Illustration one
On 1 January 2000, Yakowa commenced business with N672,000. For years 2007
to 2011, profits were N80,000, N64,000, N36,000, N28,000 and N8,000
respectively. His average annual drawing was N44,000.
A receiving order was made against him on 31 December 2011, when his position
was as follows:
N„000
Unsecured creditors 400
Mortgage Freehold Factory 80
Trade payables (partly secured) 240
(Security: Life Policy estimated at N80,000)
Amount payable in respect of salaries and wages (preferential) 9.6
Bills receivable, discounted and expected to rank 64
Freehold factory (cost N800,000) Estimated to realize 400
Trade receivables: Good 120
Doubtful (Estimated to realiseN12,000) 40
Bad 100
Furniture & Fittings (Estimated to realiseN7,000) 16
Plant and Machinery (Estimated to realiseN40,000) 160
Trade inventories (Estimated to realiseN111,000) 160
Cash -in- hand 1.6
Required: Prepare a Statement of Affairs and Deficiency Account in statutory
form.
Assignment
On 31st December 1996, a Receiving Order was made against him when his
tinancial affairs were as follows:
N N N
Capital Freehold building 45,000
At 1 Jan: 1996 59220 Plant and machinery 37,500
loss for the year 9,600 Furniture & Fitting 16,800
Drawing 13,500 (23.100) Motor Vehicles 18,300
36,120 Stock 13,080
Mortgage on 36,000 Debtors 27,420
freehold - Bills receivable 7,200
buildings
Bank Overdraft 16,500 Cash at bank 3,300
(Secured) Cash in hand 270
Creditors 57,750
[Link] 22,500
168,870 168,870
The following additional information is given on the above financial Affairs;
Creditors comprised:
a)Trade creditors 36,300
PAYE deduction (1995 #2100; 1996 3,600
N1500)
income tax (1995 200; #*1996 #1,350) 2,250
Rates (15 months to 31 December, 1996) 450'
Sundry creditors 15, 150
57,750
Sundry creditors included six months wages due to the book-keeper at the rate
of N125 per month.
a) The assets are estimated to be realized as follows
1) Freehold land and buildings 43,500
11) Plant and Machinery 20,700
111) Furniture and Fittings 10,200
Motor Vehicles 7,800
The stock is estimated to produce 10,350
The debtor is made up of:
Goods debts 15,000
Doubtful debts 7,500 estimated to produce 4,800
Bad debts 4.920 estimated to
produce nil 27,420
b) The bank overdraft was secured on the life policy of Mark, the
surrender value of which is N11,700.
c) There was a contingent liability of 10,500 in respect of bills discounted of
this amount, N4,200 would not be honoured on maturity.
d) The bills receivable are expected to
produce N4,650.
You are required to prepare the Statement of Affairs
Deficiency Account for presentation to a meeting of creditors: