Professional Documents
Culture Documents
& Se “CONCEPT. 'b) IF SIDDHART IS NOT A MINORPARTNER, PROFIT & LOSS SHARING RATIO IS 2:2:1 AND THEY WANT TO FOLLOW MAXIMUM LOSS METHOD FOR PIECEMEAL DISTRIBUTION. eg — Sis BALANCE DUE _DAKSH-RS.19,050; SIDDHART -NIL .D, BD & SD are partners sharing profits and losses in the ratio of 5:3:2. There capitals were ACSP 9: Rs. 13,440. Rs.8,400, Rs.11,760 respectively. Liabilities and assets of the firm are as under: Trade creditors 2,800 Loan from partners 1,400 Assets of the firm : Patent 1,400 Furniture 2,800 Machinery 1.680 Stock 5,600 The assets realized in full in the order in which they are listed above. BD is insolvent. You are required to prepare a statement showing the distribution of cash as and when available, applying maximum possible loss procedure. CH.4 | BASIC UNDERSTANDING OF DISSOLUTION OF PARTNERSHIP FIRMS| 46E 4.25PIONEER FOR MEC / CEC TO CA/ CMA FINAL fi, CALL ‘CONCEPT. 4) IF THE FIRM HAD 2 OUTSIDE LIABILITIES CREDITORS RS.1,200 AND BANK LOAN OF RS.1,600 QUESTIONS: INSTEAD OF CREDITORS OF RS.2,800. REFER N19-5M(b) LOSS TO AD-RS.13,160, BD-RS.7,896, SD-RS.5,264 ABC CATEGORISATION DIVISION 4: THEORY FOR SELF STUD The court has the option to order dissolution of a firm in the following circumstances: 1) Where a partner has become of unsound mind 2) Where a partner suffers from permanent incapacity 3) Where a partner is guilty of misconduct of the business 4) Where a partner persistently disregards the partnership agreement 5) Where a partner transfers his interest or share to a third party 6) Where the business cannot be carried on except at a loss and 7) Where it appears to be just and equitable. G 5ccording to the provisions contained in section 48 of the Partnership Act, upon dissolution af the-Partnership, the mutual rights of the partners, Unless otherwise agreed upon, are setled inthe following manner: 41) Losses including deficiencies of capital are‘paic first out of profs, next out of capital, and, lastly, i necessary, by the partners individually inthe proportion in which they are entitled to share profits 2) The assets of the firm, including any’sunis‘tontributed by the partners to make up deficiencies of capital have to be applied in the following manner and order: ) In paying the debts of the firm to third parties; b) In paying to each partner rateably what is due to him from the firm in respect of advances as distinguished from capital; ©) In paying to each partner what is due to him on account of capital; and d) The residue, if any, to be divided among the partners in the proportion in which they are entitled to share profits. CONSEQUENCES OF INSOLVENCY OF A PARTNER: If the capital account of a partner is in debit, after his share of loss or profit has been adjusted therein, the firm will not have sufficient cash or assets to pay off the amounts due to the other partners, until the amount is repaid by the partner whose account is in debit. If however, the partner is insolvent, the amount will not be realized. In such a case, the deficiency may be borne by the solvent partners in their Profit-sharing ratio or according to the principle settled in the well-known case of Gamer vs. Murray. In the latter case, the deficiency would be borne by the solvent partners in proportion to their capitals and not in the proportion in which they share profits and losses If a partner goes insolvent then the following are the consequences: 1. The partner 2. The firm is dissolved | 3. The estate of the] 4. The firm cannot be adjudicated as insolvent | on the date of the order | insolvent partner is not | held liable for any acts ceases to be a partner | of adjudication unless | liable for any act of the | of the insolvent partner fon the date on which there is a contract to | firm after the date of the | after the date of the the order of adjudication the contrary. order of adjudication, | order of adjudication. is made. and CANTER | ADV ACCOUNTING | 46€ 4.26Cree ud ue WWW. MASTERMINDSINDI OM | 98851 25025 / 26 ‘Specimen of Realization Account Particulars: @ Particulars ® To Sundry Assets By Sundry Liabilities (Excluding Cash/Bank, Debit Balance of (Excluding Credit Balance of P&L Alc, P&L Alc, Partners’ Current, Capital, and Partners’ Current, Capital, and Loan Loan Alc's) Alc) To Bank/Cash (expenses for realization) By Provision on Assets To BankiCash A/c (Amount paid for By Bank/Cash Alc (Amount realized liabilities and unrecorded liabilities) from assets and unrecorded assets) To Partners’ Capital Alcs By Partners’ Capital Alcs (Expenses or Liabilities paid by partners) (Assets taken over by partners) To Partners’ Capital Alcs By Partners’ Capital Alcs (Profit on realization distributed among (Loss on realization distributed among partners in profit sharing ratio) partners in profit sharing ratio) XXX XXX DIVISION 5: SHORT ANSWER TYPE QU TIONS (SELF STUDY) 41) State the circumstances when Gamer V/S Murray rule not applicable. (€-TYK) 2) Waid a premium to other partners of the firm at the time; of his admission to the firm, with a condition that they will not be dissolved before the expiry of fg gears, The fm is dissolved after three years. W claims refund of premium, 1) Partnership could be dissolved because of a) Death of a partner. b) Insolvency of a partner. ©) Either (a) or (b). 2) On the dissolution of partnership, profit or loss on realization of assets and liabilities should be divided among partners a) In the ratio of their capitals. In the same ratio in which they share profits. ©) Equally 3) An unrecorded asset realized at the time of dissolution is credited to a) Realization account. b) Revaluation account. ©) Capital accounts, a) List the criteria for the calculation of the amount Of 5 refnd. b) Also list any two coneitions when no claim ip this Tespect will arise (€-TYK) (Similar N18-5M) 4) A liability taken over by a partner at the time of dissolution is credited to a) Profit and loss account. ) Partners’ capital accounts, ©) Realization account. 5) Realization account is a a) Nominal account, b) Real account. ©) Personal account, 6) Which of the following method/methods is adopted to ensure that distribution of cash among partners is in proportion to their interest in partnership? a) Maximum loss method b) Highest relative capital method. ©) Either (a) or (b). Copyrights Reserved To MASTER (MINDS COMMERCE INSTITUTE PVT.LTD. CH.4 | BASIC UNDERSTANDING OF DISSOLUTION OF PARTNERSHIP FIRMS| 46E 4.27PIONEER FOR MEC / CEC TO CA/ CMA FINAL UJ ba LAL | DIVISION 7: WORKBOOK SOLUTIONS PART 1: ANSWERS FOR CONCEPT QUESTIONS TO CRD PROBLEMS RDI a) Then sale value of 3,000 should be considered in Realization A/c and Bank A/c. The amount paid towards Loan would be 2 6,200. b) Then, the following entry should be recognized for realization of machinery. Wazir Capital Alc Dr. 17,000 To Realization A/c 17,000 a) Then the deficiency amount of & 600 of partner-R shall be distributed to P & Q in the ratio of 3:2. ie., & 360 to P & 2 240 to Q. b) Then the total deficiency will be @ 900 and it should be borne by remaining partners-P & Q in their fixed capital ratio, ie., 2 450 to each partner. ces a) Then the following entry should be recognized for dissolution expenses. Realization Alc Dr 7,800 Se To Q Capital Alc {Ta00. b) Then the following entry should be recognized for recovery of bad debts. Cash Ale 2,000 S - To Realization A/c cRD4 a) Then the following entry should be recognized. Cash Ale Dr 275 To Amal Capital A/c 275 Then amount paid to creditors will be 2 2,800 and Creditors A/c, Amal Capital A/c & Deficiency A/c's will be changed. The balance in Partners capital accounts transferred to Deficiency A/c will be: Amal — Rs.312, Bimal — Rs. 1,688, b) Then total cash balance will be sufficient to settle sundry creditors. Hence creditors A/c also should be transferred to Realization A/c. The deficiency in Bimal Capital A/c transferred to Amal Capital A/c and remaining cash balance of & 50 paid to Amal and no need to prepare Deficiency Alc. a) Then the available cash for distribution to partners (after providing the excess expenses) in the month of April would be & 11,900 (18,000-6,100). b) Then partner ~G will not bring any cash for taking over the investments in the month of May. CANTER | ADV ACCOUNTING | 46€ 4,28Cree ud ue WWW. MASTERMINDSINDI a) Then, the final amount available for distribution to partners in last installment would be & 6,900. OM | 98851 25025 / 26 ‘Amount of 4" & last instalment 7,000 Less: remuneration to C at 1% on assets realised (70) 6,930 ‘Add: savings in expenses (3,000-2,340) 660 7590 Less: remuneration to C at 10% of amount distributed to Partners (7,590x10/110) (690) 6,900 b) Then, B's capital is paid first because he will not share any loss on account of being minor partner. It means, as and when cash is available for payment towards partners’ capitals, first settle B's Capital of @ 7,500. After that, calculate the higher relative Capitals between remaining partners-A & C. Finally if there is any loss it should be shared by Partners ~ A & C only. But if there in any profi, it should be distributed to all partners — A, B & C. cRDT a) Then, Cash available for distribution in august 20X1 amounting to & 4,000 should be given to Partner — B. In September 20X1, out of cash available & 76,50Q;first € 500 {4,500-4,000} should be paid to partner-B, then automatically all partners capitals wilf-be in.profit sharing ratio. So, remaining cash balance of @ 76,000 should be distributed to all cet Si roft sharing ratio ») Itwi not impact the answer since agreed valu vaso vant but not the book value in that situation. PART 2- SOLUTIONS TO ASSIC GNMENT PROBLEMS (AP) Realization Account To Land and Building 1,35,000 | By Provision for bad debts 6,000 To Plant and Machinery 45,000 | By Loan from D 4,20,000 To Fumiture 25,500 | By Trade creditors 30,000 To Investments 15,000 | By Bills payable 12,000 To Book debts 60,000 | By Outstanding salary 7,500 To Stock 36,000 | By Kumar - Furniture taken over 12,150 To Bank (Realization expenses) 15,000 | By Bank A/c - To Amit Stock Realized 43,200 - Realization expenses 3,000 To Bank Alc- Land & Building _1,65,000 Bill payable 11,940 Debtors 48,000 2,56,200 D's Loan 61,500 | By Amit (Investment taken over) 12,750 Creditors 18,000 Salary 7,500 To Partners capital accounts Amit 9,264 Sumit 9,264 CH.4 | BASIC UNDERSTANDING OF DISSOLUTION OF PARTNERSHIP FIRMS| 46E 4,29PIONEER FOR MEC / CEC TO CA/ CMA FINAL fi, CALL Kumar 4,632 23,160 4,56,600 4,56,600 Bank Account To Balance b/d 13,500 | By Realization Alc 1,13,940 (payment of liabilities: 11,940 + 7,500 + 54,000 + 15,000 + 18,000 + 7,500) To Realization Alc (assets realized) | _2,56,200 | By Amit 79,314 To Kumar 12,618 | By Sumit 89,064 2,82,318 2,82,318 Partner’s Capital Accounts To Balance bid 32,400 | By Balance bid | 55,200] 55,200 To Realization Alc -| 12,750 By Kumar's Loan 15,000 Investments To Realization Alc - 12,150 | By General 24,600] 24,600] 12,300 Furniture Reserve To Bank Alc 79,314| 89,064 By Realization 3,000 Aic (expense) By Realization 9.264) 9,264) 4,632 Alc (profit) By Bank Alc 12,618 92,064] 89,064] 44,550 92,064] 89,064] 44,550 OY Ge Working Notes: T @ 4) Payment for Bills Payable 2) Bills Payable as per Balance Sheet 12,000 Less: Discount for early payment {12,000 x 6% x (1/12)} 60 ‘Amount Paid in Cash 11,940 Payment to D's Loan D's Loan as per Balance Sheet 120,000] 50% of Loan adjusted as below: Plant & Machinery accepted at Book Value (& 45,000) and & 7,500 in cash 7,500] Balance 50% of Loan adjusted as below: In case after allowing discount of 10% i.e., % 60,000 - % 6,000 = % 54,000 54,000) Payment to Trade Creditors Trade creditors as per balance sheet 30,000] Less: Furniture of Book value 2 12,000 accepted at value & 10,800 10,800 CANTER | ADV ACCOUNTING | 46€ 4.30MASTER MINDS COMMERCE INSTITUTE PVT. LTD. OM | 98851 25025 / 26 19,200| Less: Discount @ 6.25% 1,200| Amount paid in cash 18,000 4) Fumiture taken over by Kumar Furniture as per balance sheet 25,500] Less: Furniture of Book value 2 12,000 accepted by trade creditors 12,000 13,500 Less: 10% of Book value 1,350] Value of Furniture taken over by kumar 12,150 5) As Partner-Kumar having Debit balance in Capital A/c, Kumar's Loan transferred to Kumar Capital A/c. ANSWERS TO CONCEPT QUESTION: a) Then, the following entry should be recognized. Bank Alc Or. 4,500 To Realization Ale 4,500 ASSIGN Realization AGcount cr. Ls To Premises 50,000|.By Créditors To Fixtures 1,25,000| BY Bank A/c (Assets realized) To Plant 32500) Premises 60,000 To stock 43200| Plant 1,07,500 [To Debtors ~ GA, 780) Fixtures: 20,000 To Bank (Expenses) 4,500] Stock 41,040 [To Bank (Creditors) 84,650 Debtors 45,900 2,74,440 By Partners current accounts Thin 14,216 Short 14,216 Fat 7.108 35,540) 3,94,630 3,94,630 Dr. Partners’ Current Accounts. cr. Particulars _Thin_| Short | Fat Particulars L _| Short | Fat_ [To Balance bid 14,500) By balance b/d 29,700| 11,300] To Realization A/c 14,216] 14,216] 7,108] By Concerned 2,916) 21,608) (loss) partner Capital A/c (Transfer) To. Concerned 15,484 partner Capital A/c (Transfer) 29,700| 14,216] 21,608 29,700! 14,216] 21,608 CH.4 | BASIC UNDERSTANDING OF DISSOLUTION OF PARTNERSHIP FIRMS| 46E 4.31PIONEER FOR MEC / CEC TO CA/ CMA FINAL fi, CALL Dr. Partners’ Capital Accounts cr. ___Particulars | Thin | Short | Fat_ Particulars | Thin | Short | To Concerned 2,916) 21,608 | By balance bid 80,000} 50,000} 20,000 partner Current Alc To Fat Capital 90] 618 By Concemed| 15,484] Partner Current A/c [To Bank 1,08,710) 60,682, By Bank 14,216] 14,216] By Thin Capital 990 By Short Capital 618 1,09,700) 64,216) 21,608 1,09,700| 64,216] 21,608. Working Notes: i) Dr. Bank Account cr. Particulars Rs. Particulars _ Rs. To Realisation A/c (Sale of 2,74,440| By Balance b/d 44,330 assets) To Thin capital 14,216 | By Realisation A/c(Expenses ) 4,500) To Short capital 14,216] By Realisation A/c (Creditors) 84,650 By Thin capital 1,08,710) a Sing antal 60,682 3,02,873 3,02,872 Fat's deficiency has been by borne Thin & ry fe ratio of their fixed capitals ie., 8:5 following the rule in Gamer vs. Murray. Thin = 1608x8/13 = 990.(7 Short = 1608x513 =618 © ANSWERS TO CONCEPT QUESTION: 4) Then deficiency in Fat’s capital Alc would be ® 1300. It should be distributed to Thin & Shor in fied capital rato. So, the deficiency transferred to Thin - 800 & Short - ® 500. 'b) Then it should be treated like an unrecorded liability and the following entry should be recognised. Realization Alc Dr. 4,200 To Bank Alc 4200 ASSIGN. Dr. Realization Alc cr. fou Particulars | Amount (Rs.)| Amount (Rs.) To Fixed Assets Ac 40,000 | By Provision for Bad debts A/c 5,000) To Stock Ale 25,000 | By Creditors (25,000 + 4,000) 29,000| [To Debtors Alc 25,000 | By Mrs. X Loan A/c 10,000| To Cash Alc (expenses) 1,080|By Cash Alc: Fixed Assets 20,000 Stock 21,000 Debtors 20,500 61,500 To Cash Alc (Creditors) 28,420 | By Partner's capital A/c (2:2:1) [To X Capital Alc (Mrs. X Loan) 10,000] _X- 9,600 CANTER | ADV ACCOUNTING | 46€ 4.32a ua WWW.MASTERMINDSINDIA.COM | 98851 25025 / 26 Y- 9,600 Z- 4,800 24,000 4,29,500| 1,29,500 Dr. Z's Loan Alc cr. Particulars ‘Amount (Rs) Particulars ‘Amount (Rs.) [To Cash Alc 5,000| By Balance b/d 5,000 5,000) 5,000 Dr. Cash Alc cr. Particulars Amount (Rs.) Particulars. Amount (Rs.) [To Balance bid 1,000| By Realization A/c (Creditors) 28,420 [To Realization A/c - Assets realized 61,500] By Realization A/c (expenses) 4,080] By Z's loan Alc 5,000 To X's Cap Alc 9,600| By X's Cap Alc 34,300 To Z's Cap Alc* 4,800 | By Z's Cap Ae 8,100 76,900 76,900 *X and Z bring these amounts to make good their share of loss on realization. In actual practice they will not be bringing any cash, only a notional entry will be made. Dr. Partner's Capital Ale cr. Particulars XiRs) | ViRs) | Z(Rs) | Particulars | X(Rs) [YiRs) |Z (Rs) To Creditors A/c 1,600) 1,600 800)By Balance b/d 29,200/ 10,800| 10,000 To Balance cid 27,600| 9,200| 9200), 57 29,200| 40,800] 40,000)” 29,200| 10,800] 10,000) To Advance =| 4,000) <<” =| By Balance bid 27,600| 9,200] 9,200 [To Realization A/c (loss)| 9,600] 9,600, \>4,800|By Realization Ale 10,000 | | SG (Mrs. X Loan) To Y's cap 3,300) -| 1,400] By Cash (Real. Loss) | 9,600. -|_4,800) By X's Capital Alc =| 3,300 7 To Cash Alc (bal. fig) | 34.300 -[ 8,100] By Z’s Capital A/c =| 1,100 7 47,200) 13,600| 14,000 47,200| 13,600) 14,000) NOTE: Y's deficiency comes to Rs.4,400 (difference in the two sides of his Capital Account); this has been debited to X and Z in the ratio of 27,600 : 9,200 ie., capital standing up just before dissolution but after correction of error committed while drawing up the accounts for 20X1 ANSWERS TO CONCEPT QUESTION ) Then, the deficiency of insolvent partner ~Y shall be distributed to remaining partners - X & Zin their Capitals ratio Le, 292:100. ASSIGN 4: Dr. Realization Alc cr. Particulars: Amount (Rs.) Particulars Amount (Rs.) To Fixed Assets Alc 1,00,000| By Cash A/c 60,000 By Partners Capitals Alc P= 20,000 ‘Q= 12,000 CH.4 | BASIC UNDERSTANDING OF DISSOLUTION OF PARTNERSHIP FIRMS| 46E 4.33PIONEER FOR MEC /CECTO CA/ CMA FINAL BULA AML R-_ 8,000 40,000) 1 00,000) 1,00,000 Dr. _ Particulars _ To Cash Alc To Deficiency Alc Dr. To Cash Alc To Deficiency Alc Dr. articulars To Balance bid To Realisation Alc Dr. _ Particulars To Partners Capital A/c's li yS? By Bank Loan 18,000 P 15,000) By Creditors 42,000 Q 9,000 R 6,000 30,000 30,000 30,000 Dr. Partner's Capital A/c Cr. Particulars | P(Rs.) | Q(Rs.) | R(Rs.) | Particular Q (Rs) | RiRs) [To Realisation Aic__| 20,000] 12,000 _8,000/ By Balance bid 5,000| 3,000] 2,000) By Deficiency A/c 15,000} 9,000 6,000) 20,000| 12,000] 8,000 20,000/ 12,000] 8,000 WORKING NOTE: Distribution of Available Cash Based On the Outstanding Balance Ratio ‘Cash = 70,000 Bank Loan Creditors 60,000 40,000 (702 xo (rom. »t5) Cash = 42,000 Cash = 28,000 CA INTER | ADV ACCOUNTING | 46E 4.34MASTER ANSWERS TO CONCEPT QUESTION: a) Then the av 1S COMMERCE INSTITUTE PUT. LTD, given towards bank loan & € 26,000 will be given towards sundry creditors. ASSIGN. OM | 98851 25025 / 26 ble cash for distribution towards bank loan & sundry creditors would be ® 65,000. So, ® 39,000 will be Statement showing Realization and Distribution of Cash Payments. Balance cash Amount due -[__ 2,000 Opening cash 500) |Add: Assets realized in | installment 1,000 Less: Amount set aside for expenses (600) 1,000) Less: Amount paid towards Creditors | (4.900)| (1,000) Balance due -[ 1,000 [Assets realized in Il installment 3,000 - Less: Amount paid towards Creditors | _(1,000)| _(1,000) Balance Cash 2,000 Fi Less: Amount paid towards A’s Loan | (2,000) (2,000) Balance due = 3,000) [Assets realized in Ill installment TD Less: Amount paid towards A’s Loan (3,000) Less: Amount paid towards Partners (600)| (300) capitals Balance due 15,000] 17,400] 8,700) Assets realized in IV installment 7 - -| Less: Amount paid towards Partners|’>” (6,000) (960)] (3,360)| (1,680) capitals Balance due : 14,040} 14,040| 7,020, [Assets realized in V_ installment] 20,100 (Including savings in expenses) Less: Amount paid towards Partners! (20,100) (8,040)| (8,040) | (4,020) capitals Loss 6,000) 6,000} 3,000 To ascertain the amount distributable out of each installment realized among the partners, the following table will be constructed: Statement of Distribution on Capital Account 1) Calculation to determine the mode of distribution of Rs. 900 oan fn oe Balance 42,000| 15,000] 18,000] 9,000 Less: Possible loss, should remaining assets prove to be] (41,100)|(16,440)| (16,440) (8,220) worthless (42000-900) 900] - 1,440] + 1,560| +780 Deficiency of A’s capital written off against those of B and C in 1,440] (960) (480) the ratio of their capital, 18,000 : 9,000 (Gamer vs. Murray) Manner in which the first Rs. 900 should be distributed goo] = +600] +300) CH.4 | BASIC UNDERSTANDING OF DISSOLUTION OF PARTNERSHIP FIRMS| 46E 4.35PIONEER FOR MEC / CEC TO CA/ CMA FINAL fi, CALL 2) Distribution of Rs. 6,000: Balance after making payment of amount shown in step (1) | 41,100] 15,000] 17,400] 8,700] Less: Possible Loss assuming remaining asset to be| (35,100)|(14,040)|(14,040)|(7,020) valueless (41100-6000) Balance available and to be distributed 6,000] 960] 3,360] 7,680) 3) Distribution of Rs. 20,100: Balance after making payment of amount shown in step (2) | 35,100] 14,040] 14,040] 7,020] Less: Possible loss, assuming remaining assets to be| (15,000)| (6,000)| (6,000)] (3,000) valueless (35100-20100) Manner of distribution of Rs. 20,100 20,100 8,040 8,040] 4,020 Summary: Balance 42,000} 15,000| 18,000! 9,000} Total amounts paid 27,000} 9,000] 12,000] 6,000] Loss 16,000] 6,000 6,000] 3,000 ANSWERS TO CONCEPT QUESTION: a) Then the available cash in 5* installment for distribution to partners is & 19,500. Distribution of cash to partners - A, B & will be & 7,800, & 7,800 & & 3,900 respectively in 5% installment. 2 'b) Then, in instaliment net cash available Rs.1,000 should be distributed to Creditors & Bank Loan in thei Liabilities Ratio (Rs.250 towards Creditors and Rs.750 towards Bank-Loan)(n il installment, frst Rs.1,000 should be paid to creditors & Bank Loan in her Liabilities Ratio Le 1:3 (Rs.250 wards Creltors and Rs.750 towards Bank Loan) ASSIGN 6: In the Books of M/s LMS Statement 6f Pieéémeal Distribution (Under Higher Relative Capital method) AY ‘Amount Bank | Capital Ale s Available Laan |e en L ™ 3 Balance due - 2,00,000| §,00,000| 10,00,000| _15,00,000| 10,00,000| _5,00,000] 1% Installment (including 5,00,000 /cash and bank balances) Less: Liquidators (1,00,000) Expenses and fee Particulars Creditors 4,00,000 Less: Payment] (4,00,000)| (1,14,286)| (2,85,714) : z 5 : to Creditors and repayment fof Bank Loan in the ratio of 2:5 Balance Due -| 85,714] _2,14,286] 10,00,000| _15,00,000| 10,00,000| _5,00,000] 2" Installment | 15,00,000 Less: Payment] (3,00,000)| (85,714)| (2,14,286) : ; a : to Creditors and repayment lof bank loan in full settlement CANTER | ADV ACCOUNTING | 46€ 4.36MASTER 1S COMMERCE INSTITUTE PUT. LTD, WWW. MASTERMINDSINDI OM | 98851 25025 / 26 Balance Due 12,00,000 Nil Ni l| 10,00,000) 15,00,000| 10,00,000 5,00,000) Less: Repayment of Us Loan (10,00,000) (10,00,000) Balance Due 2,00,000 15,00,000| 10,00,000 5,00,000) Less: Payment to MeL towards relative higher capital WN. 4) (2,00,000) (2,00,000) Balance Due Nil 13,00,000| 10,00,000 5,00,000) 3 Installment 15,00,000 Less: Payment to. Mr. L towards higher] relative capital (WN. 2) Balance Due (3,00,000) 12,00,000 (3,00,000) 10,00,000| 10,00,000 5,00,000 Less: Payment to Mr. L & Mr. M towards lexcess capital (WN. 182) (10,00,000) (5,00,000) (6,00,000) Balance Due 2,00,000 5,00,000 5,00,000 5,00,000) Less: Payment to all the partners equally (2,00,000) (66,667) (66,667) (66,668) Balance due Nil 4,33,333| 4,33,333 4,33,334 4" instalment 30,00,000 Less: Payment! to all the partners equally (30,00,000) (10,00,000) (10,00,000) (10,00,000) Realization profit credited to Partners 5,66,667 5,66,667 5,66,666 5 Installment 30,00,000 '30,00,000 Less: payment to all partners equally (30,00,000) 40,00,000 10,00,000 10,00,000) Realization profit credited to partners. 15,66,667 15,66,667 15,66,666 CH.4 | BASIC UNDERSTANDING OF DISSOLUTION OF PARTNERSHIP FIRMS| 46E 4.37PIONEER FOR MEC / CEC TO CA/ CMA FINAL fi, CALL Working Notes: 1) Statement showing calculation of higher relative capitals Capital Alc s Particulars i 7 A Balance (i) 18,00,000 10,00,000| _5,00,000 Profit sharing ratio (i) 1 1 1 (Capital per profit sharing ratio 15,00,000 10,00,000| _5,00,000 Ceptals of all partners by taking S capital as 5,00,000| 5,00,000} — 5,00,000 ase Excess Capital (iv) = (i) (ii) 10,00,000 5,00,000 Profit-Sharing Ratio 1 1 Excess capital per profit sharing ratio 10,00,000) 5,00,000 Capitals of L & M by taking M's Excess Capital 5,00,000| 5,00,000 as base (Vv) Higher Relative Excess (iv) -(v) 5,00,000| : ‘Scheme of payment of surplus amount of 22,00,000 out of second Installment: So, Mr. L should get 25,00,000 first which will bring down Kis capital account balance from 215,00,000 to 210,00,000. Accordingly, surplus amounting to 22 100,000 will be paid to Mr. L towards higher relative capital & ‘Scheme of payment of €15,00,000 realized in. 44 initment: > Payment of 23,00,000 will be made to wre ig dizcharge higher relative capital. This makes the higher capital of both Mr. L and Mr. M.2800,000 as compared to capital of Mr. S. > Payment of 85,00,000 each of Mr'& IGM to discharge the higher capital > Balance 2,00,000 equally to LM rang | i.e., % 66,667, 266,667 and 266,666 respectively. ANSWERS TO CONCEPT QUESTION: ‘5% installment for distribution to partners would be © 29,40,000 (30,00,000-60,000). So, distribution of cash to each partner is & 9,80,000 {29,40,000/3} in 5 installment. ASSIGN 7: Statement showing distribution of cash articulars. @ : Be) Balance Due after loan 11,00,000] 70,00,000] 45,00,000| —_30,00,000 Nov. 2019) ‘Opening cash 7,00,000 ‘Add: Collected from debtors 3,00,000 Add: Sale of Furniture 11,00,000 fation expenses (2,00,000) losing balance (6,00,000) 13,00,000 Less: Amount paid to creditors | (11,00,000) | (11,00,000) Balance cash 2,00,000 - Less: Amount paid towards B &| —(2,00,000) 1,20,000 80,000 c CANTER | ADV ACCOUNTING | 46€ 4.38MASTER MINDS COMMERCE INSTITUTE PVT. LTD. OM | 98851 25025 / 26 Balance due = 43,80,000| _29,20,000 Dec. 2019 ‘Opening balance 6,00,000 : Liquidation expenses (2,20,000) losing balance (2,00,000) Available for distribution 1,80,000 Cash paid to B and Machinery —| — 1,80,000] —9,00,000 given to C Balance due 70,00,000| 42,00,000| _ 20,20,000 vJan.2020 Opening balance 2,00,000 ‘Add: Sale of Plant & Machinery | 28,00,000 ‘Add: Sale of stock 9,00,000 Less: Liquidation expenses (1,50,000) Add: Sale of Land & Buildings | —63,00,000 ‘Amount available to partners | 1,00,50,000 Less: First, ®31,20,000 is paid| (31,20,000) (19,50,000) | (11,70,000) toA and B in the ratio of 5:3 Balance due 69,30,000 0,50,000| 30,30,000] 20,20,000 Less: Balance cash distributed to Partners A, B & C in profit| (69,30,000) (34,65,000)| (20,79,000)| (13,86,000) sharing ratio Total loss 15,85,000| 9,51,000| _6,34,000 Working note: a? Calculation of Highest Relative Capital Basis a) Scheme of payment for November:\” _ Particulars A® Be ce Balance of Capital Accounts 95,00,000 75,00,000| _30,00,000 Less: Loans (25,00,000)| _(80,00,000) = 70,00,000 45,00,000| __30,00,000 Profit-sharing ratio 5 3 2 Capital Profit sharing ratio 14,00,000 15,00,000| _16,00,000 Capital in profit sharing ratio, taking A's capital as base 70,00,000 42,00,000| __28,00,000 Excess of C’s Capital and B's Capital (A-B) 3,00,000 2,00,000 Profit-sharing ratio 3 2 It means realization up to ® 5,00,000 is distributed among B and C in the ratio of 3:2. So excess amount of & 2,00,000 after paying creditors is distributed among B and C in the ratio of 3:2 ie.® 1,20,000 and 80,000 respectively. b) Scheme of payment for December: In the month of December C has received machinery amounting % 9,00,000 against his excess capital of % 1,20,000 (2,00,000 - 80,000). Excess capital of B is %3,00,000 out of which @1,20,000 already paid to him, so balance & 1,80,000 available in the month of December will be paid to B. CH.4 | BASIC UNDERSTANDING OF DISSOLUTION OF PARTNERSHIP FIRMS| 46E 4.39PIONEER FOR MEC / CEC TO CA/ CMA FINAL fi, CALL c) Scheme of payment for January: Particulars A B c @) &) @) Balance of Capital Accounts at the end of| 70,00,000| 42,00,000| —20,20,000 December Profit-sharing ratio 5 3 2 Capital Profit sharing ratio 14,00,000 | 14,00,000| _10,10,000 Capital in profit sharing ratio, taking C’s capital as | 50,50,000 —30,30,000] ——20,20,000 base Excess Capital 19,50,000 | _11,70,000 Since € 19,50,000 and 11,70,000 is already in the ratio of 5:3, so amount realized up to & 31,20,000 is distributed among A and B in the ratio of 5:3. After that any amount realized is distributed among all the three partners in the ratio of 5:3:2. ANSWERS TO CONCEPT QUESTION: a) Then, the available cash in january-2020 for distribution towards partners will be & 1,00,20,000. Total cash paid to partners ~A,B, &C in January ~ 2020 will be & 54,00,000, & 32,40,000 & & 13,80,000 respectively. 1T 3— ANSWERS TO CATEGORY 4 TYPE QUESTIONS Realization Account’ Particulars @ Particulars @ To Building 1,90,000| By Trade oreditors 80,000] To Stock 1,30,000| By Bills 6ayable 30,000) To Investment 50,000|By Cash To Debtors 70,000]. Building 2,09,000 To Cash-creditors paid (W.N.1) 63;650|* Stock 1,20,000 To Cash-expenses 8,000| _ Investments (W.N.2) 40,000 soo) es payable (30,000- 29,500 Debtors (W.N. 3) 56,700} 4,25,700) To Partners’ Capital A/cs By R - (Receipt from Debtors 7,000 unrecorded) P 4,183 By R - Receipt from Investments 11,000 unrecorded Q 4,183 R 2,789 s 1,395, 12,550 5,53,700 5,53,700 Cash Account Particulars oe Particulars To Balance bid 30,000 | By Realization-creditors paid 63,650 |To Realization — assets realized By Realization-bills payable 29,500) Building 2,09,000 By Realization-expenses 8,000) Stock 4,20,000 By Capital accounts: Investments. 40,000 P 1,51,132) CANTER | ADV ACCOUNTING | 46€ 4.40MASTER MINDS COMMERCE INSTITUTE PVT. LTD. WWW.MASTERMINDSINDIA.COM | 98851 25025 / 26 Debtors 56,700 425,700[__Q 1,51,132) To R's capital Ale 7,000; S$ 59,286 4,62,700 4,62,700| Partners’ Capital Accounts Particulars PB a R [S| Particulars | a RS [To Balance bid 40,000 By Balance b/d | 1,50,000| 1,50,000 =| 60,000 To Realization Alc 7,000 By General 13,333] 13,333] 6,880| 4.445 = Debtors reserve misappropriation [To Realization Ac 11,000 By Realization | 4183) 4,183 2,789| 1,305] -Investment Profit misappropriation ToR'scapital Alc | 16,84[ 16,984 6,554 |By Cash Alc 7,000) (WN. 4) To Cash Ale 1.51,182| 161,132 59,286 | By P's capital 76,384) Ale By Q's capital 16.384 Alc By S's capital 6.554 Alc 1,67,516| 1,67,516 | 68,000] 65,840 Z 1,67,516| 1,67,516| $8,000] 65,840) Working Notes: a) Amount paid to creditors in cash § @ Book value CS 80,000 Less: Creditors taking over investment 2 (43,000) Pr 67,000 Less: Discount @ 5% (3,350) 63,650 b) Amount received from sale of investments @ Book value 50,000 Less: Misappropriated by R (8,000) 42,000 Less: Taken over by a creditor (9,000) 33,000 [Add: Profit on sale of investments 7,000 Cash received from sale of remaining investment 40,000 ¢) Amount received from debtors @) Book value 70,000 Less: Unrecorded receipt (7,000) 63,000 Less: Discount @ 10% (6.300) 56,700) CH.4 | BASIC UNDERSTANDING OF DISSOLUTION OF PARTNERSHIP FIRMS| 46E 4.41PIONEER FOR MEC / CEC TO CA/ CMA FINAL fi, CALL d) Deficiency of R @ Balance of Capital as on 31% March 2019 40,000) Debtors — misappropriation 7,000] Investment - misappropriation 11,000] 158,000) Less:_Realization Profit (2,789) General Reserve (8,889) Contribution from private assets (7,000) Net Deficiency of Capital 39,322, This deficiency of € 39,322 in R's capital account will be shared by other partners P, Q and S in their capital ratio of 15 :15 :6. Accordingly, P's share of deficiency = [39,322x (15/36)] = = 16,384 Q's share of deficiency= [39,322x (15/36)] = % 16,384 S's share of deficiency = [39,322x (6/36)] = % 6,554 NOTE: The above solution is provided by ICAI. But we:have to calculate adjusted capitals by considering General Reserve and Profit on sale of ingyetments before dissolution then only we will get correct adjusted capitals. We have to shore ie deficiency of insolvent partner by using those adjusted capitals. SL’ ‘ANSWERS TO CONCEPT QUESTIONS: Sy 2) Then the folowing entry shouldbe recognizea, >> Realization Ale Dr. To P Capital Ale It is assumed that trade loans, bank overdraff, other loans, and creditors have equal priority at the time of Payment. Therefore, they all have been paid in the ratio of their dues outstanding __ Capitals ‘Amount due '3,00,000 | 300,000 | 20,000 | 2,00.000 | 2,00,000| 300,000 | 2,00,000 | 1,00.000 (Cash in hand 2000 Less, Amount keptior 10,000 realization expenses 70,000 Less, Distrbated among (9.000) @.000)| (000) (2,000) (000) - - - outsiders (33:22) Balance Due | 2.97.000| 2,67,000 | 1.98000 | 1,98,000 | 2.00000 | 2.00000 | 2.00000 —1,00.000 Debtors realized on 11-202 | _3,50,000 Less, Distributed among (@.50,000) | (108,000) _(9,05.000) | (70.000) | (70.000) , outsiders (33:22) Balance Due wii] 4.92.000| _1,82,000| 1.28000 | 128,000 | 2,00.000| 2,00.000 | 2.00000] —#,00,000 Fixed Asset eaizeg on 16-1- | 400,000 202 Less, Distibted among (4.00,000) | (120,000) 1,20.000) | (80,000) | (80.000) - , outsiders (33:22) Balance Due ni] _72000| 72000] 48,000 48,000 | 2,00.000 | 2,00,000 | 2,00.000 | —¥,00,000 Debtors reaizad on 12-202 | 50,000 CANTER | ADV ACCOUNTING | 46€ 4.42Cree ud ue WWW.MASTERMINDSINDIA.COM | 98851 25025 / 26 (ess, Diatrbted among (60.000)] (15,000) —(15,000)] (10.000) | 0,000) - - - outsiders (53:22). Balance Dus i] 57.000| 57,000 38,000 | 38,000 | 200.000 | 2,00,000 | 2.00,000 | 1,00,000 Bils Receivable realzed on 15- | 140,000 2.20%2 Less, Dietbted among (#-40,000) | ¢42.000)) (42,000) | (28,000) | (28.000) a : : outsiders (3:22) Balance Dus wi] 15000 | 15,000] 10,000 | 10.000 | 2.00.00 |”“2,00,000 | 2.00,000 | 1,00,000 Fixed Assets realizedon 13. | 50,000 20x2 Less, Dietibted among (60.000) (18,000) | (18,000) (10,000) | (10,000) outsiders 3322) Balance Dus Ni : E - = | 2,00,000 | 3.00.00 | “2,00,000 | 1.00.00, Land nd bulding realized on | 6,00,000 $53:20K2 Less: Adational payment of 10,005 ‘eaizaton ‘expenses (20,005 -10.000) 7,89.985 Less: Payment of Sadharts | 2,00,000 *2,00,000 - - Loan ‘Amount avaiable forpariers’ | 5169.85, =| 8.00000 2.00,000 |” 1.00.00 Capital Less: Dakah « Commission (2 5.80,99545/105) (25005) 5,81 900 Less: Sianarts Gaptalis paié_| (100,000) (.09,000) feet because he wil nt shave ‘any loss on account of ‘eng minoe partner “481,900 300000 | 200,000 Less: Pala to Daksh to make | (100,000) (400,000) is esptal equal to that of Yash 3.61 900 72,00,000 | 200,000 zi Less: Distribated equally (261.900) (1.80,950) | (80,850) between Daksh and Vath Balance Due ya050 | 19050[ wir Siddhart will get 1/5 share (.e., share of profit) of what remains after paying ® 19,050 to each Daksh and Yash out of the proceeds of stock-in- trace. If stock does not realize any amount, then amount unpaid to Daksh and Yash will become loss on realization. Siddhart has been paid first because he is not to share any loss on realization. ANSWERS TO CONCEPT QUESTIONS: a) Then, the distribution of cash Rs.5,61,900 to partners will be as follows: Capital due 3,00,000 |” 2,00,000]” —1,00,000/ —_6,00,000 Less: Maximum Loss (6,00,000- 561,900) (15,240) (15,240) (7,820) | __(38,100) Cash distributed 2.84760 184,760 92,380 | 561,900 ‘AGSP-9 Statement of Distribution of Cash Balances due (1) 2,800 1400| 13,440| 8,400] 11,760] 33,600 CH.4 | BASIC UNDERSTANDING OF DISSOLUTION OF PARTNERSHIP FIRMS| 46E 4.43PIONEER FOR MEC / CEC TO CA/ CMA FINAL fi, CALL i) Sale of Patent 1,400 | (1400) = 1,400 1,400 ii) Sale of furniture 2,800 | (1,400) (1,400) ili) Sale of machinery 1,680 Maximum possible loss (15,960) | (8.576) | (6,384)| (31,920) (Jotal of capitals ® 33,600 less cash availablet1,680) allocated to partners in the profit sharing ratio ie. 532 Balance (2,520) | (1,176)|_5,376| 1,680 Deficiency of AD and BD 2,520| 1,176] (3,696) - Written off against SD ‘Amount paid (2) : =| 1,680| 1,680 Balances in capital 13,440] 8,400 10,080] 31,920 accounts (1 - 2) = (3) (iv) Sale of stock 5,600 Maximum possible loss (13,160) | (7,896) | (5,264) | (26,320) (#31,920- ® 5,600) allocated to partners in the ratio 5:3:2 ‘Amounts at credit and 280| 504/ 4,816] 5,600 cash paid (4) Balances in capital 13,160| 7,896] 5,264] 26,320 ‘accounts left unpaid— Loss (3-4) = (5) ANSWERS TO CONCEPT QUESTION: a) Then, as and when cash available for payment tn Bitside liabilities, distribute towards Creditors and Bank Loan in the ratio of 3:4 til the total settlement of Creditors ahd Bank Loan. PART 4- ANSWERS TO SHORT ANSWER TYPE QUESTIONS (SELF STUDY) 4) Reference: PG NO: 4.8 in this material. 'G NO: 4.3 in this material. PART 5 - KEY FOR MCQs (SELF STUDY) fe: Ge Be ee * ee THEEND COPYRIGHTS RESERVED TO MASTERMINDS COMMERCE INSTITUTE PVT. LTD., GUNTUR. UNAUTHORISED COPYING OF ANY PORTION OF THIS MATERIAL BY USING 2) Reference: PHOTOCOPYING OR ANY OTHER MEANS OR UNAUTHORISED USAGE OF THIS MATERIAL IS A PUNISHABLE OFFENSE (MAY ATTRACT IMPRISONMENT OR PENALTY OR BOTH) CANTER | ADV ACCOUNTING | 46€ 4.44