Geetha and Shweta Ltd. had to pass to the hands of a receiver for debenture holders who held charge on all assets except uncalled capital. The following is the position as prepared by the receiver.

Share Capital:

40,000 Shares of Rs.50 Each Fully Paid up

20,00,000

2,00,000 Shares of Rs.50 Each, Rs.25 per Share Paid up

50,00,000

First Debentures

50,00,000

Second Debentures

1,00,00,000

Unsecured Creditors

80,00,000

Bank Balance

60,00,000

Building, Plant & Machinery

80,00,000

(Estimated to Realize Rs.30,00,000)

The following is the interest of Geetha and Shweta in the company:

Geetha

Shweta

First Debentures

40,00,000

10,00,000

Second Debentures

60,00,000

40,00,000

Unsecured Creditors

12,00,000

18,00,000

1,12,00,000

68,00,000

Share Capital:

Fully Paid Shares

10,00,000

10,00,000

Partly Paid Shares

20,00,000

20,00,000

The following scheme of reconstruction is proposed:

  1. Geeta is to cancel Rs.62,00,000 of her total debt, pay cash Rs.10,00,000 and she would be issued Rs.60,00,000 first debentures in lieu of first and second debentures to be cancelled
    1. Shweta is to cancel her total debt by accepting Rs.10,00,000 in cash and 10,00,000 in first debentures
    2. Shweta is to surrender for cancellation of Rs.10,00,000 worth of fully paid-up shares
  2. Unsecured creditors, other than Geetha and Shweta, agree to reduce their debt by 20%, and accept in lieu there of 2,00,000 shares of Rs.10 each fully paid up and the balance in cash payable in five equal annual instalments
  3. Uncalled capital is to be called up in full and Rs.40 per share to be cancelled thus making shares of Rs.10 each

Assuming the scheme is duly approved by all parties interested and by the Court, show the reconstructed balance sheet and the journal entries in the books of the company.