0 ratings0% found this document useful (0 votes) 159 views15 pagesAnswer Key - Model 1
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content,
claim it here.
Available Formats
Download as PDF or read online on Scribd
An Aid to Accountancy = case Ry
PartA
1. © 10:5:6
Working Note:
Sacrificing Ratio of Shiv and Mohan = €8,000:% 400000 2:1
2.2.4
Shiv Saciice = 5*5=55
zi
UG MRR 95 7)
[New Profit Share = Old Profit Shae - Sacrificed Profit Share
2. (@) Both Assertion (A) and Reason (R) are correct, and Reason (R) is the correct
explanation of Assertion (A).
3. ( © 400
Forfeited amount per share is & 8.
= Maximum discount on reissue of forfeited shares is @ 8 per share.
; Minimum amount received on 200 reissued forfeited shares is € 400 (200 x % 2).
Note:
Reissue price cannot be less than the amount unpaid on frfelted shares.
Or
@ Number of Debentures Allotted = 420 x 10,000/14,000 = 300
Application Money Received = 420 x % 20 = 8,400
Application Money Adjusted towards 9% Debentures = 300 x % 20 = % 6,000
Balance Application Money adjusted against Allotment Money 8,400 —7 6,000
2,400.
4. (©) 790,000
Working Note:
Loss on Revaluation =%750 x g = 32,500
Book Value of Investments =
Less: Investment Fluctuation Reserve 7500
Loss on Revaluation 2,500
(Market Value of Investment.
Or
@ Dr. Interest on Mohan's Loan Account and Cr. Mohan’s Loan Account by € 5,000.
Scanned with CamScannerModel Test Papers Mas
5. (a) Debited to Partners’ Capital Accounts in Old Profit-sharing Ratio.
6 (2 % 7.50000.
Working Note: Amount payable by issue of 9% Debentures = €9,60,000 - 25% of ¥9.60,000= 87.20.00
No.of Debentures to be tssued =
‘9% Debentures Account is credited by = 7.500 x © 100 = € 7,50,000,
Or
(@ Capital Reserve is to be credited with & 20,000.
Excess of Net Assets (i.e., Assets — Liabilities) acquired over purchase consideration
should be credited to Capital Reserve.
% 2,90,000 & 3,00,000 - & 10,000) — % 2,70,000 (Debentures) = F 20,000.
. (6) Both Assertion (A) and Reason (R) are correct but Reason (R) is not the correct
explanation of Assertion (A). Assertion (A) explains how share capital will be
shown when Reserve Capital is decided. Reason (R) explains when Reserve Capital
can be called.
8. (6) & 16,000 and % 8,000.
Note: Mohan’s share of goodwill = 2/5 x % 60,000 = % 24,000
Itis paid by Ram and Sohan in their Gaining Ratio, Le, 2: 1.
). () © 36,000
Working Note:
Puneet's Commission = 44,000, which is 10% of Net Profit
Commission Payable to Rajesh is 10% on Net Profit after charging all commissions
~+ Rajeshis Commission = @ 440,000~¥ 44000) x 12 = ¥ 36000,
10. (a) € 1,80,000
Working Note: Puneet and Rajesh are equal partners.
Divisible Profit = % 4,40,000 ~ & 44,000 ~% 36,000 = € 3,60,000
Share of Profit of Puneet = € 3.60000 2 = 1.80000,
11. (© (5 Gi) and Git)
12, (®)
Star Ltd.
‘To Share Capital A/c (3,607 x 100)
To Securities Premium A/c (3,607 x 10)
To Bank A/c (Note)
Note:
No.of shares tobe issued = ©
Shares issued 3,607, Le. & 3,60,700
Securities Premium 3,607 (3,607 x ® 10) = & 36,070 x
Payment by cheque = 20% of & 4,96,000 = 99,200
Fraction Amount = (® 4,96,000 ~ 8 3,60,700-% 36,070-% 99,200) = __30
Paid by Cheque 99,230
Scanned with CamScannerM16 ae,
13. (d) 800 shares.
Working Note:
‘Amount foreited per share .
Less: Discount on Reissue per share
Gain on Reissue of per share
13,200_
No.of Shares Reissued = —=7— = 600 shares
14. (©) © 6,000 per quarter.
Working Note:
Let Total Drawings =
Interest on Drawings = Total Drawings x
Rate of interest 45
100 2
10
1900 = 3x
45x = 8900x120
_ £108,000
“45
224,000
4
*average Period = 258 4smonths
® =%24,000
Drawings of Tarang per quarter = = 6,000 per quarter
15. (d) % 30,000
Working Note:
Total Capital ofthe New Firm = AUhssed CaptalofOldPartners Aand 6)
‘Share of Profit of OldPartners
= SORE E1,20,000
34
25
CsCapital = %1,20,000%- = 30,000.
Or
(©) Varun—% 3,750; Amit—% 1,125; Kesav—Nil.
Working Note:
Interest on Drawings = Total Drawings x ‘reais, Average Peres —
10 75
Interest on Varuns Drawings = €60,000x20.<22 = 3,750
na re 00" 72
10,6.
100 12
Keshav withdrew % 30,000 from his Capital Account so there is no interest on drawings.
Interest on Amit's Drawings = €22,500x: 1125
16, (€) €1,50,000 (Loss)
Working Note:
Other Assets on the Date of Dissolution = Creditors + Capital - Bank Balance
'3,20,000 + € 4,80,000 - € 50,000 = % 7,50,000
Loss on Realisation Account = % 7,50,000 - % 6,00,000 = 1,50,000 (Loss).
Scanned with CamScannerModel Test Papers M17
11. JOURNAL
Date Particulars Lp] OR | oO
‘ails Capital Alc Dr. 3,900
Cis Capital Alc Dr. 3300
To Bhavya’ Capital Alc 7,200
(Ghavya’s share of goodwill adjusted in the Capital Accounts of gaining
partners intheir gaining ratio of 13:11)
Calculation of Gaining Ratio:
Gain of a Partner = New Profit Share — Old Profit Share
a qn 54 45-32 _13
dil’s Gain = 2-4 = o
Adil’s Gain 85 72 72
Oris's Gain = 8-2 . 27-16 11
89 72 72
«pipe 13,1
i tio= 2: Ee i
Gaining Ratio= 75 : 75 or 13:11
Working Note:
Criss gain for ++ = %3,300
24
Aditsgainfor 32 = £3,300 243 = 23,900
Bhavya's Share of Goodwill = % 3,300 +8 3,900 =% 7,200
18. JOURNAL
Date _| Particulars ur] o@ | c®
Xs Current A/c (Dr. 29,120
Zs Current A/c Dr. 240
To Y's Current A/c 29,360
(Adjusting entry passed for rectification of errors)
Working Note: ADJUSTMENT TABLE
Particulars x Y z. Total
z z z
1. Interest on Capital already credited @ 10% 10,000 8,000 6,000 24,000
IL Amount that should have been credited by way of:
Interest on Capital 8,000 6,400 4,800 19,200
Share of Profit (© 24,000 - & 19,200) 3:1:1 2,880 960 960 4800
Salary Credited to Xinstead of ¥, now rectified (30,000) 30,000 en =
(19,120) 37,360 5,760 24,000
IM. Difference (1 I) 29,20] 29360 240)
De |oveere| 00
Scanned with CamScannerM.18
Or
Date _| Particulars KM | cm
2023
April 1] PsCapital Alc Dr. 60,000
Q's Capital Ac Dr 60,000
Rs Capital Ne Dt 60,000
To Profit & Los Adjustment Alc 1200
{share of profit wrongly credited to partners equally before allowing
interest on capital and remuneration of partners)
Profit & Loss Adjustment A/c Or. 36,000
To R’sCapital A/c 6.0
(Remuneration credited to R’s Capital Account)
Profit & Loss Adjustment A/c 30,000
To P’sCapital Ac 15,0 |
To OsCapital Vc 75%
To R’sCapital Ale 7509
(terest on capitals @ 5% pa. cecited to Partners Capt Accounts)
Profit & Loss Adjustment Alc De 1.14000
To P's Capital A/c 45600
To O'sCapital Ae 4500
To A's Capital A/c 2m
(Divisible profit after allowing interest on capitals and remuneration
credited to Capital Accounts of tespctive prtnersintheratloof2:2:1)
19. in the Books of Sunrise Ltd. .
JOURNAL
Date _| Particulars tr] o.@ | am
‘Sundry Assets A/c Dr. 25,00,000
Goodwill Ac (Balance Figure) De 1150000
To Sundry Liabilities Alc 42500
To Venus td. - 223500
(Assets and ibis taken over from Venus td)
Venus Ltd. De 22,25,000
Loss on Issue of Debentures A/c (20,000 x & 10) Dr +2,00,000
‘To 9% Debentures A/c 20,00,000
To Securities Premium A/c (20,000 x5) 100,000
To Premium on Redemption of Debentures A (20000 x? 10) 200,000
To Bank Ac 125000
(Purchase consideration discharged by sue o 9% Debentures and cheque)
Note:
Calculation of Purchase Consideration: z
Debentures Issued (20,000 x 105) = 2100000
Payment by Cheque = 125,000
Purchase Consideration 75000
Scanned with CamScannerM19
Model Test Papers
Or
‘SHARE FORFEITURE ACCOUNT
Oe
‘Particulars 2
To “Share Capital Ac(1,500x€ 2)
‘To Capital Reserve A/c (1,500 x % 2)
Jo Capital Reserve Alc (500 x 8 4)
Jo Balance cd (500x2 4)
20. Calculation of Adjusted Profits:
Year ‘Adjusted Profit ©
2019-20 11,42,500 = 7,500 + 5,000), 140,000
2020-21 1,85,000 185,000
2021-22 [2,30,000 - 7,500) 222,500
202-23 12,90,000 + 45,000] 3,35,000
682,500
z
Goodwill = Average Profit x No. of Years Purchase
= 2,20,625 x 2= F 4,41,250
a.
Shyam’s Share of Goodwill = 4,41,250 x 5 = 88,250.
JOURNAL
Date | Particulars LF] o&®@ | ae
Shams Current Ae Dr. 88,250
To Omi Capital Ac (% 88,250 3/5) 52,950
To Shiv’ Capital A/c 88,250 x2/5) 35,300
(Goodwill adjusted on Shyams admission)
21. BALANCE SHEET OF JANTA LTD.as at
Particulars
1. EQUITY AND LIABILITIES
1. Shareholders’ Funds
Note No. | Current Year @)
(a) Share Capital 1 8,78,000
Note to Accounts
Particulars z
1. Share Capital
Authorised Capital
72,00,000 Equity Shares of % 10 each 20,00,000
Issued Capital
1,00,000 Equity Shares of ® 10 each
‘Subscribed Capital
‘Subscribed and Fully Paid
{84000 Equity Shares of € 10 each 8,40,000
‘Subscribed but Not Fully Paid
4000 equity shares of € 10 each
Less: Calls-in-Arreats (4,000 x % 2) 32,000
Forfeited Shares A/c
2000 Equity Shares @ %3 each 6,000
178,000
Scanned with CamScanner4
ia An Aid to Accountancy CBSE y,
&. REALISATION ACCOUNT
Particulars
‘To Sundry Debtors Alc £65,000 | By Provision for Doubtful Debts A/c
To Goodwil A’ 0,000 | By Sundry Creditors Ac
To Furniture Alc 1,00,000 | By Employees’ Provident Fund A/c
To Building Alc +380,000 | By Bank Loan Mc
To Susais Capital Ac Reason Expenses) 2,000 | By Geeta Capital Ac (Goodwill
To Bank A‘ (Creditors) 50,000
‘To Bank A/c (Bank Loan + Interest) 60,000 | By Bank Ac:
‘To Bank A‘c(Employees'Provident Fund) 5000] Debtors
Furniture
Susan Capital Ne
Geeta’ Capital Ac
Rashi’s Capital A/c
Note:
23, JOURNAL
Date _| Particulars
By Loss transfered to:
By Rashi Capital Ae (Building)
{ealised value of furniture (Tangible Asset) is not given. Hence, itis realised at its book value.
Bank Ae
To Equity Shares Application Al (140,000 x 14)
(Application money on 1,40,000 Equity Shares @ & 15 per share and
15,000, 7% Preference Shares @ € 100 per share)
Equity Shares Application Ac
To Equity Share Capital Ae
To Securities Premium A/c
(Shares allotted and amount transferred to Share Capital Account and
Securities Premium Account)
Dr,
To 7% Preference Shares Application and Allotment A/c (15,000 x 100)
7% Preference Shares Application and Allotment A/c
To Bank Alc
‘Application Money on 7% Preference Shares refunded as minimum
subscription isnot received)
=Dr.
Equity Shares Allotment Ale
To Equity Share Capital A/c
{Allotment money due on equity shares @ & 10 per share)
Bank Alc
Calls-in-Arrears A/c
To Equity Shares Allotment A/c
{Shares allotment money received except on 10,000 Equity Shares)
Equity Share Capital Ac
To Calls-in-Arrears A/c
To Shares Forfeited Ate
Dr.
=Dr.
-De
{10,000 Equity Shares of Param forfeited for non-payment of allotment money)
Scanned with CamScannerModel Test Dapers Mat
Bank A 15000
To. Laqulty hare Capital Ae
To Secutities Premium Ac
(5,000 & Shares reissued @ C15 per share ay 810 paid-up)
‘Shares Fovtested A/c be
To Capital Reserve A/c
‘Amount forfeited on reissued! shares transferred to Capital Reserve)
0.000
78000,
$0000
‘Shares Application Ae ‘
‘To Share Capital A/c (1,00,000 x 8 3) 300,000
To Shares Allotment A/c (80,000 x 82) 1,60,000
To Bank A/c (20,000x 3) 60,000 +
140,000
‘Shares Allotment A/C “or 2,00,000
(Allotment money due)
Bank A/c (® 200,000 = 1,60,000)
To Shares Allotment Ac 40,000
{Allotment money received)
Shares First and Final Call A‘c 500,000
To Share Capital A/c 500,000
(First and Final call money due)
Bank Ale Dr. 3,58,200
alls in-Advance Ac Dr. 140,000
Callsin-Arrears A/c Dr 11800
To Shares First and Final Call A/c 5,00,000
(First and Final call money received except on 600 shares and
Callsin-Advance adjusted)
‘Share Capital A/c =D. 6,000
To Forfeited Shares A/c 4200
To Callsin-Arrears Ale 1,800
(600 shares forfeited for non-payment of call money)
Bank A/c (600 x % 9) De 5,400
Forfeited Shares A/c (600 x 1) Dr 600
To Share Capital A/c 6,000
(600 forfeited shares reissued @ € 9 per share as fully pald-up)
Forfeited Shares A/c (% 4,200 - € 600) De 3600
To Capital Reserve Alc 3,600
{Gain on reissue transferred to Capital Reserve)
Scanned with CamScannerM22 ss
Working Notes:
1. Statement showing the Adjustment of Application Money Received
Taregoy | shares Shares] Application’ adjustment of APE in ay
Nlotted | Money Late ati] ‘
Applied
Received | Capital } Allotment | Advance
= 20,000 0 60,000 0 0 0
' 40,000 20000 | 1,20,000 60,000 40,000 20,000
0 20,000 20,000 60,000 60,000
om
ul 1,40,000, 60,000 420,000. 1,80,000_ 1,20,000_ 1,20,000_ a
,
Total 2,20,000 | 1,00,000 | 6,60,000 | 3,00,000_| 1,60,000_|_1,40,000 60,000
Se
40,000
i applied by Defaulter=
2. Total No.of Shares applied by Defaulter= -—
3, Calculation of Call Money due but not received
‘Application Money received from defaulting shareholder (1,400 x & 3) Ae
x600 = 1,400 shares.
Less: Application Money adjusted (600 x 83) Lay)
Excess Application Money ai
Less: Excess Application Money adjusted on allotment (600 x 2) 1.20)
Excess Application Money adjusted on Fist and Final Call Ta
Less: Fistand Final Cll Money due (600 x %5) 30
‘Amount due but not received on Fist and Final Call 3,000—& 1,200) a)
4, Calculation of Call Money received later on: eta
Total all Money due 5:00.00)
Less: Surplus Application Money adjusted ‘a0n00
Not received from Defaulter, 1,800 141200
Call money received 358,200
24. JOURNAL
Date | Particulars tie] om | cw!
=
April 1} Bank Ale Dr ‘noo
To Neclams Capital Ac 30000
To Premium for Goodwill A/c (8 50,000 x 1/5) =
(Capital and Premium for Goodwill ‘brought by Neelam)
Premium for Goodwill A/C Dr. rane
To Usha’s Capital A/c 6000
To Asha’s Capital A/c 4000
(Premium for goodwill credited to the Capital Accounts of Usha & ‘Asha
in the sacrificing ratio 3 :2) (WN 1)
Neelam’ Capital A/c Dr. 3,600
‘To Usha's Capital A/c 2180
To Asha’ Capital A/c 140
{Neelam share in General Reserve adjusted) (WN 2)
Revaluation A/c Dr, 12,400
To Stock Ne 3.000
To Patents Alc 7400
To Claim for Damages A/c 2.000
{Decrease in value of asets and increase in bility recorded)
Scanned with CamScanner1 Neclarts share of Goode = 250.006 «5 = 002.001 ceded ata ant that er eorfurgumn 2 >
1 Fer Riustment Gerard feserve
(De Neclarn’s Capital Account € 3500 fie. 18.000 VS
Gr Ushats Capital Account & 2 160 fie. @ 3600 « 35;
_Asha’s Capital Account € 1440 ie 03400 x 25,
Scanned with CamScannerM24 An Aid to ‘Accountancy ~CBsr,
fi KAVYA'S LOAN ACCOUNT
2 ee
% [Date | Particulars
Date Particulars
202 2 |
March 31 | To Balance cd 6,20,000 | March 31 | By Kavya's Capital A/c
2023 2022
March 31 | To Bank A/c (3, 000 + ¥ 62,000) | 3,72,000 | April 1 | By Balance b/d
‘March 31 | To Balance c/d 3,10,000 | 2023
‘March 31 | By Interest A/c
682,000
2024 2023
March 31 | To Bank A/c 341,000] April 1 | By Balance b/d
2024
March 31 | By Interest A/c
L.
25. Riya’s dues to be transferred to her Executor’s Account:
=F 2,00,000 (Capital) + % 10,000 (Interest) + % 30,000 (Share of Profit)
+ % 80,000 (Share. of Goodwill) — & 20,000 (Loan) = 3,00,000.
Dn RIVA’S EXECUTOR’S ACCOUNT
Date Particulars zt Date Particulars
2021 2020
‘Mar. 31| To Balance c/d 322,500 | June 30 | By Riya’s Capital A/c
2021
March 31 | By Interest A/c
{€ 3,00,000 x 10/100 x 9/12)
3.22500
2021 2021
June 30) To Bank A/c (Ist instalment) 130,000 | April 1 | By Balance bid
1,00,000+ 822,500 +87,500) June 30} By Interest A/c
2022 (© 3,00,000 x 10/100 x 3/12)
March 31 | To Balance c/d 2.15,000 | 2022
March 31 | By Interest A/c
(© 200,000 x 10/100 x 9/12)
345,000
2022 p20
June 30} To Bank A/c tind Instalment) 1,20,000 | April 1 | By Balance b/d
® 1,00,000 + 15,000 + 85,000), June 30 | By Interest A/c
2023 (% 2,00,000 x 10/100 x 3/12)
March 31 | To Balance cfd
By Interest A/c
1,00,000 x 10/100 x 9/12)
2023
June 30] To Bank Ac (rd instalment) By Balance b/d
By Interest A/c
{® 1,00,000 x 10/100 x 3/12)
dis
Scanned with CamScannerModel Test Papers M25
26. JOURNAL
a ee
Date _| Particulars re
———————E eee
2022
july 1) Bank Arc 10,40,000
To Debentures Application and Allotment A/c 10,40,000
(Application money received)
Debentures Application & Allotment Ac Br] | 10,40,000
Loss on Issue of Debentures A/c Dr, 1,50,000
To 9% Debentures A/c 10,00,000
40,000
To Premium on Redemption of Debentures A/c 1,50,000
(issue of 9% Debentures of € 100 each at a premium of 49% redeemable at
premium of 15 per debenture)
23
ine 31 Interest on Debentures A/c (% 10,00,000 x 9/100 x 9/12) Dt 67,500
To Debentureholders' A/c 67,500
(interest due for 9 months)
Debentureholders’ A/c Dr 67,500
To Bank Ale 67,500
(Payment of interest)
Statement of Profit & Loss (Finance Cost) Dr 67,500
To Interest on Debentures A/c 67,500
(Transfer of Debenture interest)
‘Securities Premium A/c (X 60,000 + % 40,000) ~Dr 1,00,000
Statement of Profit & Loss (Finance Cost) Dr 0,000
To Loss on issue of Debentures A/c 1,50,000
(Loss on ssue of debentures written off)
De LOSS ON ISSUE OF DEBENTURES ACCOUNT o
Date | Particulars .
2022
July
Particulars cae
To Premium on Redemption of
Debentures A/c
By Securities Premium Ale 100,000
By Statement of Profit & Loss
PartB
27. (c) To determine operating Efficiency
Or
Revenue from Operations — Cost of Revenue from Operations
(d) Operating Profi
28. (a) Purchase of Stock-in-Trade 8 50,000.
Reason: 1. Cost of Revenue from Operations will not change due to increase in
Purchase & Closing Inventory.
2. Average inventory will increase due to increase in Closing Inventory.
Scanned with CamScannerM26 An Aid to Accountancy CBSE x,
29. (b) Both Assertion (A) and Reason (R) are correct, but Reason (R) is not the Orr,
explanation of Assertion (A).
Or
(d) Short-term Borrowings.
30. (d) % 85,000.
Working Note:
Particulars t
Proceeds from issue of Equity Shares %4,00,000 -®3,00,000) 0.0,
Receipt of Securities Premium 100m
Proceeds from issue of 10% Debentures (¢4,00,000 - &3,00,000) ion,
Redemption of Preference Shares (%1,50,000 -& 1,00,000) (5000,
Interest on Debentures ® 300,000 x 10/100) Gog
Dividend on Equity Shares (Boney |
Dividend on Preference Shares (15200)
‘Cash Flow from Financing Activities ay
|
31.
S.No. | an ‘Major Head ‘Sub-head
@)_| Cheque and Bank Dratin Hand ‘Current Assets ‘Gash & Cash Equivalents
(i)_| Lean repayable on Demand Current Lables ‘Short term Borrowings
(ii) _| Provision for Retirement Benefits Non-current Liabilities | Long-term Provision
()_| Securities Premium Shareholders Funds _| Reserves and Surplus
7) _| Gopital Advances Non-curent Assets __| Long-term Loans and Advances
(vi _ | Sharesin sted Companies ‘Non-Gurrent Assets __| Non-Current Investments
32. (a) Closing Inventory =% 50,000 x 2 =%1,00,000
Opening Inventory + Closing Inventory
Average Inventory = 2
aS BeOS 1,00,000 _ ¢ 75,990
Cost of Revenue from Operations
‘Average Inventory
Cost of Revenue from Operations
775,000
Cost of Revenue from Operations = & 75,000 x 4 =% 3,00,000
Let Revenue from Operations = 100, Gross Profit = % 20
Cost =% 100 %20=% 80
When Cost is % 80 then Revenue from Operations = % 100
Inventory Turnover Ratio =
When Cost is % 3,00,000 then Revenue from Operations = 3,00,000 2
=%3,75,000.
Scanned with CamScannerModel Test Papers M27
{b) Let Cost =& 100, Gross Profit = % 25
Revenue from Operations = % 100+ % 125
If Revenue from Operations € 125, Cost = % 100
If Revenue from Operations T 4,00,000, Cast = 2 4,00,000 x
Gross Profit = % 3.20,000 x i00> 80,000
Gross Profit
oo Prebtt Ratie = = Prt
Grees Prefs Ratio = a. tras Operas
33. (COMPARATIVE STATEMENT OF PROFIT & LOSS
for the years ended 31st March, 2022 and 2023
IL Revenue from Operations (Note)
2 Epeses
(@ Cost of Materials Consumed
(@) Other Expenses
‘Total Expenses
i Profit before Tax|
Tes
\ Profit after Tax (i-1V)
Note:
Particulars RUN-W 2022-23
@ Revenue from Operations, T2pg.000x 2DNN=Tacae0 | T24n000% 300I00= 77.2000
(@ Other Expenses FZ x 107100=T 2AM 29.000 x BID = TARO
Or
=] a Pe
aa BisMarh | sist March]
an AB a
25,00.000
[mma] asm] 0 |
3.00000) eacco] 15.00
| rwcacoo] r2ca00] saco |
| ‘o|_‘sneo|_se_|
400,000) 520,000] 20.00
[__ccano] 780000] 3000]
Profit before Tax (I~ tt)
less TREO
N, ProfitafterTax
Scanned with CamScannerM2s An Aid to Accountancy ~CRSE Xp
34. (CASHFLOW FROM OPERATING ACTIVITES.
Net Proc nen) bet Tan ond Extracectinary ems WON 1)
Add Degreciation on Machinery (@ 1.44008 - (68,000
trteres on Debertures ® 140008 » 10702 tng |
Operating Prof bee Wortong Carta Cues
Mat Once Comet Aes:
Avert (7 87,000 - 73.5400)
Less Decene © Comet abies:
‘Trade Payables (% 62,000 -8 15.000)
Cath Generated bom Operators
Less Income Tax Ped
‘Cash Used in Operating Activities
Working Notes:
1. Calculation of Net Profit before Tax and Extraordinary tems: z
‘Closing Balance of Surplus ie, Balance in Statement of Profit & Loss 75,000
Less: Opening Balance of Surplus, ie, Balance in Statement of Profit & Loss 60,000)
@a5,005,
‘Add: Provision for Tax (WN 2) 74,000
Profi/{Loss) before Tax and Extraordinary tems Br,005,
2. Or. PROVISION FORTAX ACCOUNT G
[was
To Bank A/c (Tax Paid)
To Balance cid
By Statement of Profit & Loss
{Baance Figure) Provision Made)
Scanned with CamScanner