After studying this chapter you should be able to understand:
The meaning and salient features of liquidation.
The legal provisions with respect to different modes of winding up, viz,-compulsory winding up, voluntary winding up and winding up subject to the supervision of the court.
The term “contributories” and “adjustment of rights of contributories”.
The order of payments to be followed by the liquidator in making the payments out of realization.
The term “preferential payments”.
The procedure for preparation of statement of affairs and deficiency/surplus account.
The procedure for preparation of liquidators’ final statement of account.
The key terms associated with “liquidation of companies”.
We have seen that companies can be incorporated (formed) in accordance with the provisions of the Companies Act, 1956. Likewise, Companies can be wound up or liquidated as per the provisions of the Companies Act. Liquidation is a process by which the life of a company is brought to an end. In the process of winding up, a company’s assets are realized and applied in payment of debts. After all debts are discharged, the balance if any, will have to be paid to the shareholders in proportion to their contributions to the share capital. Modes of winding up, various steps involved in the process of liquidation, order of payment, preparation of Statement of Affairs, preparation of Deficiency or Surplus Account, Liquidator’s final statement of account are discussed in detail and accounting treatment is explained in various illustrations in this chapter.
Liquidation or winding up is a process by which a company is dissolved. As a student of corporate accounting, you are aware that a company is an artificial person and is created in accordance with the provisions of the Companies Act. Similarly, a company can be wound up, i.e. liquidated, in compliance with the legal provisions. Liquidation is a legal process by which the corporate life of a company is brought to an end.
Liquidation is a lengthy procedure in which the dissolution of a company is carried out by realizing its assets and paying its debts (out of the proceeds of realized assets) and distributing the balance, if any, to the members in proportion to their contribution. By liquidation, the life of a company will be brought to an end.
The following are the salient features of liquidation:
This mode of liquidation takes place when
When a company is wound up at the instance of either the members or creditors, such winding up is known as voluntary winding up. These are two kinds:
This term includes the holder of fully paid shares. It also means any person liable to contribute to the assets of company. It includes all present and all past shareholders who have ceased to be members with in 1 year immediately preceding the commencement of the process of liquidation. The contributories are categorized into two lists:
The liability of the contributory is subject to the following:
The company’s debts and liabilities should be discharged out of realized assets in the following order:
In case any surplus remains after making payments as mentioned above, it will be distributed among the equity shareholders unless specifically mentioned that preference shares are participating shares.
If the preference shares are participating, they are entitled to have a right to participate in such surplus.
Companies Amendment Act, 1985 has introduced the factor “overriding preferential payments”.
As per Section 529 (1), the security of every creditor is deemed to be subject to “Pari Paasu” charge in favour of the workmen to the extent of workmen’s portion.
Section 529 (A) reads as follows:
Illustration 10.1
Model: Overriding preferential payments
The value of the security of a secured creditor of a company is 5,00,000 and the amount owing to him is 15,00,000. Dues to the workers remaining unpaid amount to 5,00,000. State how the security will be shared by the secured creditor and workmen.
Solution
Step 1: |
Ratio of Dues Between Secured Creditors and Workmen |
= |
5,00,000:15,00,000 |
Step 2: |
Ratio of the Security and Workmen to Be Shared |
= |
5:15 (or) 1:3 |
Step 3: |
Workers Claim for Security |
= |
1/4 × 5,00,000 |
|
|
= |
1,25,000 |
As per Section 529(1), the security of every creditor is subject to Pari Paasu in favour of the workmen to the extent of workmen’s portion therein.
Step 4: |
Hence, Workmen Dues that Constitute |
= |
5,00,000 − 1,25,000 |
|
Overriding Preferential Treatment |
= |
3,75,000 |
Step 5: |
Overriding Preferential Treatment for Secured Creditor |
= |
( 15,00,000 − 3,75,000) or |
|
(As per Pari Paasu Clause) |
|
1,25,000 |
|
|
= |
11,25,000 or 1,25,000 |
|
|
= |
1,25,000 |
Step 6: |
Note: Least of 11,25,000 and 1,25,000 is 1,25,000. |
Illustration 10.2
Model: Overriding preferential payments (Pari Paasu clause)
Determine the mode of sharing the security and the extent to which the balance of amounts rank “Pari Paasu” as overriding preferential payments in each of the following alternative cases:
|
|
|
(I) |
Workmen’s Dues |
50,000 |
Secured Creditors |
1,50,000 |
|
|
Value of Security |
20,000 |
(II) |
Workmen’s Dues |
50,000 |
|
Secured Creditors |
2,00,000 |
|
Value of Security |
2,25,000 |
Solution
Case I
Step 1: |
Ratio of Dues Between Secured Creditors and Workmen |
= |
50,000: 1,50,000 |
Step 2: |
Ratio of Security and Workmen to be Shared |
= |
50:150 (or) 1:3 |
Step 3: |
Workmen’s Share |
= |
1/4 × 80,000 = 20,000 |
Step 4: |
Secured Creditors’ Share |
= |
3/4 × 80,000 = 60,000 |
Step 5: |
Overriding Preferential Payment for Workers |
= |
Dues − Share |
|
|
= |
|
|
|
= |
30,000 |
Step 6: |
Overriding Preferential Payment for Creditors |
= |
20,000 only |
Explanation Note:
The balance not satisfied for creditors |
= |
1,50,000 – 60,000 |
|
= |
90,000 |
But the share of workmen is |
= |
20,000 |
This is less than 90,000. |
|
|
Hence, only 20,000 will rank overriding, preferential payment for the creditors. It will rank Pari Paasu along with similar payment due to the creditors.
Case II
Step 1: |
Ratio of Dues Between Secured Creditors and Workmen |
= |
50,000: 2,00,000 |
Step 2: |
Ratio to be Shared |
= |
50:200 (or) 1:4 |
Step 3: |
Workmen’s Share |
= |
1/5 × 2,25,000 |
|
|
= |
45,000 |
Step 4: |
Secured Creditors Share |
= |
4/5 × 2,25,000 |
|
|
= |
1,82,000 |
Step 5: |
Overriding Preferential Payment for Workers |
= |
50,000 − 45,000 |
|
|
|
|
Step 6: |
Overriding Preferential Payments for Creditors |
= |
2,00,000 (Given) − 1,80,000 (Step 4) = 20,000 |
Explanatory note:
For creditors, unsatisfied amount is 20,000. This amount is less than 45,000—share of workers due in security.
Hence 20,000 will rank as overriding preferential, payment for the creditors and will rank Pari Paasu along with similar payment due to creditors, although workers will obtain 45,000 and 5,000 which will rank as overriding preferential payment.
Note: Overriding preferential payments must be paid before the payment of preferential creditors.
These payments have to be made before the payments of unsecured creditors except the cost of liquidation and the remuneration payable to the liquidator.
Some preferential creditors or payments are as follows:
The above-mentioned debts rank equally among themselves.
The relevant date refers to the date of passing of resolution or date of the appointment of a provisional liquidator in case of compulsory winding up.
When the Court has passed a winding up order or appointed the official liquidator as provisional liquidator, the officers and directors of the company must submit a statement as to the affairs of the company in the prescribed form verified by an affidavit. This statement is known as statement of affairs.
The statement of affairs must be submitted to the liquidator within 21 days from the date of winding up order (or within such extended time not exceeding 3 months as the liquidator or the Court permits).
The statement of affairs contains the following particulars:
The statement of affairs is open to inspection by any person stating in writing to be a creditor or contributory. This statement must always be verified by an affidavit. This should be prepared in the prescribed form, as set out by the Supreme Court.
The following is the specimen format:
In the High Court at………(or) in the District Court at…………Original Jurisdiction…………In the matter of Companies Act, 1956.
Statement of affairs of the above named Company as on the…………day of…………20…, the date of winding-up order (or the order appointing Provisional Liquidator or the date directed by the Official Liquidator).
I/We…………of………….do solemnly affirm and say that the statement made overleaf and the several lists here unto annexed marked “A” to “I” are to the best of my/our knowledge and belief a full, true and complete statement as to the affairs of the above-named company, on the…………day of………….20………the date of winding-up order (or the order appointing Provisional Liquidator on the date directed by the Official Liquidator), and that the said Company carries/carried on the following business:
(Here set out nature of company’s business)
Solemnly affirmed at…………before me…………Signature(s) this…………day of…………20…………
The Commissioner is particularly requested, before swearing the affidavit, to ascertain that the full name, address and description of the deponent are stated, and to initial any crossing out or other alterations in the printed form. A deficiency in the affidavit in any one of the above respects will entail its refusal by the Court, and will necessitate its being re-sworn.
Note: The several lists annexed are not exhibits to the affidavit.
Statement as to the affairs of…………Ltd., on the…………day of…………20………, being the date of the winding up order (or order appointing Provisional Liquidator of the date directed by the official Liquidator as the case may be) showing assets at estimated realizable values and liabilities expected to rank:
Summary of Gross Assets |
||
Gross Realizable Value of Assets Specifically Pledged |
… | |
Other Assets |
… |
|
Gross Assets |
… |
|
(e) |
Liabilities |
|
Gross |
(To Be Deducted from Surplus or Added to Deficiency as the Case May Be) |
|
Liabilities |
|
|
… |
Secured Creditors (As per List B) to the Extent to Which Claims Are Estimated to Be Covered by Assets Specifically Pledged (Item (a) or (b), whichever is less) (Insert in “Gross Liabilities” column only) |
|
… |
Preferential Creditors (As per List C) |
|
|
Estimated Balance of Assets Available for Debenture Holders by a Floating |
|
|
Charge and Unsecured Creditors |
|
… |
Debenture Holders Secured by a Floating Charge (As per List D) |
|
… |
Estimated Surplus/Deficiency as Regards Debenture Holders |
|
… |
Unsecured Creditors (As per List E) |
… |
… |
Estimated Unsecured Balance of Clams of Creditors Partly Secured on Specified Assets, Brought from Preceding Page (c) |
… |
… |
Trade Accounts |
… |
… |
Bills Payable |
… |
… |
Outstanding Expenses |
… |
… |
Contingent Liabilities (State Nature) Estimated Surplus (Deficiency) as Regards Creditors (being the Difference Between Gross Assets Brought from Preceding Page (d) and Gross Liabilities as per Column (e)) |
… |
|
Issued and Called-up Capital: |
… |
|
Preference Shares of … Each.… |
|
|
Called up (As per List F) |
|
|
…… Equity Shares of …… Each …… |
… |
|
Called-up [As per List G] |
… |
|
Estimated Surplus/Deficiency as Regards Members [As per List H] |
… |
One can grasp the following two vital factors from the statement of affairs:
Preparation of statement of affairs involves the preparation of following lists:
1. |
List A : |
This list includes all assets which are not specifically pledged. It reflects only the values realizable. |
2. |
List B : |
This includes all assets which are specifically pledged. |
|
|
With the help of these two lists—List A and List B—a summary of gross assets is shown. |
3. |
List C : |
This is a list of preferential creditors and the amounts due. |
4. |
List D : |
This is a list of debenture holders having a floating charge on the assets of the company. |
5. |
List E : |
This list contains names of unsecured creditors and the amounts due. |
6. |
List F : |
This gives the amount due to preference shareholders. |
7. |
List G : |
This is a list of equity shareholders including called-up equity capital. |
8. |
List H : |
This is a separate statement showing how surplus or deficiency in the statement of affairs arose (format shown separately). |
Important points to be noted in the preparation of statement of affairs:
This statement is prepared to explain how the company did incur loss. The net result, i.e., surplus/deficiency, is shown in a nutshell. It is divided into two parts. The first part contains the items that increase deficiency. The second part includes all profits.
When the total of the first part is greater than the second part, it results in deficiency. On the other hand, when the total of the second part exceeds the first part, it results in surplus.
The deficiency shown in this account should agree with the one shown in the statement of affairs.
The period covered by this account should commence on a date not less than 3 years before the date of winding-up order (or the order appointing provisional liquidator, or the date directed by the official liquidator) or, if the company has not been incorporated for the whole of that period, the date of formation of the company, unless the official liquidator otherwise agrees.
The following are the items contributing to Deficiencyor reducing surplus
1. |
Excess (if any) capital and liabilities over assets on the………20………as shown by the balance sheet (copy annexed) |
… |
2. |
Net dividends and bonus declared during the period, from………20………to the date of settlement. |
… |
3. |
Net trading losses (after charging items shown in note to below) for the same period. |
… |
4. |
Losses other than trading losses written off or for which provision has been made in the books during the same period (give particulars or annexe schedule). |
… |
5. |
Estimated losses now written off or for which provision has been made for the purpose of preparing the statement (give particulars or annexe schedule). |
… |
6. |
Other items contributing to deficiency or reducing surplus. |
… |
The following are the items reducing deficiency or contributing to surplus:
1. |
Excess (if any) of assets over capital and liabilities or the………20……as shown in the balance sheet (Copy annexed). |
… |
2. |
Net trading profits (after charging items shown in note below) for the period from……20……to the date of settlement. |
… |
3. |
Profits and income other than trading profits during the same period (give particulars or annexe schedule) |
… |
4. |
Other items reducing deficiency or contributing to surplus. |
Particulars are to be inserted here (so far as applicable) of the items mentioned below, which are to be taken into account in arriving at the amount of net trading profits or losses shown in this account.
Provision for depreciation, renewals, diminution, in value of fixed assets.
Charges for Indian income tax and other Indian taxation on profits.
Illustration 10.3
Model: Statement of affairs preparation
The Sunset Ltd. is to be liquidated. Their summarized balance sheet as at 30 September 2010 appears as follows:
Contingent liabilities are as follows:
For Bills Discounted |
50,000 |
For Excise Duty Demands |
75,000 |
On investigation, it is found that the contingent liabilities are certain to devolve and the assets are likely to be realized as follows:
Land & Building |
5,50,000 |
Other Fixed Assets |
9,00,000 |
Current Assets |
17,50,000 |
Taking the above into account, prepare the statement of affairs.
Solution
Illustration 10.4
Model: Statement of affairs
The following information is extracted from the books of X Ltd. on 30 June 2010 on which date or winding-up order was made:
Prepare a statement of affairs
Solution
Illustration 10.5
Model: Statement of affairs and deficiency account
Mr. Eswar is appointed liquidator of a company in voluntary liquidation on 1 July 2010 and the following balances are extracted from the books on that date:
The assets are revalued as follows:
Investments at |
16,000 |
Stock in trade at |
8,000 |
Machinery at |
2,40,000 |
Leasehold properties at |
2,92,000 |
Bad debts are 8,000; Doubtful debts are 16,000, estimated to realize 8,000.
The bank overdraft is secured by deposit of title deeds of leasehold properties.
Preferential creditors for tax and wages are 4,000.
Telephone rent owing is 320.
You are required to prepare:
Solution
Assumption: Calls-in-arrears will be realized fully.
Note: Estimated surplus as shown in statement of affairs and surplus arrived by deficiency/surplus A/c must tally.
Here in both the cases, surplus = 1,26,680.
Liquidator’s prime duty is to realize the assets of the company and to make payment to creditors. For this purpose, he has to prepare a statement how much he realized and how the same was paid to the claimants. This will be in the form of cash A/c. Such a statement of account is known as liquidator’s final statement of account.
After its preparation, the liquidator has to submit it to the court in case of compulsory winding up and to the company in case of voluntary winding up.
As it resembles a cashbook, this statement of account consists of:
The following are the sources to realize amount or liquidation:
In case the creditor disposes off the securities and if the realization exceeds their claims, then the excess or surplus is handed over to the liquidator. Surplus is to be shown as receipt but payment to creditors is not to be shown in the liquidator’s final statement of account. On the other hand, realization is less than the claim, such deficit is to be added to the unsecured creditors.
A liquidator is entitled to get remuneration for his services. Generally his remuneration is in the form of commission based on assets realized and on payments made to unsecured creditors. While determining his commission, the following factors have to be taken into account.
Creditors to be Paid |
1,00,000 |
Commission to Be Given on the Amount Paid to Creditors |
= 10% |
Total Amount Available |
= 88,000 |
Then commission to the liquidator will be calculated as
i.e., Apply this formuls:
Commission = Amount avaible to unsecued creditor
Commission = Amount to unsecured creditors
Remuneration of Liquidator = Balance Amount Available to Contributores
Balance available to contributories is determined as: |
|
Total of All Amounts on the Debit Side of Liquidator’s Final Statement of A/c |
…… |
Less: |
|
|
(i) Legal Expenses |
……. |
|
(ii) Liquidator’s Remuneration: |
……. |
|
On Assets Realized ……. |
|
|
On Payments to Preferential Creditors |
……. |
|
On Payments to Unsecured Creditors |
……. |
|
(iii) Liquidation Expenses |
……. |
|
(iv) Payments on Debentures |
……. |
|
(v) Payment to Preferential Creditors |
……. |
|
(vi) Payment to Unsecured Creditors |
……. |
xx |
Balance Amount Available to Contributories |
|
xxx |
Illustration 10.6
Model: Liquidator’s remuneration
The liquidator of a company in voluntary liquidation is entitled to a remuneration of 5% on the amount realized (excluding the cash in hand) and at 2% on the amount distributed to the unsecured creditors. Unsecured creditors including preferential creditors of 10,000 amounted to 50,000.
Debenture holders were paid 60,000 together with interest. Preferential creditors were paid in full. 1,000 was spent as costs of liquidation.
Cash in hand was 2,000 and assets realized 93,000. Find out the liquidator’s total remuneration.
Solution
|
|||
Assets Realized (Given) |
93,000 |
− |
− |
5% on Assets Realized |
− |
− |
4,650 |
Total Amount Available for Distribution (Given) |
− |
95,000 |
− |
( 93,000 + 2,000 Cash) |
|
|
|
Less: Liquidation Expenses |
1,000 |
− |
− |
Part of Liquidator’s Remuneration |
4,650 |
|
|
Debenture Holders |
60,000 |
65,650 |
− |
∴ Amount Available for Distribution = |
|
29,350 |
|
2% on Amount Distributed to Unsecured Creditors |
|
|
|
Apply the formula: |
|
|
|
Liquidator’s Total Remuneration: |
Illustration 10.7
Model: Liquidator’s remuneration
A liquidator is entitled to receive remuneration @ 2% of the assets realized and 3% on the amount distributed among the unsecured creditors. The assets realized are 50,00,000 against which payments were made as follows:
Liquidation Expenses |
20,000 |
Preferential Creditors |
70,000 |
Secured Creditors |
30,00,000 |
Unsecured Creditors |
20,00,000 |
Calculate the total remuneration payable to the liquidator.
Solution
Step 1: |
Liquidator’s Commission on Assets Realized |
|
|
1,00,000 |
|
Step 2: |
Liquidator’s Commission on Amount Paid to Preferential Creditors |
2,100 |
|
|
|
Step 3: |
Liquidator’s commission on amount distributed among unsecured creditors. |
|
|
|
|
Step 4: |
Total Liquidator’s Commission (Step 1 + Step 2 + Step 3) |
1,54,757 |
Step 5: |
Amount Available to Unsecured Creditor is Calculated as Follows: (Find Out and Transfer to Step 3) |
|
|
|
1. Total Assets Realized (Given) |
|
50,00,000 |
2. Less: |
|
|
(i) Liquidation Expenses |
20,000 |
|
(ii) Preferential Creditors |
70,000 |
|
(iii) Secured Creditors |
30,00,000 |
|
(iv) 2% Commission on Assets Realized |
1,00,000 |
|
(Ref: Step 1) |
|
|
(v) 3% Commission on Amount Paid to |
2,100 |
31,92,100 |
Preferential Creditors (Ref: Step 2) |
||
3. Amount Available to Unsecured Creditors |
||
Including Remuneration on Payment to Unsecured Creditors = |
18,07,900 |
*Here, state whether the winding up is a members’ or creditors’ voluntary winding up or a winding up under the supervision of the Court. If under the supervision of the Court, mention the number of the petition in which the order was made and the date of the order.
** Strike out what does not apply.
Liquidator’s Statement of Account of the Winding up (Members’/Creditors’ Voluntary Winding up)
Statement showing how the winding up has been conducted and the property of the Company has been disposed off from………20…. (Commencement of winding up) to……20……(Close of winding up)
* State the member; preferential creditors need not be separately shown if all creditors have been paid in full.
** Statement nominal value and class of share.
(Give details of the assets which have proved to be unrealizable)
(a) |
Unclaimed dividends payable to creditors in the winding up |
…… |
(b) |
Other unclaimed distributions in the winding up |
…… |
(c) |
Moneys held by the company in trust in respect of dividends or other sum due before the commencement of winding up to any person as a member of the company. |
…… |
Dated This……Day of……20…… |
(sd)…… |
|
Liquidator |
I declare that the above statement is true and contains a full and accurate account of the winding up from the commencement to the close of the winding up.
Dated this……day of……20…… |
|
|
(sd)…… |
|
Liquidator |
Illustration 10.8
Model: Liquidator’s final statement of A/c
The following particulars relate to a limited company which went into voluntary liquidation:
Preferential Creditors |
1,00,000 |
Unsecured Creditors |
2,32,000 |
6% Debentures |
1,20,000 |
The assets realized 3,20,000. The expenses of liquidation amounted to 6,000. and the liquidator’s remuneration was agreed at 2½% on the amount realized and 2% of the amount paid to unsecured creditors including the preferential creditors.
Show the liquidator’s final statement of account.
Solution
Note: First, liquidator’s remuneration is calculated and only then, the final statement of account may be prepared to avoid, confusion in determining the unsecured creditors value as amount is not sufficient to pay off unsecured creditors in full.
|
*1 Liquidator’s Remuneration: |
|
(i) |
2½% on Assets Realized—3,20,000 |
= 8,000 |
(ii) |
2% on Preferential Creditors—1,00,000 |
= 2,000 |
(iii) |
2% on Unsecured Creditors: |
|
|
( 3,20,000 − 8,000 − 2,000 − 6,000 – 1,20,000 – 1,00,000) |
= 1,647 |
|
= 11,647 - |
[In this question, unsecured creditors is 2,32,000 but the amount available, i.e., 84,000, is not sufficient to pay off unsecured creditors in full. Hence, the remuneration is also calculated on this amount and not on 2,32,000.]
Illustration 10.9
Model: Liquidator’s final statement of A/c
ED Ltd. went into liquidation with the following liabilities:
Secured Creditors |
‒ |
50,000 |
Preferential Creditors |
‒ |
2,400 |
Unsecured Creditors |
‒ |
1,22,000 |
Liquidation Expenses |
‒ |
1,000 |
Securities realized 1,00,000; the liquidator is entitled to a remuneration of 3% on the amount realized (including securities in the banks of secured creditors) and 1.5% on the amount distributing to the unsecured creditors. The various assets (excluding the securities in the hands of the secured creditors) realized 1,04,000.
Prepare the liquidator’s statement of account showing the payment made to unsecured creditors.
[C.S (Inter). Modified]
Solution
Calculations
*Calculation of Liquidator’s Remuneration: |
||
(i) |
3% on Assets + Securities Realized |
|
|
3% of 1,04,000 + 1,00,00 |
6,120 |
(ii) |
1.5% or Preferential Creditors, i.e. 2,400 |
36 |
(iii) |
1.5% or Payments to Unsecured Creditors |
|
|
1,04,000 + 20,000 (Secured Creditors Surplus) |
|
|
(1,00,000 − 80,000) − 1,000 − 2,400 − 6,156) |
1,544 |
|
Illustration 10.10
Model: Liquidator’s final statement of A/c interest on debentures and calculation of cash availability
Sibi Co. Ltd. went into liquidation on 31 December 2010. Its capital is divided into 40,000 shares of 50 each. Its assets and liabilities on this date were as follows:
Cash in hand: 3,000; Realized from stock: 1,18,400; from book debts: 1,96,800; from furniture: 4,200; Investment with bank for overdraft: 19,600; Unsecured creditors: 2,15,100; Preferential creditors: 21,180; Bank overdraft: 16,000; 6% Debentures having a floating charge of 1,76,000.
Bank, after deducting its amount from investments of 19,600, gave the surplus to the liquidator. Debentures were paid on 30 June 2011 with interest.
Remuneration of liquidator; 3% of the net amount realized (excluding the amount given to secured creditors but including cash in hand); 2% on the amount paid to unsecured creditors (excluding preferential creditors). Cost of liquidation is 4,060. Prepare liquidator’s final statement of account.
Solution
STAGE I: |
Calculation of Total Cash Available: |
|
|
Assets Realized: ( 3,000 + 1,96,800 + 1,18,400 + 4,200) + ( 19,600 − 16,000) |
3,26,000 |
STAGE II: |
Calculation of Cash Available for Unsecured Creditors: |
|
|
, 26,000 −(3% of 3,26,000 − 4,060 − 1,76,000 −( 1,76,000 × ) − 21,180) |
1,09,700 |
STAGE III: |
Liquidator’s Remuneration: |
||
|
3% on 3,26,000 |
= |
9,780 |
|
2% on 1,07,550 |
= |
2,150 |
|
|||
|
|
|
|
STAGE IV: |
Preparation of Final Statement of Account: |
Illustration 10.11
Model: Final statement of account calls-in-arrears
From the data relating to a company (in voluntary liquidation), you are asked to prepare liquidator’s final statement of account:
[B.Com Madurai Kamaraj Modified]
Solution
Note: As different classes of shares are given with varied calls-in-arrear, calculation of amount receivable from equity shareholders and payable to equity shareholders is to be carried out as follows:
|
|
|
|
Step 1: |
Assets Realized (Given as Cash with Liquidator) |
|
3,36,900 |
Step 2: |
Less: Payments: |
||
|
(i) Liquidator’s Remuneration 2% on (15,000 + 1,07,500) |
2,450 |
|
|
(ii) Preferential Creditors |
15,000 |
|
|
(iii) Unsecured Creditors |
1,07,500 |
|
|
(iv) Preference Shareholders [(2,000 × 100) + 6% of 2,00,000] |
2,24,000 |
3,48,950 |
Step 3: |
Amount Required for Preference Shareholders: |
|
12,050 |
Add: |
Amount Payable to Equity Shareholders: |
|
|
|
(i) 1,000 Equity Shares @ 75 (Paid-up) |
|
75,000 |
|
(ii) 3,000 Equity Shares @ 60 (Paid-up) |
|
1,80,000 |
Step 5: |
Total Loss to Be Borne by Equity Shareholders = |
|
2,67,050 |
Step 6: |
Number of Equity Shares = (1,000 + 3,000) = 4,000 |
|
|
Step 7: |
Loss per Equity Share |
Step 8: |
Amount Receivable per Share |
= |
(Paid-up Value – Loss per Share) |
|
Amount Receivable on 3,000 Shares |
= |
3,000 ( 60 − 66.7625) |
|
|
= |
3,000 ( 6.76250) |
|
|
= |
20,287.50 |
Step 9: |
Amount Payable per Share |
= |
(Paid-up value – Loss) |
|
Amount Payable on 1,000 Shares |
= |
1,000 ( 75 − 66.7625) |
|
|
= |
1,000 ( 8.2375) |
|
|
= |
8237.50 |
Assumption: Preference dividend is declared but not paid. It is in arrears for 2 years.
Now, liquidator’s final statement of account is to be prepared as follows:
Illustration 10.12
Model: Adjustment of rights of contributories
Beta Ltd. went into voluntary liquidation. The details regarding liquidation are as follows: Share Capital:
Assets including machinery realized: 2,10,000; and liquidation expenses amount to 7,500.
Beta Ltd. has borrowed a loan of 25,000 from Alpha Brothers against the mortgage of machinery (which realized 40,250). In the books of the company, salaries of four clerks for four months at the rate of 250 per month and salaries of four peons for 3 months at the rate of 150 per month are outstanding. In addition to this, the company’s books show the creditors worth 41,200. Prepare liquidator’s statement of receipts and payments.
Solution
Surplus available to equity shareholders has to be calculated. Prior to this, total preferential creditors are to be determined.
STAGE I: |
Calculation of Total of Preferential Creditors: |
|
|
|
(i) Salary of Clerks: 4 × 250 × 4 months |
= |
4,000 |
|
(ii) Salary of Peons: 4 × 150 × 3 months |
= |
1,800 |
|
Total |
|
5,800 |
STAGE II: |
Adjustment of Rights of Contributories: |
|
|
|
(a) Determination of Surplus: |
|
Step 1: |
Assets Realized |
|
2,10,000 |
Step 2: |
Less: (i) Liquidation Expense |
7,500 |
|
|
(ii) Preference Creditors (Ref: Stage I) |
5,800 |
|
|
(iii) Secured Creditors |
25,000 |
|
|
(iv) Unsecured Creditors |
41,200 |
79,500 |
|
Balance: |
79,500 |
1,30,500 |
Step 3: |
Capital to be Returned to Preference Shareholders 1,000 × 100 |
|
1,00,000 |
Step 4: |
Surplus (Available to Equity Shareholders) |
|
30,500 |
|
(b) Calculation of Deficiency: |
|
|
|
Equity Share Capital to be Returned: |
|
|
Step 1: |
1,000 Shares of 75 per Share (Paid-up) |
|
75,000 |
Step 2: |
800 Shares of 60 per Share (Paid-up) |
|
48,000 |
Step 3: |
700 Shares of 50 per Share (Paid-up) |
|
35,000 |
Step 4: |
Total to be Returned (Step 1 +Step 2 + Step 3) |
= |
1,58,000 |
Step 5: |
Less: Surplus Available (Ref: Stage II Step 4) |
= |
30,500 |
Step 6: |
Deficiency (To Be Borne by Equity Shareholders) |
= |
1,27,500 |
STAGE III: |
Deficiency Distribution for Each Class of Shares: |
|
|
Step 1: |
Percentage of Defi ciency: |
Step 2:
STAGE IV: |
Return of Amount for Each Class of Share: |
|
Step 1: |
Return of A Class Share |
24,000 |
|
24 × 1,000 shares |
|
Step 2: |
Return of B Class Share |
7,200 |
|
9 × 800 shares |
|
Step 3: |
Receipt of C Class Shares |
700 |
|
1 × 700 shares |
|
Stage V: |
Preparation of Liquidator’s Final Statement of Account: |
Illustration 10.13
Model: Deficiency distribution—amount receivable from/payable to equity shareholders
Given below is the balance sheet of ABC Ltd. as on 1 August 2010 on which date it goes into liquidation:
The assets were realized as follows:
(i) Stock of Raw Materials Realized by Bank: |
60,000 |
(ii) Other Stocks: |
1,60,000 |
(iii) Remaining Assets: |
40,000 |
The liquidator is entitled to a fixed remuneration of 4,000 plus 2% of the gross amounts realized by him. Other costs and charges amounted to 22,000. Equity shares carry the same rights, regardless of the amount paid, as far as the capital repayment is concerned.
Show the liquidator’s final statement of account.
Solution
STAGE I: |
Calculation of Amount Due to Unsecured Creditors: |
||
|
(i) Unsecured Dues as Given in the Question |
2,03,600 |
|
|
(ii) Add: Bank Loan Not Covered by Security |
16,000 |
2,19,600 |
|
( 76,000 − 60,000) |
|
|
|
(iii) Less: Balance Amount Available After Paying to Liquidator’s |
|
1,77,600 |
|
Remuneration, Expenses and Preferential Creditors |
|
|
|
(iv) Amount Payable to Unsecured Creditors |
|
42,000 |
STAGE II: |
Calculation of Deficiency: |
|
|
(i) Add: Amount Payable to Preference and Equity Shareholders |
5,18,000 |
|
(ii) Deficiency (To Be Borne by Equity Shareholders) |
|
|
(Total loss) |
|
STAGE III: |
Calculation of Loss per Equity Share: |
|
|
Loss per Equity Share |
|
STAGE IV: |
Distribution of Deficiency Among Different Classes of Shares: |
STAGE V: |
Calculation of Amount Receivable/Payable to Shareholders: |
||
Step 1: |
Amount Receivable on 20,000 Equity Shares: 20,000 × 3 |
= |
60,000 |
Step 2: |
Amount Receivable on 40,000 Equity Shares: 40,000 × 5 |
= |
2,00,00 |
Step 3: |
Amount Payable on 10,000 Equity Shares: 10,000 × 2 |
= |
20,000 |
|
Less: Calls-in-arrears |
= |
2,000 |
|
|
18,000 |
Illustration 10.14
Model: Calls-in-arrear and calls-in-advance and calculation of deficiency
The position of Ess Ltd. in liquidation is as follows:
Issued shares capital:
3,000, 6% Preference shares of 100 each, fully paid (arrear of dividend of one year)
3,000, Equity shares of 50 each, fully paid.
3,000, Equity shares of 40 each, 30 paid;
Calls-in-arrear: 12,000;
Calls-in-advance: 18,000;
Cash left after making payments to creditors but before making any call: 3,48,000.
You are required to prepare liquidator’s final statement of account.
What will be the position if cash in hand is 4,02,000? Assume Articles include the provision relating to payment of preference dividend in priority to the equity capital.
Solution
A: When Cash in Hand is 3,48,000:
STAGE I: |
Calculation of Total Amount to Be Paid (Deficiency): |
|
|
Step 1: |
Amount to Be Paid on Preference Shares: (3,000 × 100) |
|
3,00,000 |
Step 2: |
Add: |
|
|
|
(i) Amount to Be Paid on Pref. Dividend |
|
18,000 |
|
6% on 3,00,000 for 1 year |
|
|
|
(ii) Amount to Be Paid on 50 Equity Capital |
|
1,50,000 |
|
(3,000 × 50) Fully Paid |
|
|
|
(iii) Amount to Be Paid on 40 Equity Capital |
|
|
|
3,000 × 30 Paid |
= 90,000 |
|
|
Less: Calls-in-Arrear |
= 12,000 |
|
|
|
= 78,000 |
|
|
Add: Calls-in-Advance |
18,000 |
96,000 |
Step 3: |
Total Amount (Step 2 [i + ii + iii] + Step 1 |
= |
5,64,000 |
Step 4: |
Less: Cash in Hand (As Given) |
= |
3,48,000 |
Step 5: |
Total Deficiency (Step 3 – Step 4) |
= |
2,16,000 |
STAGE II: |
Calculation of Percentage of Deficiency: |
STAGE III: |
Deficiency Distribution, i.e., Actual Loss Suffered: |
|
|
|
|
|
|
|
STAGE IV: |
Preparation of Final Statement of Account: |
B. When Cash in Hand is 4,02,000:
Step 1: |
Deficiency = 5,64,000 − 4,02,000 = 1,62,000 |
Step 2: |
Percentage of Deficiency |
Step 3: |
Actual Loss to Be Suffered: |
|
(i) On 50 Equity Shares |
|
(ii) On 40 Equity Shares |
Step 4: |
Liquidator’s Statement: |
Illustration 10.15
Model: Piecemeal distribution
You are asked by a liquidator of a company to prepare a statement of account to be laid before a meeting of the shareholders from the following:
The assets realized as follows:
|
|
|
On 1 April 2010 |
Sundry Debtors |
1,00,000 |
|
Fixed Assets |
1,00,000 |
|
Expenses Paid |
4,000 |
On 1 June 2010 |
Fixed Assets (Final) |
2,00,000 |
|
Sundry Debtors |
1,00,000 |
On 1 August 2010 |
Sundry Debtors (Final) |
50,000 |
The liquidator is entitled to 4% on collections from debtors and 2% on the amount paid to equity shareholders. Prepare the statement on the assumption that disbursements are made in accordance with law, as and when cash is available.
Solution
Disbursement is to be made as and when cash is available on 1 April. Cash available is distributed proportionately between creditors and secured loan (bank) on 1 June. The bank loan is shown as settled completely.
As already said, the present members of the Company are placed on the “List A” and the past members, who have ceased to be members within one year of the commencement of winding up, are placed on the “List B”.
The liability of A List contributory: This consists of the amount unpaid on the shares held.
The liability of B List contributory: These contributories are liable to pay unpaid amount on shares sold by them. That means, if the Company is unable to pay its creditors, and further, the amount of deficiency is not recovered from A List contributories, the liquidators may make a call on “B List” contributories. Their liability is limited to call on B List contributories. Their liability is limited to the debts that exist at the time when they relinquished their membership from the Company. These contributories are not liable to pay more than the amount which remains unpaid on their shares. The reason is that liability of a member is limited to the nominal value of shares held by them.
According to the provisions of the Companies Act, the liability of B List contributory is subject to:
Illustration 10.16
Model: B List contributories
In a winding up which commenced on 15 September 2010, certain creditors of the Company could not receive payments out of the realization of assets and out of contribution from A List contributories. Following are the details of certain share transfers that took place prior to liquidation and the amount of creditors remaining unpaid:
All the shares were of 10 each, on which 5 had been called and paid-up. Ignoring expenses of liquidation, remuneration to liquidator, etc., workout the amount to be realized from the above contributories.
[C.A. (Inter). Modified]
Solution
As per law, only persons who transfer his shares within 12 months preceding the date of winding up will be liable for contribution under List B. In this question, shareholder A transfers on 31 August 2009. Winding up is on 15 September 2010. That means he transferred his shares more than 12 months prior to the date of winding up. Hence, he is not liable as contributory.
The remaining transferors’ (i.e., from B to E) liability is restricted to unpaid value of shares.
The liability of each contributory is to be determined proportionately. The ratio is to be found out for this purpose as follows:
[*Rounded off D and E to make amount paid to creditor 1,000, i.e. 666 from D and 334 from E is taken to create this 1,000]
Total liability of the B List contributories: 40,800.
Illustration 10.17
Model: B List of contributories
In a winding up of a company, certain creditors remained unpaid. The following persons had transferred their holding sometime before winding up.
The shares were of 100 each, 80 being called up and paid-up on the date of transfers.
A member, F, who held 400 shares died on 28 February 2010, when the amount due to creditors was 30,000. His shares were transmitted.
G was the transferee of shares held by D. G paid 20 per share as calls-in-advance immediately on becoming a member.
The liquidation of the company commenced on 1 February 2011 when the liquidator made a call on the present and past contributories to pay the amount.
You are asked to quantity the maximum liability of the transferors of shares mentioned in the above table, when the transferees:
Also quantity the liability of FF’, to whom the shares were transmitted on the demise of his father F.
[C.A. (Inter). Modified]
Solution
Note:
Total of liability of “B” List contributories = 59,790.
A receiver is an independent person appointed by the Court or an individual or a group of individuals to take possession of certain property and receive income. They may be appointed by debenture holders. In such a case, the mortgaged properties of the company given to debenture holders come into the possession of the receiver. The receiver sells these properties, meets his own expenses and remuneration and makes the payment to debenture holders. If the debentures are secured by a floating charge, preferential payments must first be paid before making any payment to debenture holders. Any surplus has to be handed over to the liquidator of the company.
When a receiver is appointed, two statements of accounts will be prepared:
Illustration 10.18
Model: Receiver for debentures
The following is the balance sheet of a public limited company as at 30 September. 2010:
Mortgage loan was secured against land and buildings. Debentures were secured by a floating charge on all the other assets. The Company was unable to meet the payments and therefore the debenture holders appointed a receiver and this was followed by a resolution for members voluntary winding up. The receiver for the debenture holders brought the land and buildings to auction and realized 3,00,000. He also took charge of sundry assets of the value of 4,80,000 and realized 4,00,000. The liquidator realized 2,00,000 on the sale of the balance of sundry assets. The bank overdraft was secured by a personal guarantee of two of the directors of the Company and on the bank raising a demand the directors paid off the dues from their personal resources. Cost incurred by the receiver was 4,000 and that by the liquidator was 5,600. The receiver was not entitled to any remuneration but the liquidator was to receive 3% fee on the value of assets realized by him. Preference shareholders had not been paid dividend for the period after 30 September 2008 and interest for the last half-year was due to the debenture holders.
Prepare the accounts to be submitted by the receiver and the liquidator.
[C.A. (Inter). Modified]
Solution
(A): Preparation of Receiver’s Receipts and Payments A/c
Calculation of amount receivable from/payable to equity shareholders:
Step 1: |
Total Amount Payable to Preference Shareholders + Arrears of Dividend 2,00,000 + 11% on 2,00,000 for 2 years |
= |
2,44,000 |
Step 2: |
Less: Balance Available After Paying to Liquidator’s Remuneration, Expenses, Unsecured Creditors, etc. ( 3,64,5000 − 1,35,600) |
= |
2,28,900 |
Step 3: |
Amount Payable to Pref. Shareholders |
= |
15,100 |
Step 4: |
Add: Equity Share Capital: ( 2,00,000 + 75,000 (Paid-up) |
= |
2,75,000 |
Step 5: |
Total Deficiency to Be Borne by 30,000 Shares |
|
2,90,000 |
|
Deficiency per Equity Share |
Step 7: |
Calculation of Amount Receivable per Share: |
|
|
(Holders of 10,000 Equity Shares) |
|
|
Paid-up Value per Share |
= 7.50 |
|
Deficiency per Share |
= 9.67 |
|
|
= 2.17 |
|
∴ Amount Receivable on 10,000 Shares = 10,000 × 2.17 = 21,700 |
Step 8: |
Amount Returnable (Payable) per Share: (20,000 Equity Shares) |
||
|
Paid-up Value per Share |
= |
10.00 |
|
Less: Deficiency per Share |
= |
9.67 |
|
|
= |
0.33 |
|
∴ Amount Returnable on 20,000 Shares = 20,000 × 0.33 = 6,600
|
Liquidation is a process in which a company is dissolved. A person called liquidator is appointed with whom the task of dissolution of a company is entrusted.
A company may be wound up in any one of the ways:
Each one is explained in detail
Contributory: “Every person liable to contribute to the assets of the company in the event of being wound up and includes any holder of shares which are fully paid-up”.
Adjustment of rights of contributories and accounting treatment of B List contributories— Refer text.
Order of payments:
Statement of affairs: Statement regarding the affairs of the company in the prescribed form should be submitted to the liquidator. For format and preparation of statement of affairs, refer the text.
Deficit or surplus account: This account explains how the Company incurs loss. For prescribed format and accounting treatment, refer the text.
Liquidator’s final statement of account: A document is to be prepared showing receipts and payments by the liquidator and has to be submitted to the Court. This consists of (i) amounts realized by the liquidator and (ii) payments of various liabilities. For this, calculation of liquidator’s remuneration is illustrated in detail. For format and preparation of liquidator’s statement of account, refer the text.
Receiver for debenture holders: Preparation of account—Refer Illustration 10.18.
Liquidation of Companies: A process by which a company is dissolved.
Contributory: It refers to any person liable to contribute to the assets of the company in the event of liquidation.
Preferential Creditors: A category of creditors who will be paid prior to any others while liabilities are discharged.
Statement of Affairs: A statement as to affairs of the company to be submitted to the liquidator in the prescribed format with an affidavit of verification.
Deficiency/Surplus Account: An account that explains how the company incurred loss.
Liquidator’s Final Statement of Account: A statement of account in the form of cashbook depicting receipts and payments of a company under liquidation, to be prepared by the liquidator.
Receiver for Debenture Holders: An independent person appointed by the Court or debenture holders to take possession of specified property for protective purpose or receive income and profits and apply the same as required.
“B” List of Contributories: List that comprises past members of the company, who have ceased to be members within one year of the commencement of winding up.
I: State whether the following statements are true or false
Answers:
II: Fill in the blanks with apt word(s)
Answers:
III: Multiple choice questions—Choose the correct answer
Answers:
1. (b) |
5. (b) |
9. (b) |
13. (a) |
2. (d) |
6. (c) |
10. (d) |
14. (c) |
3. (a) |
7. (a) |
11. (c) |
15. (d) |
4. (c) |
8. (d) |
12. (a) |
|
[Model: Liquidator’s remuneration]
1. The liquidator of a company is entitled to a remuneration of 2% on assets realized and 3% on the amount distributed to unsecured creditors. The assets realized is 3,00,000 including a cash balance of 15,000. Amount available for distribution to unsecured creditors before paying liquidator’s remuneration was 1,29,300. Calculate liquidator’s remuneration.
[Ans: Liquidator’s remuneration on assets realized: 5,700; On payment to unsecured creditors: 3,765]
2. The liquidator of AB & Co Ltd. is entitled to get a remuneration of 3% on the amount realized from assets and 2% on the amount distributed to the unsecured creditors from the following particulars. Calculate the remuneration payable.
|
|
Cash Realized from Assets |
1,50,000 |
Preferential Creditors |
5,000 |
Amount due to Unsecured Creditor |
2,00,000 |
[Ans: Liquidator’s remuneration—On assets realized: 4,500; On payment to preferential creditors: 100; On payment to unsecured creditors: 2,753]
3. The liquidator of a company is entitled to a remuneration of 3% on the amounts realized (excluding cash in hand) and 2% on the amount distributed to the unsecured creditors, including preferential creditors of 25,000 amounting to 2,00,000.
Debenture holders were paid 2,59,375 together with interest preferential creditors were pain in full. Expenses of liquidation came to 2,550.
Cash on hand was 5,000, and assets realized 3,95,000. Calculate the liquidator’s remuneration.
[Ans: 14,325]
[Model: Interest payable to debenture holders]
4. Calculate the interest payable to debenture holders from the following information assuming the liquidated company has sufficient cash to pay off all side liabilities:
8% Debentures |
8,00,000 |
Date of Liquidation |
31 December 2010 |
Date of Repayment of Debentures |
30 June 2011 |
Date Up To Which Interest on Debentures Paid So Far |
30 June 2010 |
[Ans: 64,000]
5. The following information was extracted from the books of a limited company on 31 December 2010:
Equity Share Capital: |
|
12,000 Shares of 10 Each |
1,20,000 |
6% Preference Share Capital: |
|
18,000 Shares of 10 Each |
1,80,000 |
Calls-in-Arrear (Estimated to Prudence 1,200) |
2,400 |
5% First Mortgage Debentures Secured by a Floating Charge on the Whole of the Assets of the Company (Interest Paid To Date) |
1,20,000 |
Creditors Fully Secured (Value of Securities 24,000) |
21,000 |
Creditors Partly Secured (Value of Securities 12,000) |
24,000 |
Preferential Creditors for Wages, Rates, Taxes |
4,500 |
Unsecured Creditors |
1,62,000 |
Bank Overdraft, Secured by a Second Charge on the Whole Assets of the Company |
12,000 |
Cash in Hand |
720 |
Book Debts: |
|
Good |
22,800 |
Doubtful Debts (Estimated to Produce 1,800) |
4,800 |
Bad |
2,700 |
Stock in Trade (Estimated to Produce 36,000) |
37,200 |
Freehold Land & Buildings (Estimated to Produce 1,11,000) |
1,26,000 |
Plant & Machinery (Estimated to Produce 37,800) |
36,000 |
Fixtures & Fittings (Estimated to Produce 4,800) |
7,200 |
Prepare a statement of affairs of the company. |
|
[Ans: Estimated deficiency as regards creditors: 91,380; Estimated deficiency as regards customers (members): 3,90,180]
6. R. Co. Ltd. went into voluntary liquidation on 1 March 2011.
The following balances are extracted from its books on that date:
Plant & Machinery and buildings are valued at 75,000 and 60,000, respectively. On realization, losses of 7,500 are expected on stock. Book debts will realize 35,000. Calls-in-arrears are expected to realize 90%. Bank overdraft is secured against buildings. Preferential creditors for taxes and wages are 3,000 and miscellaneous expenses outstanding are 1,000.
Prepare a statement of affairs to be submitted to the meeting of creditors.
[Ans: Estimated surplus as regards creditors: 1,24,000; Miscellaneous expenses outstanding not a part of creditors shown in the b/s]
[Model: Statement of affairs]
7. Mr. Prem is appointed liquidator of X Ltd in voluntary liquidation on 1 December 2010. Following balances are extracted from the books on that date:
Prepare a statement of affairs to be submitted in the meeting of the creditors. The following assets are valued as follows:
Machinery: 3,60,000; Leasehold properties: 4,36,000; Investments: 24,000; Stock in trade: 12,000; Bad debts: – 12,000 and doubtful debts: 24,000 which are estimated to realize 12,000. The bank overdraft is secured by deposit of title deeds of leasehold properties. Preferential creditors are 6,000. Telephone rent outstanding is 480.
[Ans: Estimated surplus as regards creditors: 6,69,520]
Assumptions:
[Model: Statement of affairs and deficiency account]
8. The following information is extracted from the books of Veer & Co Ltd. on 31 December 2010 on which date a winding up order was passed.
|
|
Unsecured Creditors |
1,90,000 |
Salary Due for 5 months |
20,000 |
Bills Payable |
53,000 |
Debtors: |
|
Good |
2,15,000 |
Doubtful (Estimated Recovery 31,000) |
65,000 |
Bad |
44,000 |
Bills Receivable (Good 8,000) |
8,000 |
Bank Overdraft |
20,000 |
Land (Estimated to Produce 2,50,000) |
1,80,000 |
Stock (Estimated to Produce 2,90,000) |
4,10,000 |
Furniture & Fixtures |
40,000 |
Cash in Hand |
2,000 |
Estimated Liability for Bills Discounted |
30,000 |
2,00,000 |
|
Second Mortgage Creditors on Land |
1,00,000 |
Wages Unpaid |
3,000 |
Liabilities Under Workmen’s Compensation Act |
1,000 |
Income Tax Due |
4,000 |
2,500 9% Debentures of 100 Each (Interest Paid on 30 June 2010) |
2,50,000 |
Share Capital: |
|
10,000 10% Preference Shares of 10 Each |
1,00,000 |
25,000 Equity Shares of 10 Each |
2,50,000 |
General Reserve on 31 December 2010 |
50,000 |
In 2006, the company earned a profit of 2,25,000 but thereafter it suffered a trading loss totaling 2,92,000. The company also suffered a loss on account of fire 25,000 during the year 2007.
Excise authorities imposed a penalty of 1,75,000 in 2008 for evasion of tax which was paid in 2009.
From the above information, prepare a statement of affairs and a deficiency account.
[Ans: Estimated deficiency as regards creditors: 36,250; As regards contributories 3,86,250; Unsecured creditors: 3,45,000]
[Model: Statement of affairs and deficiency account]
9. In January 2011 a compulsory order for winding up was made against a public limited company, the following particulars being disclosed:
|
Book Value |
Estimated to Produce |
|
||
Cash in Hand |
500 |
500 |
Debtors |
20,000 |
18,000 |
Buildings |
3,00,000 |
2,40,000 |
Furniture |
1,00,000 |
1,00,000 |
Unsecured Creditors |
1,00,000 |
— |
Debentures: |
|
|
Secured on Buildings |
2,10,000 |
|
Secured on Floating Charge |
50,000 |
|
Preferential Creditors |
30,000 |
|
Share Capital: |
16,00,000 |
|
1,60,000 shares of 10 Each |
|
|
Estimated liability for bills discounted was 30,000 estimated to rank 30,000. Other contingent liabilities were 60,000 estimated to rank 60,000.
The Company was formed on 1 January 2006 and had made losses of 15,69,500.
Prepare statement of affairs and deficiency account.
[Ans: Deficiency as regards creditors: 1,21,500; Deficiency as regards contributories: 17,21,500]
Model: Liquidator’s final statement of account]
10. From the following particulars, prepare liquidator’s final statement of account.
Capital: 5,00,000; loss: 5,57,500, cash: 5,000; cash received from sale of machinery, stock and collection from debtors: 3,95,000; 6% secured debentures 3,00,000; interest due on the above: 7,500; preferential creditors: 25,000; unsecured creditors: 1,75,000; liquidation expenses: 2,500; liquidator’s remuneration to be calculated at 3% on the assets sold and 2% on the amount paid to unsecured creditors.
[Ans: Cash paid to unsecured creditors: 1,00,635; Liquidator’s commission (Total): 14,365]
11. X Ltd. went into liquidation with the following liabilities:
Liquidation expenses are 1,260. Liquidator is entitled to a remuneration of 3% on the amounts realized (including securities with creditors) and 1½% on the amount distributed to unsecured creditors. The various assets realized 1,30,000 (excluding securities with secured creditors). Prepare the liquidator’s final statement of account.
[Ans: Payment to unsecured creditors: 1,40,930; Liquidator’s remuneration (Total): 9,810]
12. The following particulars relate to a limited company which has gone into voluntary liquidation. Yon are required to prepare the liquidator’s final account, allowing for his remuneration @ 2% on the amount realized and 2% on the amount distributed among unsecured creditors other than preferential creditors:
|
|
Preferential Creditors |
1,20,000 |
Unsecured Creditors |
3,84,000 |
Debentures |
1,20,00 |
The assets realized the following sums: |
|
Land & Buildings |
2,40,000 |
Plant & Machinery |
2,23,800 |
Fixtures & Fittings |
12,000 |
The liquidation expenses amounted to 12,000.
[Ans: Liquidator’s remuneration: 13,716; Amount paid to unsecured creditors: 2,10,084]
13. X Ltd. went into liquidation. Its assets realized 1,75,000, excluding the amount realized by sale of securities held by the secured creditors. The following was the position:
|
|
Share Capital 5,000 Shares of 10 Each |
|
Secured Creditors (Securities Realized 20,000) |
17, 500 |
Preferential Creditors |
3,000 |
Unsecured Creditors |
70,000 |
Debentures Having a Floating Charge on the Assets of the Company |
1,25,000 |
Liquidation Expenses |
2,500 |
Liquidator’s Remuneration |
3,750 |
Prepare the liquidator’s final statement of account.
[Ans: Amount Paid to Unsecured Creditors: 43,250]
14. Gama Ltd. went into liquidation on 31 December, 2010. 1,20,000 3,84,000 1,20,00
Following information is available with the liquidator: Sundry creditors amount to 1,51,320 of which 16,000 are preferential. 6% Debentures carrying floating charge on the assets amounted to 1,60,000. Debentures were paid interest up to 30 June 2010. The assets realized as follows:
Stock in trade: 1,68,000;
Plant & Machinery: 1,20,000
Cash in hand stood at 1,000. Debentures were paid off on 30 June of the following year with interest. Liquidator’s expenses amounted to 3,804 and they were entitled to remuneration at 3% on the amount realized and 2% on the amount distributed to unsecured creditors.
Prepare liquidator’s final statement of account.
[Ans: Amount paid to unsecured creditors: 90,000; Liquidator’s remuneration; 10,796]
15. The following particulars are related to a company which has gone into liquidation. You are required to prepare liquidator’s final statement of account allowing for his remuneration at 2% on the amounts realized on assets and 2% on the amounts distributed to unsecured creditors other than preferential creditors.
|
|
Unsecured Creditors |
6,72,000 |
Preferential Creditors |
2,10,000 |
Debentures |
2,25,000 |
The assets realized the following amounts:
|
|
Cash in Hand |
60,000 |
Land & Buildings |
3,90,000 |
Plant & Machinery |
3,31,500 |
Furniture & Fittings |
22,500 |
The liquidation expenses amounted to 6,000. A call of 2 per share on the partly paid 30,000 equity shares was made and duly paid except in case of one shareholder owning 1,500 shares.
[Ans: Liquidator’s remuneration: 24,000; Amount paid to unsecured creditors: 3,96,000]
Note: Calls collection is not taken into account for remuneration.
16. Zeen Ltd. went into liquidation on 31 March 2011 where the following balance sheet was prepared:
Assets realized as follows:
Building: 2,10,000; Machinery: 3,06,000; Stock: 2,34,000; Sundry debtors; 3,51,000; Cash: 5,000
The expenses on liquidation amounted to 6,000.
The liquidator’s remuneration was agreed at 2 % on the amount realized (including cash) and 2% on the amount paid to the unsecured creditors. You are required to prepare the liquidator’s final statement of account.
[Ans: Amount paid to unsecured creditors: 7,09,800; Liquidator’s remuneration; 45,000]
17. A company went into liquidation on 30 April 2011. The position of the company on that date was as follows:
Machinery was realized by the secured creditors for 4,80,000; Other fixed assets realized 1,60,000; debtors 80,000; and stock 40,000; Bills receivable was wholly dishonoured. The liquidator is entitled to a fixed remuneration of 4,000 plus 2% of the amount paid to unsecured creditors.
Liquidation expenses amounted to 4,000.
Prepare liquidator’s statement of account.
[Ans: Amount paid to unsecured creditors: 7,16,864; Liquidator’s remuneration: 19,136 (Total)]
18. The balance sheet of Blue Sky Ltd. as on 31 September 2010 was as follows:
The company went into liquidation on that date. Prepare liquidator’s final statement of account after taking into account the following:
[Ans: Preference shareholders get 20,000]
19. Base & Co. has been appointed liquidator to Abbas Ltd. The balance sheet at the time of liquidation, i.e., 1 January 2011, is given below:
Fixed assets are sold for 4,80,000 to a debenture holder holding 1,60,000 debentures and cash in received after off. Cash realized from debtors were 3,20,000 and the liquidation expenses amounted to 4,000. The liquidator is paid 4,000 fixed allowance plus 2% commission including cash in hand as remuneration Stock is sold for 40,000.
Prepare the liquidator’s final statement of accounts.
[Ans: Payment to equity shareholders: 38,000; Liquidators remuneration: 18,000]
20. The capital of Sharma Co. Ltd. was as follows:
(These shares, under the articles of the company have preference as to capital)
The various creditors amounted in all to 3,00,000 including the liquidator’s remuneration of 7,500. The liquidator made a call of 16 per share on the equity shares which were partly paid-up. This was paid in full. The liquidator realized all the assets amounting to 5,73,000.
Prepare the liquidator’s final statement of account.
[Ans: Deficiency per share; 91.25; 12,000 fully paid equity shareholder get 1,06,500 at 8.875 per share; 12,000 partly paid-up shareholders get 58,500 at 4.875 per share]
21. Akash Ltd. (in voluntary liquidation) has paid of its creditors in full, and the liquidator is in a position to make a return to the shareholders. The position is as follows:
Share capital issued:
2000 Preference shares of 10 each, fully paid 8000 Equity shares of 10 each, fully paid 8000 Equity shares of 10 each, 8 paid
The Articles of the Company provide that the preference shares shall have priority over the equity shares as to repayment of capital.
The cost of liquidation is 2,800, creditors amount to 44,500 and the assets realized are 74,800. A call of 2 per share on partly paid equity shares (to adjust the rights of shareholders interest) was duly paid except in the case of one shareholder owning 2,000 shares.
Prepare liquidator’s final statement of account.
[Ans: Call money received: 2,000; Amount paid to equity shareholders on 14,000 shares @ 1.393 per share: 19,500]
[Model: Piecemeal distribution]
22. You are asked by a liquidator of a company to prepare a statement of account to be placed before the meeting of the shareholders from the following particulars:
The assets were realized as follows:
1 April 2010: |
Fixed assets: 50,000; Book |
|
debts: 50,000; |
|
Expenses paid: 2,000 |
1 June 2010: |
Fixed assets (Final): |
|
1,00,000; Book debts; |
|
50,000 |
1 August 2010: |
Book debts final payment: |
|
25,000 |
The liquidator is entitled to a commission of 5% on collections from book debts and 2% on the amounts paid to equity shareholders. Prepare the statement on the assumption that disbursements are made in accordance with the law as and when cash is available.
[Ans: 1 April 2010— Expenses: 2,000; Liquidator’s remuneration: 2,500; Bank loan: 7,338; Trade creditors: 38,162
1 June 2010—Liquidator’s remuneration: 2,500 + 59; Trade creditors paid: 91,838; Pref. share capital in full and equity shareholders: 2,941.
1 August 2010—Liquidator’s remuneration: 1,250 + 461; Equity shareholders get 23,285]
23. ABC Ltd. went into voluntary liquidation on 1 January 2011. The liquidation gets remuneration at 3% on assets realized and 2% on distribution among shareholders. From the following particulars prepare liquidator’s final statement.
|
|
Assets Realized |
10,00,000 |
Expenses of Liquidation |
18,000 |
Unsecured Creditors |
1,24,000 |
Salary and Wages Outstanding |
12,000 |
10,000, 6% Preference Share Capital |
|
Dividend Paid Up To 31 December 2009 |
3,00,000 |
20,000 Equity Share Capital |
1,80,000 |
General Reserve as on 31 December 2009 |
2,40,000 |
P&L A/c as on 31 December 2009 |
40,000 |
Under the Articles of Association of the Company, the preference shareholders have the right to receive one-third of the surplus remaining after repaying the equity share capital.
[Ans: Preference shareholders: |
4,18,666; |
Equity shareholders: |
3,81,334; |
Liquidator’s remuneration: |
46,000 |
24. Dua & Co. Ltd. went into voluntary liquidation on 1 January 2010. The dividend on its preference shares had not been paid for 2 years.
The subscribed capital of the company was 5,000 6% cumulative preference shares of 10 cash, fully paid. (They were preferential for both dividend and capital); 40,000 ordinary shares of 10 each ( 6.25 per share called and paid); 7,500 ordinary shares of 10 each ( 7.50 per share called and paid)
The assets realized 1,31,375, the cost of liquidation was 5,750 and liabilities were 1,10,000.
Prepare the statement of account assuming the liquidator made the necessary calls, received all the money due and that the outstanding dividend was not payable.
[Ans: Deficiency for preference shareholders: 34,375
Equity shareholders holding 40,000 shares will pay at 0.9211 per share 36,844
Equity shareholders holding 7,500 shares will receive at 0.3289 per share 2,466]
[Model: Receive for debenture holders]
25. The following is the balance sheet of X Ltd. as at 30 June 2010:
The mortgage was secured on the buildings and debentures were secured by a floating charge on the “sundry assets”. The debenture holders appointed a receiver who took charge of the sundry assets amounting to 1,57,500. A liquidator was also appointed as the Company went into voluntary liquidation. The receiver realized the assets for 1,47,500 and his costs and remuneration were 750 and 1,000, respectively. 45,000 was realized from buildings and 72,500 from the sale of remaining sundry assets. The bank had the guarantee of the directors amounting to 11,000 which was duly honoured by them. The cost of liquidation was 1,500 and the liquidator’s remuneration amounted to 625. Prepare the receiver’s receipts and payments account and liquidator’s final statement of account.
[Ans: Surplus transferred to liquidator: 23,250; Equity shareholders will get; 21,125, i.e., @ 14.08 per share]
26. Bad Luck Ltd. went into voluntary liquidation and the proceedings commenced on 2 July 2010. Certain creditors could not receive payment out of the realization of assets and out of the contribution from the contributories of “A” List. The following details of share transfers are made available:
All the shares were of 10 each, on which 5 per share had been paid-up. Ignoring other details like liquidator’s expense, etc., you are required to work out the liability of the individual contributories listed above.
[C.A. (Inter). Modified]
[Ans: L does not come under the list; M, N, O and P are liable for 7,500, 4,500, 24,000, and 2,750, respectively]
27. Karat Co. Ltd. went into voluntary liquidation on 1 March 210. The following balances are extracted from its books on that date:
Plant & Machinery and buildings are valued at 75,000 and 60,000, respectively. On realization, losses of 7,500 are expected on stock. Book debts will realize 35,000. Calls-in- arrears are expected to realize 90%. Bank O/D is secured against buildings.
Preferential creditors for taxes and wages are 3,000 and miscellaneous expenses outstanding 1,000. Prepare a statement of affairs to be submitted to the meeting of creditors.
[C.A. (Inter). Modified]
[Ans: Deficiency as regards contributories: 1,25,000]
28. X Ltd. went into liquidation on 31 March 2011, when its position was as follows:
Contingent liabilities:
(i) Preference dividends |
44,000 |
(ii) Bills discounted |
30,000 |
Estimated realizable value of assets have been indicated in brackets. Three years earlier, the company had a general reserve of 30,000. The company earned a profit of 60,000 for one of the three years. 50,000 had been paid as income tax in this period and a dividend of 10% on equity shares paid in one of the years. For another year, the Company incurred a loss of 1,60,000.
9,000 out of the outstanding expenses is preferential. Bills discounted on likely to be dishonoured 16,000. Prepare statement of affairs and deficiency account on the basis that the Company decides on a voluntary liquidation.
[I.C.W.A. (Final). Modified]
[Ans: Deficiency as regards contributories: 4,50,000]
29. The following is the balance sheet of X Ltd. As at 30 September 2010:
Mortgage loan was secured against land and buildings. Debentures were secured by a floating change on all the other assets. The company was unable to meet the payments and therefore the debenture holders appointed a receiver and this was followed by a resolution for members voluntary winding up. The receiver for the debenture holders brought the land and buildings to auction and realized 4,50,000. He also took charge of assets of the value of . 7,20,000 and realized 6,00,000. The liquidator realized 3,00,000 on the sale of the balance of sundry current assets. The Bank overdraft was secured by a personal guarantee of two the directors of the company and on the bank raising a demand, the directors paid off the dues from their personal resources. Costs incurred by the receiver were 6,000 and by the liquidator 8,400. The receiver was not entitled to any remuneration but the liquidator was to receive 3% fee on the value of assets realized by him. Preference shareholders had not been paid dividend for the period after 30 September 2008 and the interest for the last half-year was due to the debenture holders. Prepare the accounts to be submitted by the receiver and the liquidator.
[C.A. (Inter). – Modified]
[Ans: Surplus transferred to the liquidator: 2,46,750; Return of money to holders of 30,000 shares @ 0.33; 9,900]
30. The Sundry Vally Mining Co. Ltd. went into voluntary liquidation on 1 April 2011, as its mines reached such a state of depletion that it became too costly to excavate further minerals. The liquidator, whose remuneration is 3% on realization of assets and 2% on distribution among the shareholders, realized all the assets. The following was the position of the company on 31 March 2011:
|
|
Cash on Realization of Assets |
15,00,000 |
Expenses of Liquidation |
27,000 |
Unsecured Creditors (Including Salaries and Wages for One Month Prior to Liquidation 18,000) |
2,04,000 |
4,500 14% Preference Shares of |
4,50,000 |
100 Each Dividend Paid Up To 31 March 2010 |
|
30,000 Equity Shares of 10 Each, |
2,70,000 |
9 per Share Called and Paid-Up |
|
General Reserve as on 31 March 2011 |
3,60,000 |
Profit & Loss A/c as on 31 March 2011 |
60,000 |
Under the Articles of Association of the Company, the preference shareholders have the right to receive one-third of the surplus remaining after repaying the equity share capital.
[Ans: Preference shareholders receive 6,51,999; Equity shareholders receive 5,48,001]
31. The following particulars were extracted from the books of X Ltd. on 31 April 2011, the day on which a winding up order was made:
|
|
Equity Share Capital: |
|
1,00,000 Shares of 10 Each, 5 Paid-up |
5,00,000 |
14% Preference Share Capital: |
|
1,00,000 Shares of 10 Each, Fully Paid |
10,00,000 |
14% First Mortgage Debentures, |
7,50,000 |
Secured by a Floating Charge Up on the Whole Assets of the Company, Exclusive of the Uncalled Capital |
|
Fully Secured Creditors (Values of Securities: 1,75,000) |
1,50,000 |
Partly Secured Creditors (Values of Securities: 50,000) |
1,00,000 |
Preferential Creditors, for Taxes, Rates, Wages, Etc. |
30,000 |
Bills Payable |
5,00,000 |
3,50,000 |
|
Bank Overdraft |
50,000 |
Bills Receivable in Hand |
75,000 |
Bills Discounted (One Bill for 50,000 Known to be Bad) |
2,00,000 |
Book Debts: – Good |
50,000 |
– Doubtful (Estimated to Produce 50%) |
35,000 |
– Bad |
30,000 |
Land & Building (Estimated to Produce 5,00,000) |
7,50,000 |
Stock in Trade (Estimated to Produce 2,00,000) |
2,50,000 |
Machinery, Tools, Etc. (Estimated to Produce 10,000) |
25,000 |
Cash in Hand |
500 |
Make out (i) statement of affairs as regards creditors and contributories and (ii) deficiency account.
[C.A. (Final). Modified]
[Ans: Deficiency as regards creditors: 9,00,000; Deficiency as regards contributories: 24,02,000; Prepare b/s also → excess of liabilities and capital over assets: 18,99,500]
32. In a winding up which commenced on 15 September 2010, certain creditors could not receive payments out of the realities of assets and out of contribution from “A” List of contributories. Following are the details of certain share transfers that took place prior to liquidation and its amount creditors remain unpaid:
All the shares were of 10 each, on which 5 per share had been caused and paid-up. Ignoring expenses of liquidation, remuneration to liquidator, etc., work out the amount to be realized from the above contributories.
[C.A. (Inter). Modified]
[Ans: P does not come under List “B”. Q, R, S and T are liable for 24,000, 28,000, 25,000 and 12,500, respectively]