Question 1 :
S. Ltd. keeps no running stock records
but a physical inventory of stock is made at the end of each quarter and
evaluated at cost. The company's year ends on 31st March, 1997 and draft
accounts have been prepared to that date. The stock inventory taken on 31st
March, 1997 was accidentally destroyed before the items had been evaluated, the
closing stock figure used in the draft accounts being that shown by the
inventory taken on 31st December, 1996. The gross margin earned by company is
25% of cost. During your audit you discovered the following:
(a) The cost of the stock on 31st December,
1996 as shown by the inventory was Rs. 40,525.
(b) On 31st December, 1996
stock sheets showed the following discrepancies:
(i) A page total of Rs. 5,059
had been carried to the summary as Rs. 5,509.
(ii) The total of a page had
been undercast by Rs. 98.
(iii) 100 items which had
cost Rs. 5 each had been taken at 25 paise each.
(c) Invoice for purchases entered in the
Purchases Book during the month of January, February and March, 1997 totalled
Rs. 38,560. Of this total Rs. 2,800 related to goods received on or prior to
31st December, 1996. Invoices entered in April,
1997 relating to goods
received in March, 1997 totalled Rs. 3,700.
(d) Sales invoiced to customers in January,
February and March, 1997 totalled Rs. 51,073. Of this total Rs. 3,824 related
to goods despatched on or before 31st December, 1996. Goods despatched to
customers before 31st March, 1997 but invoiced in April, 1997 totalled Rs.
5,241.
(e) During the final quarter to the
company's year, credit notes at invoiced value of Rs. 1,280 had been issued to
customers in respect of goods returned during that period.
You are required to prepare a statement showing the amount of
the stock at cost as on 31st March, 1997.
Answer :
Statement showing the amount of Physical Stock
at Cost as on 31st March, 1997.
a)
Adjusted Stock as on 31.12.96
|
Rs.
|
||
Stock at cost as on 31.12.96.
|
40,525
|
||
Add :
|
Cost of 100 items wrongly undercast by
|
||
Rs. 4.75 (5.00 – 0.25) each 100×4.75
|
475
|
||
Under cast in total of a page by Rs. 98
|
98
|
||
Less :
|
Errors in carry forward of a page total
|
41,098
|
|
by Rs. 450 (Rs. 5509 – Rs. 5059) – overcast
|
450
|
||
40,648
|
b) Adjusted cost of sales
as on 31.3.97.
Sales from 1.1.97 to 31.3.97
|
51,073
|
||
Add :
|
Goods despatched before 31.3.97 but invoice
|
||
raised in April, 97
|
5,241
|
||
Less :
|
Goods despatched before 31.12.96 included
|
56,314
|
|
in sales of Rs. 51,073
|
3,824
|
||
Less :
|
Credit Note issued to customers for sales
return
|
52,490
|
|
during final quarter i.e. January to March,
’97
|
1,280
|
||
51,210
|
|||
Less : Gross margin @ 25% on cost
i.e., 20% on sale Rs. 51,210
|
10,242
|
||
c)
Adjusted Purchase as on 31.3.97.
|
40,968
|
||
Purchase from 01.01.97 to 31.3.97
|
38,560
|
||
Add : Goods purchased before
31.3.97 but recorded in April, ’97
|
3,700
|
||
42,260
|
|||
Less : Goods received before
31.12.96 included in purchase of Rs. 38,560
|
2,800
|
||
39,460
|
d)
Stock (Physical) as on 31.3.97
|
|
Adjusted Stock as on 31.12.96 — (a)
|
40,648
|
Add : Adjusted purchase as on
31.3.97 — (c)
|
39,460
|
80,108
|
|
Less : Adjusted cost of sales as
on 31.3.97 — (b)
|
40,968
|
Physical stock balance as on 31.3.97 at Cost
|
39,140
|
The Balance in Profit & Loss Account
as per Balance Sheet as at 31st March, 1997 is Rs. 32,600, whereas the balance
on Balance Sheet as at 31st March, 1998 is Rs. 38,100. The following facts are
ascertained :
(i) Rs. 8,500 depreciation
has been charged ;
(ii) Provision for dividend
Rs. 15,000 has been made ;
(iii) Rs. 4,500 has been
transferred to General Reserve ;
(iv) Rs. 1,000 Dividend
(gross) has been credited ;
(v) Rs. 2,300 Loss on Sale
and Fixed Assets has been debited ;
(vi) Indirect Expenses debited amount to Rs.
30,500 in total. Find
out Gross Profit, Trading Profit and Net Profit.
Answer :
|
||||
Dr.
|
Profit & Loss Account (Includes)
|
|||
To Indirect expenses
|
30,500
|
By
|
Gross Profit. (3)
|
|
To Trading Profit c/d (2)
|
34,800
|
|||
65,300
|
||||
To Loss on sale of Fixed Assets
|
2,300
|
By
|
Trading Profit b/d (2)
|
|
To Depreciation
|
8,500
|
By
|
Dividend (Gross)
|
|
To Net Profit c/d (1)
|
25,000
|
|||
35 800
|
||||
To Provision for dividend
|
15,000
|
By
|
Balance b/d
|
|
To General Reserve
|
4,500
|
By
|
Net Profit c/d. (1)
|
|
To Balance c/d
|
38,100
|
|||
57,600
|
Cr.
65,300
65,300
34,800
1,000
35,800
32,600
25,000
57,600
Note
: The
missing figures marked 1, 2 and 3 have been found out in the same order.
P.K. commenced business in a retail shop
on 1st July, 1997 in premises for which he paid a rent of Rs. 320 per month.
The only records he kept, apart from his bank statements, were files of paid
invoices and unpaid invoices for goods purchased, together with a notebook in
which he recorded a few sales on credit to special customers who paid him by
cheques. Cash received from cash sale was paid into the till out which he paid
certain amounts, of which he kept a rough record, and he made weekly bankings
out of the balance in the till. He paid all suppliers for goods purchased by
cheque.
An analysis of the bank statements for
the six months ended 31st December, 1997 was as follows :
Rs.
|
Rs.
|
||
Capital
paid in
|
6,400
|
Shop fixtures and fittings
|
3,200
|
Loan
(interest free)
|
3,200
|
Household furniture
|
2,880
|
Suppliers
cheque for goods returned
|
448
|
Suppliers (for purchases)
|
15,744
|
Special
customers
|
480
|
Rent
|
1,600
|
Total
of weekly cash bankings
|
19,088
|
Rates
|
480
|
Insurance on stocks
|
320
|
||
Electricity
|
288
|
||
Balance on 31st December, 1997
|
5,104
|
||
29,616
|
29,616
|
P.K. estimates that the total amounts paid out of the till
before making the weekly bankings for the six months were :
Drawings - Rs. 3,200, Wages - Rs. 2,240 and Sundry shop expenses
- Rs. 1,280. You ascertain that as on 31st December, 1997 :–
(i) Stocks, correctly taken
at cost, were Rs. 2,752.
(ii) The balance in the till was Rs. 416,
including a post dated cheque for Rs. 200, cashed for a customer.
(iii) Cheques for Rs. 272 from special credit
customers paid into the bank have not been cleared. One for Rs. 112 was cleared
on 3rd January, 1998 and the other for Rs. 160 was returned dishonoured and the
customer could not be traced. This sum is considered as bad. Other special
customers owned Rs. 384.
(iv) The following cheques had been issued
but had not been presented—rent for December Rs. 320 and lighting charges Rs.
240.
(v) The cash paid into the bank included Rs.
480 from a sale of surplus shop fittings. There was no profit or loss on this
transaction.
(vi) Suppliers’ unpaid invoices amounted to
Rs. 3,584 and there was Rs. 64 owing for electricity.
You are required to prepare the Balance Sheet as at 31st
December, 1997 and the Trading and Profit and Loss Account for the half-year
ended on that date.
Answer :
Trading and Profit & Loss Account for the half year ended
31st December, 1997
Particulars
|
Rs.
|
Rs.
|
Particulars
|
Rs.
|
Rs.
|
|
To
Purchases
|
19,328
|
By sales —
|
||||
Less : Returns
|
448
|
18,880
|
Cash sales
|
25,744
|
||
Sales to Spl. customers
|
1,136
|
26,880
|
||||
’’
Wages
|
2,240
|
By Closing Stock
|
2,752
|
|||
’’ Gross Profit c/d
|
8,512
|
.
|
||||
29,632
|
29,632
|
|||||
Rs.
|
Rs.
|
|||||
To
Shop Expenses
|
1,280
|
By Gross Profit b/d
|
8,512
|
|||
’’
Rent (1600+320)
|
1,920
|
|||||
’’
Rates
|
480
|
|||||
’’
Insurance
|
320
|
|||||
’’
Electricity (Rs.288+64)
|
352
|
|||||
’’
Reserve for Bad debts
|
160
|
|||||
’’
Lighting charges
|
240
|
|||||
’’
Net Profit transferred to Capital A/c
|
.
|
3,760
|
||||
8,512
|
8,512
|
|||||
Balance Sheet as at 31st December,
1997
|
||||||
Liabilities
|
Rs.
|
Rs.
|
Assets
|
Rs.
|
Rs.
|
|
Creditors for expenses—Electricity
|
64
|
Cash in hand
|
416
|
|||
Trade Creditors
|
3,584
|
Cash at Bank
|
4,816
|
|||
Loan Account
|
3,200
|
Sundry Debtors
|
384
|
|||
Capital Account —
|
Less : Reserve for B.D.
|
160
|
224
|
|||
Amount deposited
|
6,400
|
|||||
Add : Profit
|
3,760
|
|||||
10,160
|
Stock
|
2,752
|
||||
Less
: Drawings
|
Shop, fixture and fittings
|
3,200
|
||||
(Household
|
Less : Sold
|
480
|
2,720
|
|||
furniture
|
2,880
|
|||||
Cash drawing
|
3,200
6,080
|
4,080
|
||||
10,928
|
10,928
|
|||||
Working Notes :
1)
|
Cash Sales :
|
Rs.
|
|
Total of weekly cash bankings
|
19,088
|
||
Add : Payments made out of till -
|
|||
Drawings
|
3,200
|
||
Wages
|
2,240
|
||
Shop expenses
|
1,280
|
6,720
|
|
Balance on hand
|
416
|
||
26,224
|
|||
Less : Sale of surplus shop fittings included
in weekly bankings
|
480
|
||
25,744
|
|||
2)
Sales to special customers :
|
Rs.
|
||
Cheques received from special customers and
banked
|
480
|
||
Add : Chqs. recd. from sp. customers paid in
but not collected
|
272
|
||
Amount due from special customers
|
384
|
||
1,136
|
|||
3)
|
Purchases :
|
Rs.
|
|
Payment to suppliers (for purchases)
|
15,744
|
||
Add : unpaid invoices
|
3,584
|
||
19,328
|
|||
4)
Bank balance as per Cash Book :
|
|||
Balance as per Pass Book
|
5,104
|
||
Add : Cheques paid in but not credited
|
272
|
||
5,376
|
|||
Less : Cheques issued but not yet
presented for payment
|
|||
Rent
|
320
|
||
Lighting
|
240
|
560
|
|
Bank balance as per Cash Book
|
4,816
|
Since the cheque in the till is a postdated cheque, it is not
considered and is treated as cash.
5) The cheque for Rs. 160 received from
special customers which was dishonoured subsequently can not be considered as
bad debts during the current accounting period. Assuming that P.K. had the
knowledge of the cheque being dishonoured at the time of preparing the
accounts, provision for bad debts is made so that during the next accounting
period, this can be written off against the Reserve.
The Profit and Loss Account of Sampat for the year ended 31st
March, 1998 showed a Net Profit of Rs. 2,500 after taking into account the
closing Stock of Rs. 4,720.
On a scrutiny of the books the following
information could be obtained :
(i) Purchases of the year included Rs. 500
spent on acquisition of a ceiling fan for his shop.
(ii) Sampat has taken goods valued at Rs.
1,800 for his personal use without making entry in the books.
(iii) Invoices for goods amounting to Rs.
4,000 have been entered on 29th March, 1998 but such goods were not included in
stock.
(iv) Sale of goods amounting to Rs. 700 sold
and delivered in March, 1998 had been entered in April,1998 sales.
(v) Rs. 500 had been included in closing
stock in respect of goods purchased and invoiced on 28th March, 1998 but
included in purchase for April, 1998.
You are required to ascertain the correct amount of Closing
Stock as on 31st March, 1998 and the adjusted Net Profit for the year ended on
that date.
Answer :
|
|||||
In the Books of Sampat :
|
|||||
(i) Calculation of stock as on 31st
March, 1998 :
|
Rs.
|
||||
Stock as already given
|
4,720
|
||||
Add : Purchases not included
|
4,000
|
||||
8,720
|
|||||
(ii)
|
|||||
Dr.
|
Profit & Loss Adjustment Account
|
Cr.
|
|||
Particulars
|
Rs.
|
Particulars
|
Rs.
|
||
To
|
Suppliers A/c
|
500
|
By
|
Profit (as already calculated)
|
2,500
|
’’
|
Net Profit (Balancing figure)
|
9,000
|
’’
|
Drawing
|
1,800
|
’’
|
Furniture & fittings (Ceiling Fan)
|
500
|
|||
’’
|
Closing Stock (Goods in Transit)
|
4,000
|
|||
’’
|
Customers A/c
|
700
|
|||
9,500
|
9,500
|
||||
Mr. Clarence starts a business on 1.1.98 with Rs. 10,000 and
purchases furniture and equipments for Rs. 1,000 and starts a Current Account
with the balance.
He employs one salesman for Rs. 100 p.m.
payable in the first week of the month following. He also rents a house at Rs.
70 p.m. payable in the last week of the month concerned.
He cannot stand paper work and he does
not maintain any books of account, whatsoever. He prepares challans which are
handed over on payment. All purchases are paid for by bearer or crossed cheques
from Current Account. All collections are deposited intact in Current Account.
Rs. 500 p.m. is transferred to a Saving Account wherefrom other
expenses and drawings @ Rs. 250 p.m. are made.
He keeps petty cash box from which direct charges on purchase as
carriage, etc. are met and periodically it is reimbursed from Current Account.
On 31.12.98 the following balances are
there : Stock Rs. 5,000; Current Account Rs. 7,000; Saving Account Rs. 300;
Petty Cash Box Rs. 20; Cash Rs. 500 collected and to be deposited, already
entered in pay-in-slips; Challans in hand Rs. 1,000.
It is found that Rs. 10 has been
credited as interest in Savings Account. A challan showing Rs. 50 is not
recoverable. Prepare Profit and Loss Account for the year and Balance Sheet as
on 31.12.98 taking the following points into consideration :
(a) Depreciation @10% p.a.
on Furniture and Fixture is to be provided.
(b) 10% Reserve for Bad
Debt is to be created.
Answer :
Dr.
|
Profit and Loss Account for the year ended
31st December, 1998
|
Cr.
|
|||
Particulars
|
Rs.
|
Particulars
|
Rs.
|
||
To
|
Salary (1,100+100)
|
1,200
|
By
|
Gross Profit
|
10,520
|
’’
|
Rent
|
840
|
’’
|
Bank Interest
|
10
|
’’
|
Petty Expenses
|
770
|
|||
’’
|
Depreciation
|
100
|
|||
’’
|
Bad Debts
|
50
|
|||
’’
|
Provn. for Bad Debts on Rs. 950
|
95
|
|||
’’
|
Net Profit
|
7,475
|
|||
10,530
|
10,530
|
||||
Balance Sheet as at 31st December,
1998
Liabilities
|
Rs.
|
Rs.
|
Assets
|
Rs.
|
Rs.
|
Outstanding Salary
|
100
|
Furniture & Equipments
|
1,000
|
||
Capital
|
10,000
|
Less : Depreciation
|
100
|
900
|
|
Add : Profit for the year
|
7,475
|
Closing Stock
|
5,000
|
||
17,475
|
Debtors
|
950
|
|||
Less : Drawings
|
3,000
|
14,475
|
Less : Provision for B. Debts
|
95
|
855
|
Cash at Banks :
|
|||||
Current Account
|
7,000
|
||||
Savings Account
|
300
|
7,300
|
|||
Cash in Hand :
|
|||||
Petty Cash
|
20
|
||||
Cash (for depositing)
|
500
|
520
|
|||
14,575
|
14,575
|
||||
Working Note :
1) Statement for finding out Gross profit
(From Current Account and allied items)
Initial
Deposit (Capital)
|
9,000
|
Gross
Profit b/d
|
10,520
|
19,520
Closing
Balance in Current Account
|
7,000
|
Last
day’s cash sales & credit collection
|
500
|
Closing Stock
|
5,000
|
Challans in hand (gross)
|
1,000
|
Petty Cash Balance
|
20
|
Transfers to Savings A/c (Rs.500×12)
|
6,000
|
19,520
|
The Petty Expenses from Savings Accounts
are found from an analysis of Savings Account
Dr.
|
Savings Account
|
Cr.
|
|||
Particulars
|
Rs.
|
Particulars
|
Rs.
|
||
To
|
Total Deposits into Savings A/c
|
6,000
|
By
|
Rent Paid (Rs.70×12)
|
840
|
(Rs.500×12)
|
’’
|
Salary paid (Rs.100×11)
|
1,100
|
||
’’
|
Bank Interest
|
10
|
’’
|
Drawings (Rs.250×12)
|
3,000
|
’’
|
Petty Exp. (Balancing figure)
|
770
|
|||
’’
|
Closing Balance
|
300
|
|||
6,010
|
6,010
|
||||
From the following details of a
partnership firm prepare Manufacturing, Trading and Profit and Loss Account and
P/L Appropriation Account for the year ending 31st March, 1998, and a Balance
Sheet as on 31st March, 1998.
|
Dr.
|
Cr.
|
Opening
Stock :
|
Rs.
|
Rs.
|
Raw Material
|
60,000
|
|
Work-in-Progress
|
5,000
|
|
Finished Goods
|
20,000
|
|
Purchases
:
|
|
|
Raw Material
|
2,10,000
|
|
Finished Goods
|
10,000
|
|
Cash
|
2,000
|
|
Factory
Rent
|
12,000
|
|
Office
Rent, Rate and Taxes
|
3,000
|
|
Factory
Salary
|
18,000
|
|
Office
Salary
|
12,000
|
|
Debtors
and Creditors
|
78,000
|
56,000
|
Sales
|
|
3,30,000
|
Selling
Expenses
|
8,000
|
|
Interest
on Loan paid
|
4,000
|
|
Discount
Allowed
|
3,000
|
|
Discount
Received
|
|
1,100
|
Capital
and Partnership Salary (drawn) :
|
|
|
Sita
|
6,000
|
68,000
|
Gita
|
3,000
|
30,000
|
Loan
|
|
50,000
|
Wages
|
30,000
|
|
Interest
on Partner’s Capital (drawn) :
|
|
|
Sita
|
500
|
|
Gita
|
600
|
|
Machinery
|
45,000
|
|
Furniture
|
5,000
|
|
|
5,35,100
|
5,35,100
|
(a) Provide 10%
depreciation on Machinery and Furniture.
(b) Loan carries 10%
interest and the amount is brought forward from earlier year.
(c) Provide 6% interest on
Partners’ Capital
(d) Closing Stocks are :
|
Rs.
|
Materials
|
50,000
|
Work-in-Progress
|
10,000
|
Finished
Goods
|
35,000
|
(e) Salary Outstanding as
on 31st March, 1998 :
Factory
|
2,000
|
Office
|
1,000
|
(f) Sita and Gita share profits and losses
as 3:2 after charging salary @ Rs. 500 and Rs. 250 p.m. to Sita and Gita
respectively.
(g) Outstanding Factory
Rent Rs. 1,000.
Answer :
|
|
|
|
|
|
|
|
Dr.
|
Manufacturing Account for the year ended
31st March, 1998
|
|
Cr.
|
||||
|
|
|
|
|
|
|
|
|
Particulars
|
Rs.
|
Rs.
|
|
Particulars
|
Rs.
|
Rs.
|
|
|
|
|
|
|
|
|
To
|
Opening Stock :
|
|
|
By
|
Closing Stock :
|
|
|
|
Raw Materials
|
60,000
|
|
|
Raw Materials
|
50,000
|
|
|
Work-in-progress
|
5,000
|
65,000
|
|
Work-in-progress
|
10,000
|
60,000
|
To
|
Purchases — Raw Materials
|
|
2,10,000
|
|
|
|
|
To
|
Wages
|
|
30,000
|
By
|
Cost of Production transferred
|
2,82,500
|
|
To
|
Factory Expenses and charges :
|
|
|
|
|
|
|
|
Factory Salary (18,000+2,000)
|
|
20,000
|
|
|
|
|
|
Factory Rent (12,000+1,000)
|
|
13,000
|
|
|
|
|
|
Deprn. on Machinery (10%)
|
|
4,500
|
|
|
|
|
|
|
|
3,42,500
|
|
|
|
3,42,500
|
|
|
|
|
||||
Dr.
|
Trading Account for year ended 31st
March, 1998
|
|
Cr.
|
||||
|
|
|
|
|
|
|
|
|
Particulars
|
Rs.
|
Rs.
|
|
Particulars
|
Rs.
|
Rs.
|
To
|
Opening stock of Finished Goods
|
20,000
|
By
|
Sales
|
|
3,30,000
|
|
To
|
Purchase of Finished Goods
|
|
10,000
|
By
|
Closing Stock of Finished Goods
|
35,000
|
|
To
|
Cost of Prod.-b/d from Mfg. A/c
|
2,82,500
|
|
|
|
|
|
To
|
Balance – Gross Profit c/d
|
|
52,500
|
|
|
|
|
|
|
|
3,65,000
|
|
|
|
3,65,000
|
|
|
|
|
|
|
|
|
Profit and Loss
Account for the year ended 31st March, 1998
|
|
Cr.
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
Particulars
|
Rs.
|
Rs.
|
|
Particulars
|
Rs.
|
Rs.
|
|
|
To
|
Office Salaries (12,000+1,000)
|
|
13,000
|
By
|
Balance b/d-Gross Profit
|
|
52,500
|
|
|
To
|
Office Rent, Rates and Taxes
|
|
3,000
|
By
|
Discount Received
|
|
1,100
|
|
|
To
|
Selling Expenses
|
|
8,000
|
|
|
|
|
|
|
To
|
Discount Allowed
|
|
3,000
|
|
|
|
|
|
|
To
|
Interest on loan : 10% of Rs.50,000
|
5,000
|
|
|
|
|
|
|
|
To
|
Depreciation on Furniture 10%
|
500
|
|
|
|
|
|
|
|
To
|
Balance-Net Profit c/d
|
|
21,100
|
|
|
|
|
|
|
|
|
|
53,600
|
|
|
|
53,600
|
|
|
|
|
|
||||||
Dr.
|
Profit & Loss
Appropriation Account for the year ended 31st March, 1998
|
Cr.
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
Particulars
|
Rs.
|
Rs.
|
|
Particulars
|
Rs.
|
Rs.
|
|
|
|
|
|
|
|
|
|
|
|
|
To
|
Interest of Capital :
|
|
|
By
|
Balance b/d - Net Profit
|
|
21,100
|
|
|
|
Sita
|
4,080
|
|
|
|
|
|
|
|
|
Gita
|
1,800
|
5,880
|
|
|
|
|
|
To
|
Partner’s Salary :
|
|
|
|
|
|
|
|
|
|
|
Sita
|
6,000
|
|
|
|
|
|
|
|
|
Gita
|
3,000
|
9,000
|
|
|
|
|
|
To
|
Share of Profit :
|
|
|
|
|
|
|
|
|
|
|
Sita (3)
|
3,732
|
|
|
|
|
|
|
|
|
Gita (2)
|
2,488
|
6,220
|
|
|
|
|
|
|
|
|
|
21,100
|
|
|
|
21,100
|
|
|
|
|
|
|
|
|
|||
|
|
|
Balance Sheet as at 31st March, 1998
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
Particulars
|
Rs.
|
Rs.
|
|
Particulars
|
Rs.
|
Rs.
|
|
|
|
|
|
|
|
|
|||
|
Capital Accounts :
|
68,000
|
|
Machinery
|
45,000
|
40,500
|
|
||
|
|
Sita :
|
|
Less : Depreciation
|
4,500
|
|
|||
|
|
Add : Salary
|
6,000
|
|
Furniture
|
5,000
|
|
|
|
|
|
Interest on Capital
|
4,080
|
|
Less : Depreciation
|
500
|
4,500
|
|
|
|
|
Share of Profit
|
3,732
|
|
Stock :
|
|
|
|
|
|
|
Less : Drawings (6000+500)
|
|
81,812
|
|
Finished Goods
|
|
35,000
|
|
|
|
6,500
|
75,312
|
|
Raw Materials
|
|
50,000
|
|
|
Gita
:
|
30,000
|
|
|
Work-in-Progress
|
|
10,000
|
|
||
|
|
Add : Salary
|
3,000
|
|
Debtors
|
|
78,000
|
|
|
|
|
Interest on Capital
|
1,800
|
|
Cash
|
|
|
2,000
|
|
|
|
Share of profit
|
2,488
|
|
|
|
|
|
|
|
|
|
37,288
|
|
|
|
|
|
|
|
|
Less : Drawings (3000+600)
|
3,600
|
33,688
|
|
|
|
|
|
50,000
|
|
|
Sundry
Creditors
|
|
56,000
|
|
Liabilities
for Expenses :
|
|
|
|
Salaries
|
3,000
|
|
|
Interest on Loan (5000–4000)
|
1,000
|
|
|
Factory Rent
|
1,000
|
5,000
|
|
|
|
2,20,000
|
2,20,000
|
|
|
|
|
Question 7 :
Arvind operates a warehouse selling wall
papers direct to the public on a strictly cash basis. On Ist April 1999, a
serious fire at his premises destroyed or damaged all his stock and most of his
accounting and stock records. He has asked you to calculate the cost of stocks
so that he can make an insurance claim. He has also asked you to establish
whether he has trading profitability in the period from 1st October 1998 to the
date of fire, so that he can decide whether to start trading again in this line.
You obtain the following information in
connection with his trading activities:
(1) Arvind obtains supplies of wall papers
from two companies only Tee Ltd. and Dee Ltd. Both the companies supply Arvind
with goods at recommended retail price(R.R.P.) less 331/3%. A cash discount of
10% is given on this net price for payment within two weeks, which Arvind
always takes.
(2) Both suppliers give an extra bulk rebate
based on the value of goods purchased over the winter months from Ist October
to 31st March. The rebate from Tee Ltd. amount to 5% R.R.P. for goods purchased
excluding the first Rs. 25,000 in the winter months. Dee Ltd. gives a rebate of
8% on R.R.P. for goods purchased excluding the first Rs. 37,500 in those months.
(3) The bulk rebate for the six months to
31st March 1999 was received in April 1999 and amounted to Rs. 4,100 in respect
of purchases from Tee Ltd. and Rs. 3,800 in respect of purchases from Dee Ltd.
(4) Arvind sells all goods at a price which
gives a gross profit equal to 25% of the cost of goods, before deducting either
the cash discount or the bulk rebate.
(5) General expenses paid out of cash sales
prior to banking are estimated at the following monthly amounts :–
|
Rs.
|
Wages
& salaries
|
1,470
|
Motor
expenses
|
218
|
Sundry
expenses
|
105
|
Drawings
by Arvind
|
150
|
(6) Information obtained from paid cheques
and bank statements showed bank deposits from sale of Rs. 1,62,362, general
overheads of Rs. 27,452 and two quarterly rent payments of Rs. 1,500 each.
(7) Fixtures which cost Rs. 8,000 and vehicles
which cost Rs. 7,600 are to be depreciated at the rate of 15% and 25 % per
annum respectively.
(8) In January 1999 Arvind used wall paper
which cost before deducting either the bulk rebate or the cash discount Rs. 180
in decorating his own house.
(9) The stock held by Arvind on 30th
September 1998 had a cost before deduction of any rebates or discounts of Rs.
56,807.
You are required to :–
(a) calculate the cost before deduction of
any rebate or discounts of Arvind’s stock on 31.3.99.
(b) prepare a trading and
profit and loss account for the six months to 31.3.1999.
Answer :
|
|
|
|
|
|
|
|
|
|
|
In the books of
|
ARVIND
|
|
|
|
||
Dr.
|
Trading and profit and loss account for the
period ended 31.03.99
|
Cr.
|
|
|||||
|
|
|
|
|
|
|
|
|
|
Particulars
|
Rs.
|
Rs.
|
|
Particulars
|
Rs.
|
Rs.
|
|
To
|
Opening stock
|
|
56,807
|
By
|
Sales (W.N.1)
|
|
1,74,020
|
|
To
|
Purchases
|
|
1,28,000
|
By
|
Goods taken by proprietor
|
180
|
|
|
To
|
Gross profit (20% on sales)
|
|
34,804
|
By
|
Closing stock (bal. fig.)
|
|
45,411
|
|
|
|
|
2,19,611
|
|
|
|
2,19,611
|
|
To
|
Wages & salaries (1,470×6)
|
|
8,820
|
By
|
Gross profit b/d
|
|
34,804
|
|
To
|
Motor expenses (218×6)
|
|
1,308
|
By
|
Discount received (1,28,000×10%)
|
12,800
|
|
|
To
|
Sundry expenses (105×6)
|
|
630
|
By
|
Bulk rebate
|
|
|
|
To
|
General overhead
|
|
27,452
|
|
Tee Ltd.
|
4,100
|
|
|
To
|
Rent (1,500×2)
|
|
3,000
|
|
Dee Ltd.
|
3,800
|
7,900
|
|
To
|
Depreciation
|
600
|
|
|
|
|
|
|
|
Fixtures
|
|
|
|
|
|
|
|
|
Vehicles
|
950
|
1,550
|
|
|
|
|
|
To
|
Net Profit c/d
|
|
12,744
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
55,504
|
|
|
|
55,504
|
|
|
||
|
Tee Ltd.
|
Dee Ltd.
|
|
Rs.
|
Rs.
|
Bulk rebate
|
4,100
|
3,800
|
Rebate
rate (on M.R.P.)
|
5%
|
8%
|
Bulk
purchase
|
82,000
|
47,500
|
Basic
purchase
|
25,000
|
37,500
|
Total
purchase
|
1,07,000
|
85,000
|
|
Rs.
|
Total
purchases at R.R.P.—
|
1,92,000
|
Less : Trade discount (1/3)
|
64,000
|
Purchase
cost
|
1,28,000
|
Cash
Sales —
|
|
Amount
deposited in the bank
|
1,62,362
|
Wages
& salaries
|
8,820
|
Motor
car expenses
|
1,308
|
Sundry
expenses
|
630
|
Drawings
|
900
|
|
1,74,020
|
On 30th November l999 the balance sheet of
Colourful & Co., a firm, is as under :–
Creditors
|
|
Rs.
|
Cash/bank
|
Rs.
|
|
|
60,000
|
50,000
|
|
||
Reserves
|
|
40,000
|
Customers
|
40,00,000
|
|
Capitals:
|
|
|
Inventories
|
2,50,000
|
|
Green
|
12,00,000
|
|
Fixed assets WDV
|
2,00,000
|
|
Yellow
|
12,00,000
|
|
Investments at cost
|
|
|
Blue Ltd.
|
25,00,000
|
49,00,000
|
(market value Rs.15,00,000)
|
5,00,000
|
|
|
|
50,00,000
|
|
50,00,000
|
|
Green, Yellow and Blue Ltd. shared profit and
losses in the ratio of 1:1:2.
On 1st December 1999 Green and Yellow retired
and Blue Ltd. continued the business.
Blue Ltd. paid Rs. 18,00,000 to Green
and Rs. 18,00,000 to Yellow in full and final discharge of their claim in the
partnership. This amount was brought in by Blue Ltd. for the purpose of payment
to the retiring partners. None of the asset and liabilities are to be revalued.
You are asked to :
(a) pass accounting entries
in relation to the above in the books of the business unit.
(b) prepare the balance sheet of the
business unit after the above transactions are recorded.
Answer :
Entries in the books of the Business Unit
Date
|
|
|
Particulars
|
|
Dr. (Rs.)
|
Cr. (Rs.)
|
|
|
|
|
|
|
|
|
|
Dec. 1
|
Bank A/c
|
Dr.
|
36,00,000
|
|
|||
1999
|
To Blue Ltd.’s Capital A/c
|
|
|
36,00,000
|
|||
|
(Being capital brought in by Blue Ltd. for
payment to
|
|
|
|
|||
|
Green and Yellow.)
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
Green’s Capital A/c
|
Dr.
|
18,00,000
|
|
|||
|
Yellow‘s Capital A/c
|
Dr.
|
18,00,000
|
|
|||
|
To Bank A/c
|
|
|
36,00,000
|
|||
|
(Being capitals paid off on retirement.)
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
Blue Ltd.’s Capital A/c
|
Dr.
|
12,00,000
|
|
|||
|
To Green’s Capital A/c
|
|
|
6,00,000
|
|||
|
To Yellow’s Capital A/c
|
|
|
6,00,000
|
|||
|
(Being purchase by Blue Ltd. of shares of
goodwill,
|
|
|
|
unrecorded increase in value of assets and reserves from Green and
Yellow on their retirement.)
Balance sheet of Business Unit after retirement
of Green and Yellow (Rs.’000)
|
Liabilities
|
|
|
Assets
|
|
|
|
|
|
|
|
|
|
|
Net worth being excess of assets
|
|
|
Fixed assets W.D.V.
|
|
200
|
over
liabilities comprising of
|
|
|
Investment at cost
|
|
500
|
|
Blue
Ltd.’s capital contribution
|
4900
|
|
(Market value Rs. 15,00,000)
|
|
|
|
Reserves
|
40
|
4940
|
Current assets
|
|
|
|
Current
liabilities :
|
|
|
Inventories
|
250
|
|
|
Creditors
|
|
60
|
Customers dues
|
4000
|
|
|
|
|
|
|
Cash/bank
|
50
|
4300
|
|
|
|
5000
|
|
|
5000
|
Ashoka Ltd. was incorporated on l. l.
l999 with an authorised capital of Rs. 25 crores. The subscribers to the
memorandum and articles of association subscribed for 1000 equity shares of Rs.
10 each. The promoters and well wishers subscribed and paid for Rs. 4,99,000
equity shares of Rs. 10 each. The company took over running business of Magadha
Bros. and allotted 15,00,000 equity shares of Rs. 10 each at par. The company
made a public issue of 80,00,000 equity shares of Rs. 10 each at par, Rs. 5
being payable on application, Rs. 3 on allotment and Rs. 2 on call. Application
monies were receivable by 28.2.1999, allotment was made on 31.3.1999, allotment
moneys were due by 30.4.99, first call was made on 31.5.1999; first call was
due by 30.6.1999.
Public applied for in full. Allotment
monies were received from all members except holders of 500 shares. Call monies
were received from all members except holders of 800 shares (including those who
had not paid allotment monies).
Alter due notice, the 800 shares were
forfeited on 30.9.1999. They were reissued on 31.10.1999 at Rs. 11 per share.
Your are asked to:
(a) record all the above
transactions through the journal of Ashoka Ltd.
(b) show the presentation
in the balance sheet as on 30.11.1999 of the company.
Answer :
JOURNAL ENTRIES (in Rs.’000)
|
|
Particulars
|
|
Dr.
|
Cr.
|
|
|
|
|
|
|
|
|
Bank A/c
|
Dr.
|
10
|
|
|||
To Equity Share Capital A/c
|
|
|
10
|
|||
(Being cheques received from the subscribers to
the
|
|
|
|
|||
memorandum and articles of association in respect
of
|
|
|
|
|||
1000 equity shares no. 1 to 1000 agreed to be
taken by
|
|
|
|
|||
them)
|
|
|
|
|||
|
|
|
|
|
|
|
Bank A/c
|
Dr.
|
4990
|
|
|||
To Equity Share Capital A/c
|
|
|
4990
|
|||
(Being application money received from promoters
and
|
|
|
|
|||
well wishers)
|
|
|
|
|||
|
|
|
|
|
|
|
Equity Share Application A/c
|
Dr.
|
4990
|
|
|||
To Equity Shares Capital A/c
|
|
|
4990
|
|||
(Being allotment at par of 499000 equity shares
vide
|
|
|
|
|||
board resolution dtd. ....)
|
|
|
|
|||
|
|
|
|
|
|
|
|
Business Purchases A/c
|
Dr.
|
15000
|
|||
|
To Equity Share Capital A/c
|
|
15000
|
|||
|
(Being allotment at par of 15,00,000 equity
shares to
|
|
|
|||
|
Magadha Bros. on take over to their business vide
|
|
|
|||
|
board resolution dtd. .... )
|
|
|
|||
|
|
|
|
|
|
|
Feb. 28
|
Bank A/c
|
Dr.
|
40000
|
|||
|
To Equity Share Application A/c
|
|
40000
|
|||
|
(Being application monies at Rs. 5 per share
received
|
|
|
|||
|
from applicants for 80,00,000 equity shares as per
|
|
|
|||
|
details in the application and allotment
register.)
|
|
|
|||
|
|
|
|
|
|
|
Mar. 31
|
Equity Share Aplication A/c
|
Dr.
|
40000
|
|||
|
Equity Share Allotment A/c
|
Dr.
|
24000
|
|||
|
To Equity Share Capital A/c
|
|
64000
|
|||
|
(Being allotment of 80,00,000 equity shares and
|
|
|
|||
|
recording of allotment money due at Rs. 3 per
share
|
|
|
|||
|
vide board resolution dtd. 31.03.1999)
|
|
|
|||
|
|
|
|
|
|
|
Apr. 30
|
Bank A/c
|
Dr.
|
23998.5
|
|||
|
To Equity Share Allotment A/c
|
|
23998.5
|
|||
|
(Being allotment moneys received from members
|
|
|
|||
|
except those owning 1500 shares)
|
|
|
|||
|
|
|
|
|
|
|
May 31
|
Equity Share First Call A/c
|
Dr.
|
16000
|
|||
|
To Equity Share Capital A/c
|
|
16000
|
|||
|
(Being first call at Rs. 2 per share made from
members
|
|
|
|||
|
holding 80,00,000 equity shares vide board
resolution
|
|
|
|||
|
dtd. May, 31, 1999)
|
|
|
|||
|
|
|
|
|
||
Sept.
30 Equity Share Capital A/c
|
Dr.
|
8.0
|
||||
|
To Equity Share Allotment A/c
|
|
1.5
|
|||
|
To Equity Share First call A/c
|
|
1.6
|
|||
|
To Forfeited Shares A/c
|
|
4.9
|
|||
|
(Being forfeiture of 800 shares for nonpayment of
|
|
|
|||
|
allotment & call monies as per details given
: 500 shares
|
|
|
for nonpayment of allotment, call 300 shares for nonpayment of call
vide res. dtd. 30.9.99)
Oct. 31
|
Bank A/c
|
Dr.
|
8.8
|
|
Forfeited Shares A/c
|
Dr.
|
4.9
|
|
To Equity Share Capital A/c
|
|
8.0
|
|
To Capital Reserve A/c
|
|
5.7
|
(Being allotment on reissue of 800 equity shares
no. ...
on receipt of Rs. 11 per share, vide board resolution dated
dt.31.10. 1999)
Extracts from Balance Sheet as at
30.11.1999 (Rs. in crores)
Share Capital :
|
|
|
Authorised
|
25.00
|
|
Issued and subscribed :
|
|
|
For cash : 85,00,000 equity shares of Rs. 10
each fully paid
|
8.50
|
|
For consideration other than cash :
|
|
|
15,00,000 equity shares of Rs. 10 each fully
|
|
|
paid on purchase of business
|
1.50
|
10.00
|
Reserves and surplus :
|
|
|
Capital reserve (Rs. 5,700)
|
|
0.00
|
|
|
|
0 comments:
Post a Comment