:6:4:6 4:4:2:13 5:4:3:6 4:3:8:8 6:3:7:7 2:5:1:7 4:6:4:9
3) Goodwill brought in New Partner 28,000 31,500 36,000 40,500 42,000 45,000 45,500 48,500 51,500 54,950 56,350 56,210
Sacrifice Ratio of Old Partners ? ? ? ? ? ? ? ? ? ? ? ?
Share in Goodwill given to A ? ? ? ? ? ? ? ? ? ? ? ?
Share in Goodwill given to B ? ? ? ? ? ? ? ? ? ? ? ?
Share in Goodwill given to C ? ? ? ? ? ? ? ? ? ? ? ?
Roll Nos.
589 590 591 592 593 594 595 596 597 598 599 600
1) OLD PSR of A, B and C 5:3:3 7:5:3 9:5:3 6:4:7 4:9:6 7:6:4 8:6:3 5:4:3 6:3:8 6:4:7 3:5:7 8:7:6
2) New PSR of A, B, C and D 4:2:1:4 5:4:2:4 6:4:2:5 5:2:6:4 3:7:4:5 6:5:2:4 4:4:2:7 3:2:2:5 4:2:6:5 3:2:6:6 2:3:4:6 3:4:4:10
3) Goodwill brought in New Partner 28,000 31,000 34,000 37,000 40,000 43,000 45,500 49,000 52,000 57,000 60,000 63,000
Sacrifice Ratio of Old Partners ? ? ? ? ? ? ? ? ? ? ? ?
Share in Goodwill given to A ? ? ? ? ? ? ? ? ? ? ? ?
Share in Goodwill given to B ? ? ? ? ? ? ? ? ? ? ? ?
Share in Goodwill given to C ? ? ? ? ? ? ? ? ? ? ? ?
Page 1/16
 SYBCom (Div-F) - AFM III - 40 Marks Project of Sem. III - 2021-22
1st Topic - For 5 Marks (Final Accounts of Partnership Firm with Admission/Retirement/Death of a Partner)
601 602 603 604 605 606 607 608 609 610 611 612
1) OLD PSR of A, B and C 9:6:4 10:8:6 12:8:6 9:7:10 7:10:9 10:9:7 11:9:6 8:7:6 9:6:11 9:7:10 6:8:4 7:10:9
2) New PSR of A, B, C and D 6:4:3:6 6:6:4:8 11:6:3:6 7:4:9:6 6:9:7:4 9:8:6:3 6:6:4:10 7:6:5:3 6:5:10:5 8:5:9:4 4:7:3:4 6:8:6:6
3) Goodwill brought in New Partner 33,000 36,000 39,000 42,000 45,000 48,000 51,000 54,000 57,000 60,000 63,000 66,000
Sacrifice Ratio of Old Partners ? ? ? ? ? ? ? ? ? ? ? ?
Share in Goodwill given to A ? ? ? ? ? ? ? ? ? ? ? ?
Share in Goodwill given to B ? ? ? ? ? ? ? ? ? ? ? ?
Share in Goodwill given to C ? ? ? ? ? ? ? ? ? ? ? ?
Roll Nos.
613 614 615 616 617 618 619 620 621 622 623 624
1) OLD PSR of A, B and C 9:7:5 11:9:7 13:9:7 10:8:11 8:11:10 11:10:8 12:10:7 9:8:7 10:7:12 10:8:11 7:9:5 8:11:10
2) New PSR of A, B, C and D 6:4:3:8 7:6:5:9 11:6:3:9 7:4:9:9 6:9:7:7 9:8:6:6 6:6:4:13 7:6:5:6 6:5:10:8 8:5:9:7 4:7:3:7 6:8:6:9
3) Goodwill brought in New Partner 32,000 36,000 40,500 45,000 45,500 48,000 52,000 54,000 56,000 63,000 66,500 72,000
Sacrifice Ratio of Old Partners ? ? ? ? ? ? ? ? ? ? ? ?
Share in Goodwill given to A ? ? ? ? ? ? ? ? ? ? ? ?
Share in Goodwill given to B ? ? ? ? ? ? ? ? ? ? ? ?
Share in Goodwill given to C ? ? ? ? ? ? ? ? ? ? ? ?
Roll Nos.
625 626 627 628 629 630 631 632 633 634 635 636
1) OLD PSR of A, B and C 7:5:5 9:7:5 11:7:5 8:6:9 6:11:8 9:8:6 10:8:5 7:6:5 8:5:10 8:6:9 5:7:9 10:9:8
2) New PSR of A, B, C and D 6:4:3:4 7:6:4:4 8:6:4:5 7:4:8:4 5:9:6:5 8:7:4:4 6:6:4:7 5:4:4:5 6:4:8:5 5:4:8:6 4:5:6:6 5:6:6:10
3) Goodwill brought in New Partner 34,000 37,000 40,000 43,000 46,000 49,000 45,500 49,000 52,000 57,000 60,000 63,000
Sacrifice Ratio of Old Partners ? ? ? ? ? ? ? ? ? ? ? ?
Share in Goodwill given to A ? ? ? ? ? ? ? ? ? ? ? ?
Share in Goodwill given to B ? ? ? ? ? ? ? ? ? ? ? ?
Share in Goodwill given to C ? ? ? ? ? ? ? ? ? ? ? ?

Page 2/16
 SYBCom (Div-F) - AFM III - 40 Marks Project of Sem. III - 2021-22
1st Topic - For 5 Marks (Final Accounts of Partnership Firm with Admission/Retirement/Death of a Partner)
637 638 639 640 641 642 643 644 645 646 647 648
1) OLD PSR of A, B and C 8:5:3 9:7:5 11:7:5 8:6:9 6:9:8 9:8:6 10:8:5 7:6:5 8:5:10 8:6:9 5:7:3 6:9:8
2) New PSR of A, B, C and D 5:3:2:6 5:5:3:8 10:5:2:6 6:3:8:6 5:8:6:4 8:7:5:3 5:5:3:10 6:5:4:3 5:4:9:5 7:4:8:4 3:6:2:4 5:7:5:6
3) Goodwill brought in New Partner 39,000 42,000 45,000 48,000 51,000 54,000 57,000 60,000 63,000 66,000 69,000 72,000
Sacrifice Ratio of Old Partners ? ? ? ? ? ? ? ? ? ? ? ?
Share in Goodwill given to A ? ? ? ? ? ? ? ? ? ? ? ?
Share in Goodwill given to B ? ? ? ? ? ? ? ? ? ? ? ?
Share in Goodwill given to C ? ? ? ? ? ? ? ? ? ? ? ?
Roll Nos.
649 650 651 652 653 758 759 760 761 762 763 764
1) OLD PSR of A, B and C 8:6:4 10:8:6 12:8:6 9:7:10 7:10:9 10:9:7 11:9:6 8:7:6 9:6:11 9:7:10 6:8:4 7:10:9
2) New PSR of A, B, C and D 5:3:2:8 6:5:4:9 10:5:2:9 6:3:8:9 5:8:6:7 8:7:5:6 5:5:3:13 6:5:4:6 5:4:9:8 7:4:8:7 3:6:2:7 5:7:5:9
3) Goodwill brought in New Partner 42,000 45,000 49,500 54,000 63,000 66,000 65,000 66,000 68,000 66,500 73,500 76,500
Sacrifice Ratio of Old Partners ? ? ? ? ? ? ? ? ? ? ? ?
Share in Goodwill given to A ? ? ? ? ? ? ? ? ? ? ? ?
Share in Goodwill given to B ? ? ? ? ? ? ? ? ? ? ? ?
Share in Goodwill given to C ? ? ? ? ? ? ? ? ? ? ? ?
Roll Nos.
766 767 768 769
1) OLD PSR of A, B and C 6:4:4 8:6:4 10:6:4 7:5:8
2) New PSR of A, B, C and D 5:3:2:4 6:5:3:4 7:5:3:5 6:3:7:4
3) Goodwill brought in New Partner 39,000 42,000 45,000 48,000
Sacrifice Ratio of Old Partners ? ? ? ?
Share in Goodwill given to A ? ? ? ?
Share in Goodwill given to B ? ? ? ?
Share in Goodwill given to C ? ? ? ?
Page 3/16
 SYBCom (Div-F) - AFM III - 40 Marks Project of Sem. III - 2021-22
2nd Topic - For 5 Marks (Final Accounts of Partnership Firm with Admission/Retirement/Death of a Partner)
Roll Nos.
565 566 567 568 569 570 571 572 573 574 575 576
1) Old PSR of A, B, C and D 4:2:1:8 5:4:3:9 9:4:1:9 5:2:7:9 4:7:5:7 7:6:4:6 4:4:2:13 5:4:3:6 4:3:8:8 6:3:7:7 2:5:1:7 4:6:4:9
2) New PSR of A, B and C 7:5:3 9:7:5 11:7:5 8:6:9 6:9:8 9:8:6 10:8:5 7:6:5 8:5:10 8:6:9 5:7:3 6:9:8
3) Goodwill payable to retiring Partner 44,000 45,000 49,500 54,000 45,500 48,000 45,500 48,000 51,000 52,500 56,000 58,500
Gain Ratio of Continuing Partners ? ? ? ? ? ? ? ? ? ? ? ?
Share in Goodwill given by A to D ? ? ? ? ? ? ? ? ? ? ? ?
Share in Goodwill given by B to D ? ? ? ? ? ? ? ? ? ? ? ?
Share in Goodwill given by C to D ? ? ? ? ? ? ? ? ? ? ? ?
Roll Nos.
577 578 579 580 581 582 583 584 585 586 587 588
1) Old PSR of A, B, C and D 4:2:1:4 5:4:2:4 6:4:2:5 5:2:6:4 3:7:4:5 6:5:2:4 4:4:2:7 3:2:2:5 4:2:6:5 3:2:6:6 2:3:4:6 3:4:4:10
2) New PSR of A, B and C 5:3:3 7:5:3 9:5:3 6:4:7 4:9:6 7:6:4 8:6:3 5:4:3 6:3:8 6:4:7 3:5:7 8:7:6
3) Goodwill payable to retiring Partner 46,000 49,500 53,000 56,500 60,000 63,500 66,500 70,000 73,500 78,000 81,000 84,500
Gain Ratio of Continuing Partners ? ? ? ? ? ? ? ? ? ? ? ?
Share in Goodwill given by A to D ? ? ? ? ? ? ? ? ? ? ? ?
Share in Goodwill given by B to D ? ? ? ? ? ? ? ? ? ? ? ?
Share in Goodwill given by C to D ? ? ? ? ? ? ? ? ? ? ? ?

Roll Nos.
589 590 591 592 593 594 595 596 597 598 599 600
1) Old PSR of A, B, C and D 4:2:1:5 5:4:3:6 9:4:1:6 5:2:7:6 4:7:5:4 7:6:4:3 4:4:2:10 5:4:3:3 4:3:8:5 6:3:7:4 2:5:1:4 4:6:4:6
2) New PSR of A, B and C 6:4:2 8:6:4 10:6:4 7:5:8 5:8:7 8:7:5 9:7:4 6:5:4 7:4:9 7:5:8 4:6:2 5:8:7
3) Goodwill payable to retiring Partner 42,000 45,000 48,000 51,000 54,000 57,000 60,000 63,000 66,000 69,000 72,000 75,000
Gain Ratio of Continuing Partners ? ? ? ? ? ? ? ? ? ? ? ?
Share in Goodwill given by A to D ? ? ? ? ? ? ? ? ? ? ? ?
Share in Goodwill given by B to D ? ? ? ? ? ? ? ? ? ? ? ?
Share in Goodwill given by C to D ? ? ? ? ? ? ? ? ? ? ? ?

Page 4/16
 SYBCom (Div-F) - AFM III - 40 Marks Project of Sem. III - 2021-22
2nd Topic - For 5 Marks (Final Accounts of Partnership Firm with Admission/Retirement/Death of a Partner)
Roll Nos.
601 602 603 604 605 606 607 608 609 610 611 612
1) Old PSR of A, B, C and D 6:4:3:8 7:6:5:9 11:6:3:9 7:4:9:9 6:9:7:7 9:8:6:6 6:6:4:13 7:6:5:6 6:5:10:8 8:5:9:7 4:7:3:7 6:8:6:9
2) New PSR of A, B and C 9:7:5 11:9:7 13:9:7 10:8:11 8:11:10 11:10:8 12:10:7 9:8:7 10:7:12 10:8:11 7:9:5 8:11:10
3) Goodwill payable to retiring Partner 40,000 36,000 40,500 45,000 45,500 48,000 52,000 54,000 56,000 63,000 66,500 72,000
Gain Ratio of Continuing Partners ? ? ? ? ? ? ? ? ? ? ? ?
Share in Goodwill given by A to D ? ? ? ? ? ? ? ? ? ? ? ?
Share in Goodwill given by B to D ? ? ? ? ? ? ? ? ? ? ? ?
Share in Goodwill given by C to D ? ? ? ? ? ? ? ? ? ? ? ?

Roll Nos.
613 614 615 616 617 618 619 620 621 622 623 624
1) Old PSR of A, B, C and D 6:4:3:4 7:6:4:4 8:6:4:5 7:4:8:4 5:9:6:5 8:7:4:4 6:6:4:7 5:4:4:5 6:4:8:5 5:4:8:6 4:5:6:6 5:6:6:10
2) New PSR of A, B and C 7:5:5 9:7:5 11:7:5 8:6:9 6:11:8 9:8:6 10:8:5 7:6:5 8:5:10 8:6:9 5:7:9 10:9:8
3) Goodwill payable to retiring Partner 52,000 55,000 58,000 61,000 64,000 67,000 63,000 67,500 68,000 69,000 72,000 74,000
Gain Ratio of Continuing Partners ? ? ? ? ? ? ? ? ? ? ? ?
Share in Goodwill given by A to D ? ? ? ? ? ? ? ? ? ? ? ?
Share in Goodwill given by B to D ? ? ? ? ? ? ? ? ? ? ? ?
Share in Goodwill given by C to D ? ? ? ? ? ? ? ? ? ? ? ?

Roll Nos.
625 626 627 628 629 630 631 632 633 634 635 636
1) Old PSR of A, B, C and D 6:4:3:6 6:6:4:8 11:6:3:6 7:4:9:6 6:9:7:4 9:8:6:3 6:6:4:10 7:6:5:3 6:5:10:5 8:5:9:4 4:7:3:4 6:8:6:6
2) New PSR of A, B and C 9:6:4 10:8:6 12:8:6 9:7:10 7:10:9 10:9:7 11:9:6 8:7:6 9:6:11 9:7:10 6:8:4 7:10:9
3) Goodwill payable to retiring Partner 36,000 40,000 42,000 45,000 48,000 51,000 54,000 57,000 60,000 63,000 66,000 69,000
Gain Ratio of Continuing Partners ? ? ? ? ? ? ? ? ? ? ? ?
Share in Goodwill given by A to D ? ? ? ? ? ? ? ? ? ? ? ?
Share in Goodwill given by B to D ? ? ? ? ? ? ? ? ? ? ? ?
Share in Goodwill given by C to D ? ? ? ? ? ? ? ? ? ? ? ?

Page 5/16
 SYBCom (Div-F) - AFM III - 40 Marks Project of Sem. III - 2021-22
2nd Topic - For 5 Marks (Final Accounts of Partnership Firm with Admission/Retirement/Death of a Partner)
Roll Nos.
637 638 639 640 641 642 643 644 645 646 647 648
1) Old PSR of A, B, C and D 5:3:2:8 6:5:4:9 10:5:2:9 6:3:8:9 5:8:6:7 8:7:5:6 5:5:3:13 6:5:4:6 5:4:9:8 7:4:8:7 3:6:2:7 5:7:5:9
2) New PSR of A, B and C 8:6:4 10:8:6 12:8:6 9:7:10 7:10:9 10:9:7 11:9:6 8:7:6 9:6:11 9:7:10 6:8:4 7:10:9
3) Goodwill payable to retiring Partner 54,000 58,500 49,500 54,000 63,000 66,000 65,000 66,000 68,000 66,500 73,500 76,500
Gain Ratio of Continuing Partners ? ? ? ? ? ? ? ? ? ? ? ?
Share in Goodwill given by A to D ? ? ? ? ? ? ? ? ? ? ? ?
Share in Goodwill given by B to D ? ? ? ? ? ? ? ? ? ? ? ?
Share in Goodwill given by C to D ? ? ? ? ? ? ? ? ? ? ? ?

Roll Nos.
649 650 651 652 653 758 759 760 761 762 763 764
1) Old PSR of A, B, C and D 5:3:2:6 5:5:3:8 10:5:2:6 6:3:8:6 5:8:6:4 8:7:5:3 5:5:3:10 6:5:4:3 5:4:9:5 7:4:8:4 3:6:2:4 5:7:5:6
2) New PSR of A, B and C 8:5:3 9:7:5 11:7:5 8:6:9 6:9:8 9:8:6 10:8:5 7:6:5 8:5:10 8:6:9 5:7:3 6:9:8
3) Goodwill payable to retiring Partner 57,000 60,000 63,000 66,000 69,000 72,000 75,000 78,000 81,000 84,000 87,000 90,000
Gain Ratio of Continuing Partners ? ? ? ? ? ? ? ? ? ? ? ?
Share in Goodwill given by A to D ? ? ? ? ? ? ? ? ? ? ? ?
Share in Goodwill given by B to D ? ? ? ? ? ? ? ? ? ? ? ?
Share in Goodwill given by C to D ? ? ? ? ? ? ? ? ? ? ? ?

Roll Nos.
766 767 768 769
1) Old PSR of A, B, C and D 11:8:7:6 10:9:8:7 9:8:7:6 8:7:6:10
2) New PSR of A, B and C 13:11:8 13:11:10 10:10:10 13:10:8
3) Goodwill payable to retiring Partner 61,000 63,000 67,500 68,000
Gain Ratio of Continuing Partners ? ? ? ?
Share in Goodwill given by A to D ? ? ? ?
Share in Goodwill given by B to D ? ? ? ?
Share in Goodwill given by C to D ? ? ? ?

Page 6/16
 SYBCom (Div-F) - AFM III - 40 Marks Project of Sem. III - 2021-22
3rd Topic - For 5 Marks (Piecemeal Distribution of Cash)
Roll Nos.
565 566 567 568 569 570 571 572 573 574 575 576
30.4.2021 - Machinery Realised 850,000 900,000 950,000 1,000,000 1,050,000 1,100,000 1,150,000 1,200,000 1,250,000 1,300,000 1,350,000 1,400,000
31.05.2021 - Furniture Realised 150,000 200,000 250,000 300,000 350,000 400,000 450,000 500,000 550,000 600,000 650,000 700,000
Bank Loan (Secured on Machinery) 700,000 750,000 800,000 850,000 900,000 950,000 1,000,000 1,050,000 1,100,000 1,150,000 1,200,000 1,250,000
Income Tax Payable 125,000 150,000 175,000 200,000 225,000 250,000 275,000 300,000 325,000 350,000 375,000 400,000
Outstanding Salaries 75,000 100,000 125,000 150,000 175,000 200,000 225,000 250,000 275,000 300,000 325,000 350,000
Sundry Creditors 90,000 120,000 150,000 180,000 210,000 240,000 270,000 300,000 330,000 360,000 390,000 420,000
Unsecured Loans 60,000 80,000 100,000 120,000 140,000 160,000 180,000 200,000 220,000 240,000 260,000 280,000
Show Piecemeal Distribution of Cash at the end of each month
Roll Nos.
577 578 579 580 581 582 583 584 585 586 587 588
30.4.2021 - Machinery Realised 875,000 925,000 975,000 1,025,000 1,075,000 1,125,000 1,175,000 1,225,000 1,275,000 1,325,000 1,375,000 1,425,000
31.05.2021 - Furniture Realised 175,000 225,000 275,000 325,000 375,000 425,000 475,000 525,000 575,000 625,000 675,000 725,000
Bank Loan (Secured on Machinery) 725,000 775,000 825,000 875,000 925,000 975,000 1,025,000 1,075,000 1,125,000 1,175,000 1,225,000 1,275,000
Income Tax Payable 150,000 175,000 200,000 225,000 250,000 275,000 300,000 325,000 350,000 375,000 400,000 425,000
Outstanding Salaries 100,000 125,000 150,000 175,000 200,000 225,000 250,000 275,000 300,000 325,000 350,000 375,000
Sundry Creditors 120,000 150,000 180,000 210,000 240,000 270,000 300,000 330,000 360,000 390,000 420,000 450,000
Unsecured Loans 80,000 100,000 120,000 140,000 160,000 180,000 200,000 220,000 240,000 260,000 280,000 300,000
Show Piecemeal Distribution of Cash at the end of each month
Roll Nos.
589 590 591 592 593 594 595 596 597 598 599 600
30.4.2021 - Machinery Realised 900,000 950,000 1,000,000 1,050,000 1,100,000 1,150,000 1,200,000 1,250,000 1,300,000 1,350,000 1,400,000 1,450,000
31.05.2021 - Furniture Realised 225,000 275,000 325,000 375,000 425,000 475,000 525,000 575,000 625,000 675,000 725,000 775,000
Bank Loan (Secured on Machinery) 750,000 800,000 850,000 900,000 950,000 1,000,000 1,050,000 1,100,000 1,150,000 1,200,000 1,250,000 1,300,000
Income Tax Payable 175,000 200,000 225,000 250,000 275,000 300,000 325,000 350,000 375,000 400,000 425,000 450,000
Outstanding Salaries 125,000 150,000 175,000 200,000 225,000 250,000 275,000 300,000 325,000 350,000 375,000 400,000
Sundry Creditors 150,000 180,000 210,000 240,000 270,000 300,000 330,000 360,000 390,000 420,000 450,000 480,000
Unsecured Loans 100,000 120,000 140,000 160,000 180,000 200,000 220,000 240,000 260,000 280,000 300,000 320,000
Show Piecemeal Distribution of Cash at the end of each month

Page 7/16
 SYBCom (Div-F) - AFM III - 40 Marks Project of Sem. III - 2021-22
3rd Topic - For 5 Marks (Piecemeal Distribution of Cash)
Roll Nos.
601 602 603 604 605 606 607 608 609 610 611 612
30.4.2021 - Machinery Realised 975,000 1,025,000 1,075,000 1,125,000 1,175,000 1,225,000 1,275,000 1,325,000 1,375,000 1,425,000 1,475,000 1,525,000
31.05.2021 - Furniture Realised 200,000 250,000 300,000 350,000 400,000 450,000 500,000 550,000 600,000 650,000 700,000 750,000
Bank Loan (Secured on Machinery) 800,000 850,000 900,000 950,000 1,000,000 1,050,000 1,100,000 1,150,000 1,200,000 1,250,000 1,300,000 1,350,000
Income Tax Payable 150,000 175,000 200,000 225,000 250,000 275,000 300,000 325,000 350,000 375,000 400,000 425,000
Outstanding Salaries 100,000 125,000 150,000 175,000 200,000 225,000 250,000 275,000 300,000 325,000 350,000 375,000
Sundry Creditors 180,000 210,000 240,000 270,000 300,000 330,000 360,000 390,000 420,000 450,000 480,000 510,000
Unsecured Loans 120,000 140,000 160,000 180,000 200,000 220,000 240,000 260,000 280,000 300,000 320,000 340,000
Show Piecemeal Distribution of Cash at the end of each month
Roll Nos.
613 614 615 616 617 618 619 620 621 622 623 624
30.4.2021 - Machinery Realised 750,000 800,000 850,000 900,000 950,000 1,000,000 1,050,000 1,100,000 1,150,000 1,200,000 1,250,000 1,300,000
31.05.2021 - Furniture Realised 250,000 300,000 350,000 400,000 450,000 500,000 550,000 600,000 650,000 700,000 750,000 800,000
Bank Loan (Secured on Machinery) 600,000 650,000 700,000 750,000 800,000 850,000 900,000 950,000 1,000,000 1,050,000 1,100,000 1,150,000
Income Tax Payable 150,000 175,000 200,000 225,000 250,000 275,000 300,000 325,000 350,000 375,000 400,000 425,000
Outstanding Salaries 100,000 125,000 150,000 175,000 200,000 225,000 250,000 275,000 300,000 325,000 350,000 375,000
Sundry Creditors 100,000 130,000 160,000 190,000 220,000 250,000 280,000 310,000 340,000 370,000 400,000 430,000
Unsecured Loans 300,000 320,000 340,000 360,000 380,000 400,000 420,000 440,000 460,000 480,000 500,000 520,000
Show Piecemeal Distribution of Cash
Roll Nos.
625 626 627 628 629 630 631 632 633 634 635 636
30.4.2021 - Machinery Realised 800,000 850,000 900,000 950,000 1,000,000 1,050,000 1,100,000 1,150,000 1,200,000 1,250,000 1,300,000 1,350,000
31.05.2021 - Furniture Realised 325,000 375,000 425,000 475,000 525,000 575,000 625,000 675,000 725,000 775,000 825,000 875,000
Bank Loan (Secured on Machinery) 625,000 675,000 725,000 775,000 825,000 875,000 925,000 975,000 1,025,000 1,075,000 1,125,000 1,175,000
Income Tax Payable 200,000 225,000 250,000 275,000 300,000 325,000 350,000 375,000 400,000 425,000 450,000 475,000
Outstanding Salaries 50,000 75,000 100,000 125,000 150,000 175,000 200,000 225,000 250,000 275,000 300,000 325,000
Sundry Creditors 240,000 270,000 300,000 330,000 360,000 390,000 420,000 450,000 480,000 510,000 540,000 570,000
Unsecured Loans 160,000 180,000 200,000 220,000 240,000 260,000 280,000 300,000 320,000 340,000 360,000 380,000
Show Piecemeal Distribution of Cash at the end of each month

Page 8/16
 SYBCom (Div-F) - AFM III - 40 Marks Project of Sem. III - 2021-22
3rd Topic - For 5 Marks (Piecemeal Distribution of Cash)
Roll Nos.
637 638 639 640 641 642 643 644 645 646 647 648
30.4.2021 - Machinery Realised 600,000 650,000 700,000 750,000 800,000 850,000 900,000 950,000 1,000,000 1,050,000 1,100,000 1,150,000
31.05.2021 - Furniture Realised 350,000 400,000 450,000 500,000 550,000 600,000 650,000 700,000 750,000 800,000 850,000 900,000
Bank Loan (Secured on Machinery) 450,000 500,000 550,000 600,000 650,000 700,000 750,000 800,000 850,000 900,000 950,000 1,000,000
Income Tax Payable 225,000 250,000 275,000 300,000 325,000 350,000 375,000 400,000 425,000 450,000 475,000 500,000
Outstanding Salaries 75,000 100,000 125,000 150,000 175,000 200,000 225,000 250,000 275,000 300,000 325,000 350,000
Sundry Creditors 270,000 300,000 330,000 360,000 390,000 420,000 450,000 480,000 510,000 540,000 570,000 600,000
Unsecured Loans 180,000 200,000 220,000 240,000 260,000 280,000 300,000 320,000 340,000 360,000 380,000 400,000
Show Piecemeal Distribution of Cash at the end of each month
Roll Nos.
649 650 651 652 653 758 759 760 761 762 763 764
30.4.2021 - Machinery Realised 650,000 700,000 750,000 800,000 850,000 900,000 950,000 1,000,000 1,050,000 1,100,000 1,150,000 1,200,000
31.05.2021 - Furniture Realised 275,000 325,000 375,000 425,000 475,000 525,000 575,000 625,000 675,000 725,000 775,000 825,000
Bank Loan (Secured on Machinery) 600,000 650,000 700,000 750,000 800,000 850,000 900,000 950,000 1,000,000 1,050,000 1,100,000 1,150,000
Income Tax Payable 125,000 150,000 175,000 200,000 225,000 250,000 275,000 300,000 325,000 350,000 375,000 400,000
Outstanding Salaries 75,000 100,000 125,000 150,000 175,000 200,000 225,000 250,000 275,000 300,000 325,000 350,000
Sundry Creditors 90,000 120,000 150,000 180,000 210,000 240,000 270,000 300,000 330,000 360,000 390,000 420,000
Unsecured Loans 60,000 80,000 100,000 120,000 140,000 160,000 180,000 200,000 220,000 240,000 260,000 280,000
Show Piecemeal Distribution of Cash at the end of each month
Roll Nos.
766 767 768 769
30.4.2021 - Machinery Realised 675,000 725,000 775,000 825,000
31.05.2021 - Furniture Realised 300,000 350,000 400,000 450,000
Bank Loan (Secured on Machinery) 600,000 650,000 700,000 750,000
Income Tax Payable 175,000 200,000 225,000 250,000
Outstanding Salaries 125,000 150,000 175,000 200,000
Sundry Creditors 180,000 210,000 240,000 270,000
Unsecured Loans 120,000 140,000 160,000 180,000
Show Piecemeal Distribution of Cash at the end of each month

Page 9/16
 SYBCom (Div-F) - AFM III - 40 Marks Project of Sem. III - 2021-22
4th Topic - For 5 Marks (Piecemeal Distribution of Cash)
Roll Nos.
565 566 567 568 569 570 571 572 573 574 575 576
PSR of X, Y, Z and K 5:4:3:2 4:3:2:1 3:4:2:1 4:5:3:2 5:9:7:4 8:7:3:2 9:8:7:6 8:7:6:4 7:6:5:4 6:5:4:3 7:8:6:5 7:8:9:6
Partner - X's Capital - Credit 400,000 450,000 500,000 550,000 600,000 650,000 700,000 750,000 800,000 850,000 900,000 950,000
Partner - Y's Capital - Credit 350,000 400,000 450,000 500,000 550,000 600,000 650,000 700,000 750,000 800,000 850,000 900,000
Partner - Z's Capital - Debit 100,000 150,000 200,000 250,000 300,000 350,000 400,000 450,000 500,000 550,000 600,000 650,000
Partner - K's Capital - Credit 300,000 325,000 350,000 375,000 400,000 425,000 450,000 475,000 500,000 525,000 550,000 575,000
Profit & Loss Account (Debit) 84,000 109,000 134,000 154,000 179,000 204,000 210,000 235,000 264,000 270,000 312,000 330,000
Reserves & Surplus 42,000 72,000 102,000 140,000 170,000 200,000 240,000 270,000 308,000 234,000 286,000 300,000
Deferred Revenue Expenditure 56,000 76,000 96,000 126,000 146,000 166,000 180,000 200,000 220,000 216,000 260,000 270,000
Show Statement of Excess Capital and Give order of payments
Roll Nos.
577 578 579 580 581 582 583 584 585 586 587 588
PSR of X, Y, Z and K 4:5:2:3 3:4:1:2 4:3:1:2 5:4:2:3 9:5:4:7 7:8:2:3 8:9:6:7 7:8:4:6 6:7:4:5 5:6:3:4 8:7:5:6 8:7:6:9
Partner - X's Capital - Credit 425,000 475,000 525,000 575,000 625,000 675,000 725,000 775,000 825,000 875,000 925,000 975,000
Partner - Y's Capital - Credit 375,000 425,000 475,000 525,000 575,000 625,000 675,000 725,000 775,000 825,000 875,000 925,000
Partner - Z's Capital - Debit 125,000 175,000 225,000 275,000 325,000 375,000 425,000 475,000 525,000 575,000 625,000 675,000
Partner - K's Capital - Credit 325,000 350,000 375,000 400,000 425,000 450,000 475,000 500,000 525,000 550,000 575,000 600,000
Profit & Loss Account (Debit) 98,000 123,000 148,000 168,000 193,000 218,000 240,000 265,000 286,000 288,000 338,000 345,000
Reserves & Surplus 56,000 86,000 116,000 154,000 184,000 214,000 210,000 240,000 264,000 252,000 312,000 315,000
Deferred Revenue Expenditure 42,000 62,000 82,000 140,000 160,000 180,000 150,000 170,000 242,000 234,000 286,000 285,000
Show Statement of Excess Capital and Give order of payments
Roll Nos.
589 590 591 592 593 594 595 596 597 598 599 600
PSR of X, Y, Z and K 3:2:4:5 2:1:3:4 1:2:3:4 3:2:4:5 7:4:5:9 3:2:8:7 7:6:9:8 6:4:8:7 5:4:7:6 4:3:6:5 6:5:7:8 9:6:7:8
Partner - X's Capital - Credit 475,000 525,000 575,000 625,000 675,000 725,000 775,000 825,000 875,000 925,000 975,000 1,025,000
Partner - Y's Capital - Credit 425,000 475,000 525,000 575,000 625,000 675,000 725,000 775,000 825,000 875,000 925,000 975,000
Partner - Z's Capital - Debit 175,000 225,000 275,000 325,000 375,000 425,000 475,000 525,000 575,000 625,000 675,000 725,000
Partner - K's Capital - Credit 350,000 375,000 400,000 425,000 450,000 475,000 500,000 525,000 550,000 575,000 600,000 625,000
Profit & Loss Account (Debit) 112,000 137,000 162,000 182,000 207,000 232,000 270,000 295,000 264,000 252,000 312,000 315,000
Reserves & Surplus 98,000 128,000 158,000 168,000 198,000 228,000 240,000 270,000 242,000 234,000 286,000 285,000
Deferred Revenue Expenditure 84,000 104,000 124,000 154,000 174,000 194,000 210,000 230,000 220,000 216,000 260,000 270,000
Show Statement of Excess Capital and Give order of payments

Page 10/16
 SYBCom (Div-F) - AFM III - 40 Marks Project of Sem. III - 2021-22
4th Topic - For 5 Marks (Piecemeal Distribution of Cash)
Roll Nos.
601 602 603 604 605 606 607 608 609 610 611 612
PSR of X, Y, Z and K 2:1:3:4 1:2:3:4 3:2:4:5 7:4:5:9 3:2:8:7 7:6:9:8 6:4:8:7 5:4:7:6 4:3:6:5 6:5:7:8 9:6:7:8 3:2:4:5
Partner - X's Capital - Credit 475,000 525,000 575,000 625,000 675,000 725,000 775,000 825,000 875,000 925,000 975,000 1,025,000
Partner - Y's Capital - Credit 425,000 475,000 525,000 575,000 625,000 675,000 725,000 775,000 825,000 875,000 925,000 975,000
Partner - Z's Capital - Debit 175,000 225,000 275,000 325,000 375,000 425,000 475,000 525,000 575,000 625,000 675,000 725,000
Partner - K's Capital - Credit 350,000 375,000 400,000 425,000 450,000 475,000 500,000 525,000 550,000 575,000 600,000 625,000
Profit & Loss Account (Debit) 182,000 182,000 210,000 235,000 270,000 285,000 264,000 242,000 234,000 286,000 285,000 210,000
Reserves & Surplus 168,000 168,000 196,000 226,000 240,000 255,000 242,000 220,000 216,000 260,000 270,000 196,000
Deferred Revenue Expenditure 154,000 154,000 182,000 202,000 210,000 225,000 220,000 198,000 198,000 234,000 255,000 182,000
Show Statement of Excess Capital and Give order of payments
Roll Nos.
613 614 615 616 617 618 619 620 621 622 623 624
PSR of X, Y, Z and K 7:4:5:9 3:2:8:7 7:6:9:8 6:4:8:7 5:4:7:6 4:3:6:5 6:5:7:8 9:6:7:8 3:2:4:5 2:1:3:4 1:2:3:4 3:2:4:5
Partner - X's Capital - Credit 475,000 525,000 575,000 625,000 675,000 725,000 775,000 825,000 875,000 925,000 975,000 1,025,000
Partner - Y's Capital - Credit 425,000 475,000 525,000 575,000 625,000 675,000 725,000 775,000 825,000 875,000 925,000 975,000
Partner - Z's Capital - Debit 175,000 225,000 275,000 325,000 375,000 425,000 475,000 525,000 575,000 625,000 675,000 725,000
Partner - K's Capital - Credit 350,000 375,000 400,000 425,000 450,000 475,000 500,000 525,000 550,000 575,000 600,000 625,000
Profit & Loss Account (Debit) 182,000 190,000 180,000 205,000 286,000 288,000 260,000 242,000 182,000 286,000 285,000 168,000
Reserves & Surplus 168,000 175,000 165,000 195,000 264,000 270,000 234,000 220,000 168,000 260,000 270,000 154,000
Deferred Revenue Expenditure 154,000 150,000 150,000 170,000 242,000 252,000 208,000 198,000 154,000 234,000 255,000 140,000
Show Statement of Excess Capital and Give order of payments
Roll Nos.
625 626 627 628 629 630 631 632 633 634 635 636
PSR of X, Y, Z and K 6:5:2:7 9:6:7:8 3:2:1:4 2:1:3:4 1:2:3:4 3:2:4:6 7:4:5:9 3:2:8:7 7:6:9:8 6:4:8:7 5:4:3:8 4:7:3:6
Partner - X's Capital - Credit 725,000 875,000 925,000 975,000 1,025,000 1,075,000 1,125,000 1,175,000 1,225,000 1,275,000 1,325,000 1,375,000
Partner - Y's Capital - Credit 675,000 825,000 875,000 925,000 975,000 1,025,000 1,075,000 1,125,000 1,175,000 1,225,000 1,275,000 1,325,000
Partner - Z's Capital - Debit 425,000 575,000 625,000 675,000 725,000 775,000 825,000 875,000 925,000 975,000 1,025,000 1,075,000
Partner - K's Capital - Credit 475,000 550,000 575,000 600,000 625,000 650,000 675,000 700,000 725,000 750,000 775,000 800,000
Profit & Loss Account (Debit) 260,000 182,000 180,000 205,000 286,000 285,000 260,000 242,000 165,000 286,000 285,000 168,000
Reserves & Surplus 234,000 168,000 165,000 195,000 264,000 270,000 234,000 220,000 150,000 260,000 270,000 154,000
Deferred Revenue Expenditure 208,000 154,000 150,000 170,000 242,000 255,000 208,000 198,000 135,000 234,000 255,000 140,000
Show Statement of Excess Capital and Give order of payments

Page 11/16
 SYBCom (Div-F) - AFM III - 40 Marks Project of Sem. III - 2021-22
4th Topic - For 5 Marks (Piecemeal Distribution of Cash)
Roll Nos.
637 638 639 640 641 642 643 644 645 646 647 648
PSR of X, Y, Z and K 9:6:7:8 3:2:1:4 2:1:3:4 1:2:3:4 3:2:4:6 7:4:5:9 3:2:8:7 7:6:9:8 6:4:8:7 5:4:3:8 4:7:3:6 6:5:2:7
Partner - X's Capital - Credit 975,000 1,025,000 1,075,000 1,125,000 1,175,000 1,225,000 1,275,000 1,325,000 1,375,000 725,000 875,000 925,000
Partner - Y's Capital - Credit 925,000 975,000 1,025,000 1,075,000 1,125,000 1,175,000 1,225,000 1,275,000 1,325,000 675,000 825,000 875,000
Partner - Z's Capital - Debit 675,000 725,000 775,000 825,000 875,000 925,000 975,000 1,025,000 1,075,000 425,000 575,000 625,000
Partner - K's Capital - Credit 600,000 625,000 650,000 675,000 700,000 725,000 750,000 775,000 800,000 475,000 550,000 575,000
Profit & Loss Account (Debit) 210,000 286,000 285,000 260,000 225,000 165,000 286,000 270,000 168,000 260,000 182,000 180,000
Reserves & Surplus 195,000 264,000 270,000 234,000 210,000 150,000 260,000 255,000 154,000 234,000 168,000 165,000
Deferred Revenue Expenditure 180,000 242,000 255,000 208,000 195,000 135,000 234,000 240,000 140,000 208,000 154,000 150,000
Show Statement of Excess Capital and Give order of payments
Roll Nos.
649 650 651 652 653 758 759 760 761 762 763 764
PSR of X, Y, Z and K 9:6:7:8 3:2:1:4 2:1:3:4 1:2:3:4 3:2:4:6 7:4:5:9 3:2:8:7 7:6:9:8 6:4:8:7 5:4:3:8 4:7:3:6 6:5:2:7
Partner - X's Capital - Credit 975,000 1,025,000 1,075,000 1,125,000 1,175,000 1,225,000 1,275,000 1,325,000 1,375,000 725,000 875,000 925,000
Partner - Y's Capital - Credit 925,000 975,000 1,025,000 1,075,000 1,125,000 1,175,000 1,225,000 1,275,000 1,325,000 675,000 825,000 875,000
Partner - Z's Capital - Debit 675,000 725,000 775,000 825,000 875,000 925,000 975,000 1,025,000 1,075,000 425,000 575,000 625,000
Partner - K's Capital - Credit 600,000 625,000 650,000 675,000 700,000 725,000 750,000 775,000 800,000 475,000 550,000 575,000
Profit & Loss Account (Debit) 210,000 286,000 285,000 260,000 225,000 165,000 286,000 270,000 168,000 260,000 182,000 180,000
Reserves & Surplus 195,000 264,000 270,000 234,000 210,000 150,000 260,000 255,000 154,000 234,000 168,000 165,000
Deferred Revenue Expenditure 180,000 242,000 255,000 208,000 195,000 135,000 234,000 240,000 140,000 208,000 154,000 150,000
Show Statement of Excess Capital and Give order of payments
Roll Nos.
766 767 768 769
PSR of X, Y, Z and K 6:4:8:7 5:4:3:8 4:7:3:6 6:5:2:7
Partner - X's Capital - Credit 1,225,000 1,275,000 1,325,000 1,375,000
Partner - Y's Capital - Credit 1,175,000 1,225,000 1,275,000 1,325,000
Partner - Z's Capital - Debit 925,000 975,000 1,025,000 1,075,000
Partner - K's Capital - Credit 725,000 750,000 775,000 800,000
Profit & Loss Account (Debit) 210,000 286,000 285,000 260,000
Reserves & Surplus 195,000 264,000 270,000 234,000
Deferred Revenue Expenditure 180,000 242,000 255,000 208,000
Show Statement of Excess Capital and Give order of payments

Page 12/16
 SYBCom (Div-F) - AFM III - 40 Marks Project of Sem. III - 2021-22
5th Topic - For 5 Marks (Piecemeal Distribution of Cash)
On the basis of answer of topic - 4 above, show the piecemeal distribution of Cash at the end of each month with the help of following additional information
Roll Nos.
Additional Information 565 566 567 568 569 570 571 572 573 574 575 576
30.4.2021 - Machinery Realised 850,000 900,000 950,000 1,000,000 1,050,000 1,100,000 1,150,000 1,200,000 1,250,000 1,300,000 1,350,000 1,400,000
31.05.2021 - Furniture Realised 150,000 200,000 250,000 300,000 350,000 400,000 450,000 500,000 550,000 600,000 650,000 700,000
30.06.2021 - Other Assets realised 800,000 900,000 1,000,000 1,100,000 1,200,000 1,300,000 1,400,000 1,500,000 1,600,000 1,700,000 1,800,000 1,900,000
Bank Loan (Secured on Machinery) 700,000 750,000 800,000 850,000 900,000 950,000 1,000,000 1,050,000 1,100,000 1,150,000 1,200,000 1,250,000
Income Tax Payable 125,000 150,000 175,000 200,000 225,000 250,000 275,000 300,000 325,000 350,000 375,000 400,000
Outstanding Salaries 75,000 100,000 125,000 150,000 175,000 200,000 225,000 250,000 275,000 300,000 325,000 350,000
Sundry Creditors 90,000 120,000 150,000 180,000 210,000 240,000 270,000 300,000 330,000 360,000 390,000 420,000
Unsecured Loans 60,000 80,000 100,000 120,000 140,000 160,000 180,000 200,000 220,000 240,000 260,000 280,000
On the basis of answer of topic - 4 above, show the piecemeal distribution of Cash at the end of each month with the help of following additional information
Roll Nos.
Additional Information 577 578 579 580 581 582 583 584 585 586 587 588
30.4.2021 - Machinery Realised 875,000 925,000 975,000 1,025,000 1,075,000 1,125,000 1,175,000 1,225,000 1,275,000 1,325,000 1,375,000 1,425,000
31.05.2021 - Furniture Realised 175,000 225,000 275,000 325,000 375,000 425,000 475,000 525,000 575,000 625,000 675,000 725,000
30.06.2021 - Other Assets realised 850,000 950,000 1,050,000 1,150,000 1,250,000 1,350,000 1,450,000 1,550,000 1,650,000 1,750,000 1,850,000 1,950,000
Bank Loan (Secured on Machinery) 725,000 775,000 825,000 875,000 925,000 975,000 1,025,000 1,075,000 1,125,000 1,175,000 1,225,000 1,275,000
Income Tax Payable 150,000 175,000 200,000 225,000 250,000 275,000 300,000 325,000 350,000 375,000 400,000 425,000
Outstanding Salaries 100,000 125,000 150,000 175,000 200,000 225,000 250,000 275,000 300,000 325,000 350,000 375,000
Sundry Creditors 120,000 150,000 180,000 210,000 240,000 270,000 300,000 330,000 360,000 390,000 420,000 450,000
Unsecured Loans 80,000 100,000 120,000 140,000 160,000 180,000 200,000 220,000 240,000 260,000 280,000 300,000
On the basis of answer of topic - 4 above, show the piecemeal distribution of Cash at the end of each month with the help of following additional information
Roll Nos.
Additional Information 589 590 591 592 593 594 595 596 597 598 599 600
30.4.2021 - Machinery Realised 900,000 950,000 1,000,000 1,050,000 1,100,000 1,150,000 1,200,000 1,250,000 1,300,000 1,350,000 1,400,000 1,450,000
31.05.2021 - Furniture Realised 225,000 275,000 325,000 375,000 425,000 475,000 525,000 575,000 625,000 675,000 725,000 775,000
30.06.2021 - Other Assets realised 950,000 1,050,000 1,150,000 1,250,000 1,350,000 1,450,000 1,550,000 1,650,000 1,750,000 1,850,000 1,950,000 2,050,000
Bank Loan (Secured on Machinery) 750,000 800,000 850,000 900,000 950,000 1,000,000 1,050,000 1,100,000 1,150,000 1,200,000 1,250,000 1,300,000
Income Tax Payable 175,000 200,000 225,000 250,000 275,000 300,000 325,000 350,000 375,000 400,000 425,000 450,000
Outstanding Salaries 125,000 150,000 175,000 200,000 225,000 250,000 275,000 300,000 325,000 350,000 375,000 400,000
Sundry Creditors 150,000 180,000 210,000 240,000 270,000 300,000 330,000 360,000 390,000 420,000 450,000 480,000
Unsecured Loans 100,000 120,000 140,000 160,000 180,000 200,000 220,000 240,000 260,000 280,000 300,000 320,000

Page 13/16
 SYBCom (Div-F) - AFM III - 40 Marks Project of Sem. III - 2021-22
On the basis of answer of topic - 4 above, show the piecemeal distribution of Cash at the end of each month with the help of following additional information
Roll Nos.
Additional Information 601 602 603 604 605 606 607 608 609 610 611 612
30.4.2021 - Machinery Realised 975,000 1,025,000 1,075,000 1,125,000 1,175,000 1,225,000 1,275,000 1,325,000 1,375,000 1,425,000 1,475,000 1,525,000
31.05.2021 - Furniture Realised 200,000 250,000 300,000 350,000 400,000 450,000 500,000 550,000 600,000 650,000 700,000 750,000
30.06.2021 - Other Assets realised 950,000 1,050,000 1,150,000 1,250,000 1,350,000 1,450,000 1,550,000 1,650,000 1,750,000 1,850,000 1,950,000 2,050,000
Bank Loan (Secured on Machinery) 800,000 850,000 900,000 950,000 1,000,000 1,050,000 1,100,000 1,150,000 1,200,000 1,250,000 1,300,000 1,350,000
Income Tax Payable 150,000 175,000 200,000 225,000 250,000 275,000 300,000 325,000 350,000 375,000 400,000 425,000
Outstanding Salaries 100,000 125,000 150,000 175,000 200,000 225,000 250,000 275,000 300,000 325,000 350,000 375,000
Sundry Creditors 180,000 210,000 240,000 270,000 300,000 330,000 360,000 390,000 420,000 450,000 480,000 510,000
Unsecured Loans 120,000 140,000 160,000 180,000 200,000 220,000 240,000 260,000 280,000 300,000 320,000 340,000
On the basis of answer of topic - 4 above, show the piecemeal distribution of Cash at the end of each month with the help of following additional information
Roll Nos.
Additional Information 613 614 615 616 617 618 619 620 621 622 623 624
30.4.2021 - Machinery Realised 750,000 800,000 850,000 900,000 950,000 1,000,000 1,050,000 1,100,000 1,150,000 1,200,000 1,250,000 1,300,000
31.05.2021 - Furniture Realised 250,000 300,000 350,000 400,000 450,000 500,000 550,000 600,000 650,000 700,000 750,000 800,000
30.06.2021 - Other Assets realised 950,000 1,050,000 1,150,000 1,250,000 1,350,000 1,450,000 1,550,000 1,650,000 1,750,000 1,850,000 1,950,000 2,050,000
Bank Loan (Secured on Machinery) 600,000 650,000 700,000 750,000 800,000 850,000 900,000 950,000 1,000,000 1,050,000 1,100,000 1,150,000
Income Tax Payable 150,000 175,000 200,000 225,000 250,000 275,000 300,000 325,000 350,000 375,000 400,000 425,000
Outstanding Salaries 100,000 125,000 150,000 175,000 200,000 225,000 250,000 275,000 300,000 325,000 350,000 375,000
Sundry Creditors 100,000 130,000 160,000 190,000 220,000 250,000 280,000 310,000 340,000 370,000 400,000 430,000
Unsecured Loans 300,000 320,000 340,000 360,000 380,000 400,000 420,000 440,000 460,000 480,000 500,000 520,000
On the basis of answer of topic - 4 above, show the piecemeal distribution of Cash at the end of each month with the help of following additional information
Roll Nos.
Additional Information 625 626 627 628 629 630 631 632 633 634 635 636
30.4.2021 - Machinery Realised 800,000 850,000 900,000 950,000 1,000,000 1,050,000 1,100,000 1,150,000 1,200,000 1,250,000 1,300,000 1,350,000
31.05.2021 - Furniture Realised 325,000 375,000 425,000 475,000 525,000 575,000 625,000 675,000 725,000 775,000 825,000 875,000
30.06.2021 - Other Assets realised 1,450,000 1,750,000 1,850,000 1,950,000 2,050,000 2,150,000 2,250,000 2,350,000 2,450,000 2,550,000 2,650,000 2,750,000
Bank Loan (Secured on Machinery) 625,000 675,000 725,000 775,000 825,000 875,000 925,000 975,000 1,025,000 1,075,000 1,125,000 1,175,000
Income Tax Payable 200,000 225,000 250,000 275,000 300,000 325,000 350,000 375,000 400,000 425,000 450,000 475,000
Outstanding Salaries 50,000 75,000 100,000 125,000 150,000 175,000 200,000 225,000 250,000 275,000 300,000 325,000
Sundry Creditors 240,000 270,000 300,000 330,000 360,000 390,000 420,000 450,000 480,000 510,000 540,000 570,000
Unsecured Loans 160,000 180,000 200,000 220,000 240,000 260,000 280,000 300,000 320,000 340,000 360,000 380,000

Page 14/16
 SYBCom (Div-F) - AFM III - 40 Marks Project of Sem. III - 2021-22
On the basis of answer of topic - 4 above, show the piecemeal distribution of Cash at the end of each month with the help of following additional information
Roll Nos.
Additional Information 637 638 639 640 641 642 643 644 645 646 647 648
30.4.2021 - Machinery Realised 600,000 650,000 700,000 750,000 800,000 850,000 900,000 950,000 1,000,000 1,050,000 1,100,000 1,150,000
31.05.2021 - Furniture Realised 350,000 400,000 450,000 500,000 550,000 600,000 650,000 700,000 750,000 800,000 850,000 900,000
30.06.2021 - Other Assets realised 1,950,000 2,050,000 2,150,000 2,250,000 2,350,000 2,450,000 2,550,000 2,650,000 2,750,000 1,450,000 1,750,000 1,850,000
Bank Loan (Secured on Machinery) 450,000 500,000 550,000 600,000 650,000 700,000 750,000 800,000 850,000 900,000 950,000 1,000,000
Income Tax Payable 225,000 250,000 275,000 300,000 325,000 350,000 375,000 400,000 425,000 450,000 475,000 500,000
Outstanding Salaries 75,000 100,000 125,000 150,000 175,000 200,000 225,000 250,000 275,000 300,000 325,000 350,000
Sundry Creditors 270,000 300,000 330,000 360,000 390,000 420,000 450,000 480,000 510,000 540,000 570,000 600,000
Unsecured Loans 180,000 200,000 220,000 240,000 260,000 280,000 300,000 320,000 340,000 360,000 380,000 400,000
On the basis of answer of topic - 4 above, show the piecemeal distribution of Cash at the end of each month with the help of following additional information
Roll Nos.
Additional Information 649 650 651 652 653 758 759 760 761 762 763 764
30.4.2021 - Machinery Realised 650,000 700,000 750,000 800,000 850,000 900,000 950,000 1,000,000 1,050,000 1,100,000 1,150,000 1,200,000
31.05.2021 - Furniture Realised 275,000 325,000 375,000 425,000 475,000 525,000 575,000 625,000 675,000 725,000 775,000 825,000
30.06.2021 - Other Assets realised 1,950,000 2,050,000 2,150,000 2,250,000 2,350,000 2,450,000 2,550,000 2,650,000 2,750,000 1,450,000 1,750,000 1,850,000
Bank Loan (Secured on Machinery) 600,000 650,000 700,000 750,000 800,000 850,000 900,000 950,000 1,000,000 1,050,000 1,100,000 1,150,000
Income Tax Payable 125,000 150,000 175,000 200,000 225,000 250,000 275,000 300,000 325,000 350,000 375,000 400,000
Outstanding Salaries 75,000 100,000 125,000 150,000 175,000 200,000 225,000 250,000 275,000 300,000 325,000 350,000
Sundry Creditors 90,000 120,000 150,000 180,000 210,000 240,000 270,000 300,000 330,000 360,000 390,000 420,000
Unsecured Loans 60,000 80,000 100,000 120,000 140,000 160,000 180,000 200,000 220,000 240,000 260,000 280,000
On the basis of answer of topic - 4 above, show the piecemeal distribution of Cash at the end of each month with the help of following additional information
Roll Nos.
Additional Information 766 767 768 769
30.4.2021 - Machinery Realised 675,000 725,000 775,000 825,000
31.05.2021 - Furniture Realised 300,000 350,000 400,000 450,000
30.06.2021 - Other Assets realised 2,450,000 2,550,000 2,650,000 2,750,000
Bank Loan (Secured on Machinery) 600,000 650,000 700,000 750,000
Income Tax Payable 175,000 200,000 225,000 250,000
Outstanding Salaries 125,000 150,000 175,000 200,000
Sundry Creditors 180,000 210,000 240,000 270,000
Unsecured Loans 120,000 140,000 160,000 180,000

Page 15/16
 SYBCom (Div-F) - AFM III - 40 Marks Project of Sem. III - 2021-22
6th Topic - For 5 Marks (Final Accounts of Partnership Firm with Admission/Retirement/Death of a Partner)
Accounting of Goodwill on Admission, Retirement and Death of a Partner with suitable examples

General Instructions about project writing and submission:

1) Every Learner has to write Project for 30 marks on the 6 topics, as given herein above . All the questions are compulsory
Remaining 10 marks are assigned for Viva-Voce, the schedule of which would be communicated to the learners
during the course of their lectures
2) Project must be handwritten only and to be submitted on or before 9th October, 2021 by 11.59pm on the given email ids.
3) Learners have to strictly write the project on the topics/problems mentioned and applicable to their respective roll numbers
4) Mention your Class, Division, Roll No., Subject, Mobile No. and Email address on the cover page of the project
5) Copying from someone else's project would be liabile for strict disciplinary action under unfair means rules and regulations
6) Send your project in PDF form only and through email on the email Id i.e.- syfafm3@gmail.com
This email id is only for the submission of projects of AFM - III paper of your 'F' division
The name of PDF file and the subject of email should be in the following order:
"Class, Div, Roll No. & Subject"
E.g for Roll no. 1, name of PDF file and Email Subject would be: "SY F Roll No 001 AFM III"
7) Project submitted after the due date and on wrong email-id would be treated as if the 'Project is not submitted'
8) No project of any learner would be accepted after 9th October, 2021 11.59pm
9) For any further query w.r.t. the projects, learnes have to ask them to the respective teacher in the 'online lectures' only.
10) No learner would make a phone call, email or message of any type to the concerned teacher about the said projects.

Page 16/16