The ledger balances of X Ltd. on 31 December 20… were as follows:

25,000 Equity Shares of Rs.100 Each

25,00,000

12,500, 10% Preference Shares of Rs.100 Each

12,50,000

Preference Dividend in Arrears

1,50,000

Creditors

6,25,000

Fixed Assets

25,00,000

Current Assets

8,12,000

The following scheme of reconstruction was adopted:

  1. The fixed assets were valued at Rs.15,00,000 and current assets at Rs.6,25,000
  2. The equity shares were sub-divided into shares of Rs.5 each fully paid and 90% of these shares were surrendered
  3. The total claims of preference shareholders were reduced to Rs.6,25,000 and in consideration of this, they were allotted equity shares, out of surrendered shares amounting to Rs.3,12,500
  4. The creditors agreed to reduce their claims to Rs.3,75,000, one-third of which was to be satisfied by the issue of equity shares out of those surrendered
  5. The remaining surrendered shares were cancelled

Pass journal entries and give the balance sheet after re-construction.