(Paper) Accounts Class - XII  Sample paper - 1999 (Set - 3) - SOLVED

Disclaimer: This website is NOT associated with CBSE, for official website of CBSE visit - www.cbse.gov.in

Accounts Class - XII 
Sample Paper - 1999 (Part - 3)
(Solved)


Part A

Q1) List any two items appearing on the credit side of a partner's capital account, when capitals are fluctuating.  (Marks 2)
Ans1)
  (i) Interest on capital of the partner.
(ii) Partner's salary.

 

Q2) (a) A and B are partners in a firm sharing profits in the ratio of 3 : 2. They had advanced to the firm a sum of Rs. 30,000/- as a loan in their profit sharing ratio on July 1st, 1998. The partnership deed is silent on the question of interest on loan from partners. Compute the interest payable by the firm to the partners, assuming the firm closes its books on December 31st.
(Marks 3)
Ans. 2)
(a) According to the provisions of the Indian Partnership Act, 1932, interest @ 6% p.a. is payable to the partners on the amount of loan advanced by them to the firm.
A's loan = 30000 x 3/5 = 18000
B's loan = 30000 x 2/5 = 12000
Interest on A's loan = 18000 x 6/100 x 6/12 = 540
Interest on B's loan = 12000 x 6/100 x 6/12 = 360
Total Interest payable by firm to partners = 540 + 360 = Rs. 900


Q2) (b) A, B and C are partners sharing profits in the ratio of 5 : 4 : 1. C is given a guarantee that his share of profits in any given year would be Rs. 5000/-. Deficiency, if any, would be borne by A and B equally. The profits for the year 1998 amounted to Rs. 40000/-. Pass necessary entries in the books of the firm.  (Marks 3)

Ans. 2) (b) Working Notes :
C's share in profit = 1/10 x 40000 = 40000
C's guarantee = 5000
C's deficiency = 5000 - 4000 = 1000
The deficiency is to be borne equally by A and B.
A's share of profit = 5/10 x 40000 = 20000
Less : C's guarantee 500
A' profit = 19500
B's share of profit = 4/10 x 40000 = 16000
Less: C's guarantee 500
B's profit = 15500
Thus, the entry is
:

 

Journal

Date Particulars LF Amt. (Dr.) Amt. (Cr.)
  Profit and Loss A/C Dr.
   To Pand L Appropriation A/C
(Being the transfer of profits to Pand L Appropriation A/C)

Pand L Appropriation A/C Dr.
  To A's Capital A/C
  To B's Capital A/C
  To C's Capital A/C
(Being profits distributed among the partners)

A's Capital A/C Dr.
B's Capital A/C Dr.
  To C's Capital A/C
(Being the deficiency of C's guarantee met by A and B)
  40000




40000






500
500

40000




20000
16000
4000





1000

 

Q3) On April 1st, 1998 an existing firm had assets of Rs. 75,000/- including cash of Rs. 5,000/-. The partner's capital account showed a balance of Rs. 60,000/- and reserve constituted the rest. If the normal rate of return is 10% and the goodwill of the firm is valued at Rs. 24,000/- at 4 year purchase of super profits, find the average profits of the firm.  (Marks 3)
Ans3)
Goodwill = super profits x 4 year purchase
24000 = super profits x 4
Super profits = 6000
Normal profits = Capital employed x Normal rate of return
Capital employed = Partner's capital + Reserve
= 60000 + 15000
= 75000
Net profit = 75000 x 10/100
= 7500
Super profits = Average profits - Normal profits
6000 = Average profits - 7500
Average profit = Rs. 13,500

 

Q4) As a director of a company you had invited applications for 30,000 equity shares of Rs. 10/- each at a premium of Rs. 2/- each. The total application money received at Rs. 2/- per share was Rs. 72,000/-. Name the kind of subscription. List the three alternatives for allotting these shares.  (Marks 3)
Ans4) 
This is a case of over-subscription as the number of share applied (36000 in this case) is more than the number of shares offered by the company. (30000 for this case)
The alternatives for allotting these shares :
(i) Allot shares on pro-rata basis to all the applicants.
(ii) Not to allot any share to some applicants full allotment may be made to some other applicants and pro-rata allotment may be made to the rest.
(iii) May not allot any share to some applicants make pro-rata allotment to other applicants.

 

Q5) A limited company has issued Rs. 1,00,000/- 9% debentures at a discount of 6%. These debentures are to be redeemed equally, spread over 5 annual installments. Show discount on issue of debentures A/C for five years.  (Marks 5)
Ans5)
Discount on issue of debentures = 6/100 x 100000 = 6000
Amount of discount to be written off each year:


Year Amt. outstanding Ratio Discount to be written off
1 100000 5 5/15 x 6000 = 2000
2 80000 4 10/15 x 6000 = 1600
3 60000  3 9/15 x 6000 = 1200
4 40000  2 7/15 x 6000 = 800
5 20000  1  4/15 x 6000 = 400
    15  

 

Discount on Issue of Debentures A/C

Date Particulars Amt. Date Particulars Amt.
Ist yr


IInd yr


IIIrd yr


IVth yr


Vth yr
To Debenture A/C


To balance b/d


To balance b/d


To balance b/d


To balance b/d
6000

6000
4000

       
2400

       
1200

     
400
Ist yr


IInd yr


IIIrd yr


IVth yr


Vth yr
By P/L A/C
By balance c/d

By P/L A/C
By balance c/d

By P/L A/C
By balance c/d

By P/L A/C
By balance c/d

By P/L A/C
2000
4000
6000
1600
2400

1200
1200

800
400

400

 

Q6) A, B and C were partners in a firm. On 1.1.98 their capitals stood at Rs. 50,000/-, Rs. 25,000/- and Rs. 25,000/- respectively. As per the provisions of the partnership deed:
(a) C was entitled for a salary of Rs. 1,500/- pm.
(b) Partners were entitled to interest on capital at 5% pa.
(c) Profits were to be shared in the ratio of capitals.
The net profit for the year 1998 of Rs. 45,000/- was divided equally without providing for the above terms.
Pass an adjustment entry to rectify the above errors.   (Marks 4)


Ans6)
 Working Notes :

P/L Appropriation A/C

To C's capital A/C
   (Salary)
To A's capital A/C
   (Interest on Capital)
To B's capital A/C
   (Interest on Capital)
To C's capital A/C
   (Interest on Capital)
To Pft tfd to
   A's capital A/C
   B's capital A/C
   C's capital A/C

18000

2500

1250

1250

11000
5500
5500
45000
By Profits
45000











45000
 

Statement 

 
 
A
B
C

Salary
Interest on capital)
Profit (2 : 1 : 1)
(Amt. to be credited)
(Amt. wrongly credited)
Net Effect


2500
11000
13500
15000
1500 (Dr.)

1250
5500
6750
15000
8250 (Dr.)
18000
1250
5500
24750
15000
9750 (Cr.)
 

 

Thus, the adjustment entry is,

Journal

Date
Particulars
LF
Amt. (Dr.)
Amt. (Cr.)
  A's Capital A/C.
B's Capital A/C
    To C's Capital A/C
(Being adjustment of profits as per the terms of deed)
  1500
8250


9750

 


Q7) A company offered 10,000 shares of Rs. 10/- each payable as Rs. 2/- on application, Rs. 3/- on allotment, Rs. 3/- on first call and Rs. 2/- on final call.
The public applied for 15,000 shares. The shares were allotted on pro-rata basis to the applicants of 12,000 shares. All shareholders paid the allotted money excepting one shareholder who was allotted 200 shares. These shares were forfeited. The first call was made thereafter. The forfeited shares were re-issued @ Rs. 9 per share Rs. 8/- paid up. The final call was not yet made.
You are required to prepare the cash book and pass journal entries.


Ans7)
Working notes :
10000 x 10 (2, 3, 3, 2)
 Applied for           Allotted
   12000 
     3000   Pro rata   10000
   15000                  10000

Share allotted = 200
Applied for = 12000/10000 x 200 = 240
...Amount paid by allottee = 240 x 2 = 480
Due = 200 x 2 = 400
Surplus paid   = 80
Due on allotment = 200 x 3       = 600
Less: Amount received in advance   =  80
                           Not received = 520

Amount due on allotment = 10000 x 3 = 30000
Less : Received in advance =  4000
Less : Not received from pro-rata allottee =  520
Amount received. on allotment = 25480

 

Journal

Date
Particulars
LF
Amt. (Dr.)
Amt. (Cr.)
  Share Application A/C ........................ Dr
    To Share Capital A/C
    To share Allotment A/C
(Being share application money transferred to share capital and Share allotment A/C)

Share Allotment A/C ........................Dr
    To Share Capital A/C
(Being amount due on allotment on 10000 shares @ 3 per share made due)

Share Capital A/C ........................Dr
    To Share forfeited A/C
    To Share Allotment A/C
(Being 200 shares forfeited for non payment of allotment money)

Share first call A/C ........................Dr
    To Share Capital A/C
(Being share first call money on 9800 shares @ 3/share made due)

Share forfeited A/C ........................Dr
    To Capital Reserve
(Being the amount of share forfeited transferred to capital Reserve)
  24000






30000




1000





29400




480

20000
4000





30000




480
520




29400




480

 

Cash Book
(Bank column only)

 
Receipt

Payments

Particulars Amt. Particulars Amt.
To Share Application A/C
To Share Allotment A/C
To Share First call A/C
To Share Capital A/C
To Share Premium A/C
30000
25480
29400
1600
200
By Share App A/C
By balance c/d
6000
80680
  86680   86680
 



OR



On 1.1.95 a company issued 10,000 9% debentures of Rs 100/- each at a discount of 5%. The terms of issue provide for redemption of Rs. 1,00,000/- worth Debentures every year commencing from the end of 1996 either by purchasing in the open market or by draw of lots at the company's option. The company also wrote off Rs. 10,000/- during the year 1995 and 1996 from the Debentures Discount Account. During the year 1996 the company purchased 400 debentures @ Rs. 95/- and 500 Debentures @ Rs. 96/- for cancellation. Journalise these transactions and also show how you would deal with the profits on redemption of debentures.  (Marks 10)
Ans. Working notes :
Debentures purchased by company
= 400 x 95 = 38000
Actual cost = 400 x 100 = 40000
Profit on redeemed of debentures = 2000
Similarly, 500 x 96 = 48000
Cost 500 x 100 = 50000
Profit = 2000

 

Journal

Date
Particulars
LF
Amt. (Dr.)
Amt. (Cr.)
 1.1.95





31.12.95




31.12.96





31.12.96





31.12.96




31.12.96




31.12.96
Bank A/C  ....................................Dr
Discount on issue of debenture A/C Dr
    To 9% Debenture
(Being issue of 10000, 9% Debentures of 100 each at 5% discount)

P&L A/C........................ Dr
    To Discount on issue of debenture A/C (Being the amount of discount on issue of debentures written off)

9% Debentures A/C........................ Dr
    To Bank A/C
    To profit on redemption of debenture A/C
(Being the redemption of 400 debentures of 100 each @ 95 per debenture)

9% Debentures A/C........................ Dr
    To Bank A/C
    To profit on redemption of debenture A/C
(Being the redemption of 500 debentures of 100 each @ 96 per debenture)

9% Debentures A/C........................ Dr
    To Bank A/C
(Being the redemption of 100 debentures by drawing of lots)

Profit on redemption of debenture A/C Dr
    To Capital Reserve
(Being the profit on redemption transferred to capital Reserve)

PandL A/C ........................ Dr
    To Discount on Issue of Debentures
(Being the amount on discount on issue of debentures written off)
  950000
50000




10000




40000





50000





10000




4000




10000


1000000




10000




38000
2000




48000
2000




10000




4000




10000

 

The profit on redemption of debentures is a capital profit transferred to capital Reserve. This is shown on the liabilities side of Balance sheet under the heading Reserve and Surplus.

 

 

Q8) M and N were partners sharing profits in the ratio of 3 : 2. On the date of dissolution their capitals were - M: Rs. 7,650/-, N: Rs. 4,300/-. The creditors amounted to Rs. 27,500/-. The balance cash was Rs. 760/-. The assets realised Rs. 25,430/-, the expenses on dissolution were Rs. 1,540/-. All partners were solvent. Close the books of the firm, showing the Realisation, Capital and Cash accounts. (Show the working clearly).
Ans8)
Working notes :
The amount of sundry assets at the time of dissolution of the firm is not given in the question. Thus, the Balance Sheet on the date of dissolution is prepared to know that.

 

Balance Sheet of M and N as on ...(date of dissolution)

Liabilities
Amt.
Assets
Amt.
M's Capital
N's Capital
Creditors
7650
4300
27500
39450
Cash
Sundry Assets
(balancing figure)
760

38690
39450

 

 

Realisation A/C

To Sundry Assets
To Cash (Creditors paid)
To Cash A/C (Expenses paid)

38690
27500
1540


67730

By Creditors
By Cash A/C (Assets realised)
By loss transferred to
M's Capital A/C
N's Capital A/C

27500
25430

8880
5920
67730

 
 


Dr.

Partner's Capital A/C

Cr

Particulars
M
N
Particulars
M
N
To Realisation A/C (loss)

8880
8880

5920
5920

By balance b/d
By Cash (bal fig.)

7650
1230
8880

4300
1620
5920


 

 
Dr Cash Account Cr
To Balance b/d
To M's Capital A/C
To N's Capital A/C
To Realisation A/C
(Sales of Assets)

760
1230
1620

25430

29040

By Realisation A/C
(Creditors)
By Realisation A/C
(Expenses)

27500

1540
         
29040
 



OR



Rohit and Bal sharing profits in the ratio of 5 : 3 had following balance Sheet as on December 31,1998:

Liabilities

Amt.
Assets
Amt.
Creditors
Bills Payable
General Reserve
Capital Accounts:
    Rohit
    Bal
10,000
4,000
14,000

40,000
20,000

         
88,000
Goodwill
Building
Plant
Furniture
Debtors
Bills Receivables
Stock
Bank
15,000
17,000
13,500
2,000
16,500
7,500
11,000
5,500
88,000

 

On January 1st, 1999, they decided to admit Khosla into the partnership giving him 1/5 th share. He brings in Rs. 25,000/- as his share of capital. The partners decide to revalue the assets as follows:
Goodwill Rs. 25,000/-, Plant Rs. 12,500/-, Debtors Rs. 15,500/-, Stock Rs. 16,250/-, Building Rs. 20,000/-, Furniture Rs. 1,000/-, Bills Receivables Rs. 6,250/-. The partners also decided not to show goodwill in the books of the new firm.
You are required to show the journal entries and prepare the Revaluation A/C. (Marks 12)

Ans. 8

 
Dr Revaluation Account

Cr

Particulars Amt. Particulars Amt.
To Plant A/C
To Prov. for doubtful debt
To Furniture A/C
To B/R
To Rohit's Capital A/C
To Bal's Capital A/C

1000
1000
1000
1250
2500
1500
8250

By Stock A/C
By Building A/C

5250
3000



       
8250

 

 

Journal

Date
Particulars
LF
Amt. (Dr.)
Amt. (Cr.)
  Goodwill A/C  Dr
    To Rohit's Capital A/C
    To Bal's Capital A/C
(Being goodwill raised between old partners in their old ratio)

Rohit's Capital A/C Dr
Bal's Capital A/C
Khosla's Capital A/C
    To Goodwill A/C
(Being goodwill written off amongst all the partners in their new ratio 5 : 3 : 2)

Bank A/C Dr
    To Khosla's Capital A/C
(Being the amount brought in by khosla)

Revaluation A/C Dr
    To Plant A/C
    To Prov. for doubtful debts
    To Furniture A/C
    To B/R
(Being the decrease in the value of assets recorded)

Stock A/C Dr
Building A/C Dr
    To Revaluation A/C
(Being the increase in the value of assets recorded)

Revaluation A/C Dr
    To Rohit's Capital A/C
    To Bal's Capital A/C
(Being the tfr. of profit on revaluation tfd to all partners in old ratio)

General Reserve
    To Rohit's Capital A/C
    To Bal's Capital A/C
(Being the amount of general reserve tfd. to old partners in old ratio) 
  10000





12500
7500
5000




25000



4250







5250
3000




4000





14000

6250
3750






25000




25000



1000
1000
1000
1250





8250




2500
1500




8750
5250

 

 

Q9) The following figures were extracted from the Trial Balance of X Ltd. Share Capital 10,000 equity shares of Rs. 10/- each fully paid :

Share premium Rs. 10,000/-
12% debentures Rs. 50,000/-
Fixed deposits Rs. 25,000
Creditors Rs. 5,000/-

You are required to draw up the liabilities side of the Balance Sheet, according to the requirements of the Companies Act.


Ans. 9

Balance Sheet as on

Share Capital:
Authorised, Issued
and Subscribed
10000 equity shares of 10 each

Reserve and Surplus
   Share Premium

Secured Loans
  12% Debentures

Unsecured Loans
   Fixed Deposits

Current Liabilities and
Provisions
a) Current Liabilities
    Sundry Creditors



100000


10000


50000


10000




5000
                   

 

OR

What is a contingent liability? Where is it shown in the Balance Sheet? Give three examples of contingent liabilities. (Marks 5)
Ans9)
Contingent liability is a liability which is likely to arise as a liability in future on the happening of some event. It is not a actual liability at present.
They are not shown in the balance sheet. It is shown as a footnote to the balance sheet.
Examples of Contingent liability :
i) Claims against a company not acknowledged as debt.
ii) Arrears of fixed cumulative dividend on cumulative preference shares.
iii) Uncalled liability on shares partly paid.

 

Part B

Q10) Define the terms 'Funds' and 'Flow' in the context of Funds Flow Statement.  (Marks 2)
Ans10) Funds : The term funds has two interpretations. In narrower sense, the term means cash.
In broader sense, the term means working capital i.e. the difference between current assets and current liabilities. Thus in the context of funds flow statement, the term funds means working capital. The term flow means change. Thus, the term flow of funds means change of funds or any increase or decrease in working capital.

 

Q11) Explain the meaning and significance of:
(a) Return on Equity
(b) Interest Coverage Ratio   (Marks 4)
Ans11)  Meaning and significance of :


(a) Return on Equity: 
This ratio indicates the rate of return available to equity shareholders. The profit that is available to the equity shareholders is the net profit after interest, tax and dividend payable on preference share capital.
Return on Equity = (Net profit after int., tax, pref dividend)/ Eq. shareholder's funds
Equity shareholders' funds = paid up equity share capital, reserves and application of profits

Sig
: This ratio is used to compare the performance of a company's equity capital with that of other companies alike in quality, The company with higher returns on equity is preferred by investors and has greater market value of its share.



(b) Interest coverage Ratio :
This ratio is computed by dividing net profit before interest and tax by fixed interest charges. It indicates how many times the profit covers the interest. 
= (Net profit before interest and income tax)/Fixed interest charges



Sig
: This ratio measures the safety margins for long term lenders. Higher the ratio, the more secure the lender regarding regular payment of interest. If the profit just equals interest, it is bad state of affairs for the company as there will be nothing left for shareholders.

 

Q12) From the following information, prepare a comparative Balance Sheet of Depth Ltd. :  (Marks 5)

Particulars 31.12.96
Rs.
31.12.95
Rs.
Equity Share Capital
Fixed Assets
Reserves and Surplus
Investments
Long term loans
Current Assets
Current Liabilities
25,00,000
36,00,000
6,00,000
5,00,000
15,00,000
10,50,000
5,50,000
25,00,000
30,00,000
5,00,000
5,00,000
15,00,000
15,00,000
5,00,000

 

Ans12)  

Depth Ltd.
Comparative Balance Sheet as at

 
Particulars
1995
1996
Absolute change
% Change
Fixed Assets
Investments
Current Assets
Total Assets

Equity share capital
Reserves & surplus
Shareholders funds
Long term loans
Current liabilities
Total liabilities
30,00,000
500000
1500000
5000000


2500000
500000
3000000
1500000
500000
5000000
36,00,000
500000
1050000
5150000


2500000
600000
3100000
1500000
550000
5150000
600000

(450000)
150000



100000
100000

50000
150000

20%

(30%)
3%


20%
3.3%

10%
3%

 

* figures in bracket indicates negative figure.

 

Q13) The current ratio of a company is 2 : 1. State giving reasons which of the following would improve, reduce, or not change the ratio :
(a) repayment of current liabilities,
(b) purchasing goods on cash,
(c) sale of office equipment for Rs. 4,000/- (Book value Rs. 5,000/-),
(d) sale of goods Rs. 11,000/- (cost Rs 10,000/-),
(e) payment of dividend.  (Marks 5)


Ans13)
 (a) Repayment of current liabilities :
The ratio will improve because both current assets and current liabilities will reduce by the same amount.
For example, assuming, current assets = 20000
Current liabilities = 10000
If Rs. 5000 are paid, the ratio will be = 15000/5000 = 3 : 1
Thus, the ratio will improve.

(b) Purchasing goods on cash :
There will be no changes in the current ratio because the current assets will increase and decrease by the same amount without any changes in the current liabilities and hence the current ratio.

(c) Sale of office equipment :
There will be an increase in the current ratio because the current assets will increase by Rs. 4000 and there will be no change in the current liabilities.

(d) Sale of goods for 11000 costing 10000 will improve the current ratio for there will be a net increase of 1000 in current assets (goods will decrease by 10000 and cash increase by 11000) without any change in current liabilities.

(e) Payment of dividend :
The ratio will decrease as there will be a reduction of current assets without any decrease in the current liabilities.

 

Q14) State the reasons whether the following would result in an inflow, outflow or no flow of funds. Attempt any four :
(a) Issue of debentures;
(b) Debentures converted as preference shares;
(c) Amount transferred to provision for taxation;
(d) Tax refund;
(e) Repaid loan on mortgage.  (Marks 5)


Ans14)
(a) Issue of debentures :
Inflow of funds. This is because of the items involved in the transaction - cash and debentures, cash is current and will increase whereas Debentures is non current. Flow of funds takes place when one is current and the other is non-current.
(b) Debentures converted as preference shares :
No flow of funds because both the items of the transaction, i.e. debentures and preference shares are non-current.
(c) Amount transferred to prov. for taxation :
No flow of funds because the terms involved are non-current.



(d) Tax refund will have inflow of funds as the refund of tax will increase the cash balance.

(e) Repaid loan on mortgage :
Outflow of funds as cash is decreasing for repayment of loans.

 

Q15) From the following information, prepare a Cash-Budget for the months of January, February and March, 1998:

 

Units sold in December, 1997 510
Units to be sold in January, 1998 200
Units to be sold in February,1998 300
Units to be sold in March, 1998 250

Selling Price is Rs. 80/- per unit
Purchase Price is Rs. 50/- per unit
Office Expenses are 1,500/- per month. Drawings are Rs. 600/- per month. Every month 10% of the sales are on credit for one month and the remaining for cash. Cash in hand on January 1, 1998 is Rs. 12,000/-. There is no opening and closing stock. (Marks 6)


Ans15)  

Cash Budget

Particulars Jan. Feb. March
Estimated cash balance
  Add: Estimated Receipts
    - Cash Sales (90% of total sales)
    - Collection From debtors (10% of sales of previous month)
Total estimated cash available A
 Less Estimated cash payments
    - Cash Purchases
    - Office Expenses
    - Drawings
Total estimated payments B
Closing Balance A - B
12000

14400

4080
30480

10000
1500
     600
12100
18380
18380

21600

1600
41580

15000
1500
600
17100

24480
24480

18000

2400
44880

12500
1500
600
14600

30280

 

 

Q16) What is analysis of financial statements? State any four of its limitations. (Marks 6)
Ans16)
 Analysis of financial statements is a study of relationships among the various financial factors in a business. It is an attempt to determine the meaning and significance of financial statement data so that the forecast may be made regarding future earnings, profitability and the likes. Thus it is such treatment to information disclosed in financial statement to afford a full diagnosis of profitability and financial position of the firm.


Limitations :
(1) Limitations of financial statements :
As the analysis is based on financial statements so all the limitations of financial statements are its limitations like giving of incomplete, biased information.
(2) Affected by window dressing :
The firm resorting to this practice cover up their bad financial position on the eve of accounting period end example by overvaluing their closing stock and the likes and hence the result are misleading.
(3) Different accounting policies :
Firms adopting different accounting policies may not have the result which may be comparable. For example the method of valuing closing stock of two firms may differ.
(4) Lack of Qualitative analysis :
The financial statements record only those events that can be expressed in terms of money. Qualitative aspect like cordial management-labour relations, efficiency of management and more which may have a vital bearing on the firm's profitability are ignored.

 

Q17) The following information is provided to you :

 

Share Capital Rs. 80,000/-
General Reserve Rs. 40,000/-
15% loan Rs. 50,000/-
Sales for the year Rs. 1,00,000/-
Tax paid during the year Rs. 20,000/-
Profit after interest & Tax Rs. 40,000/-

From the above information, calculate any three of the following ratios :

(a) Debt Equity Ratio
(b) Capital Turnover Ratio
(c) Interest coverage ratio
(d) Return on Investment
(e) Debt to total funds ratio  (Marks 6)


Ans17)
(a) Debt Equity Ratio = Long term debts/Shareholders funds
Shareholders funds = Share capital + General Reserve + Profit
                             = 80000 + 40000 + 40000
                             = 160000
Thus, the ratio = 50000/160000
                      = 5 : 16

(b) Capital Turnover Ratio = Sales/Capital Employed
Capital Employed = Share capital + General Reserve + 15% loan + Profit
= 80000 + 40000 + 50000 + 40000
= 210000
Thus, the ratio = 100000/210000
= .47 times

(c) Interest coverage ratio = (Net profit before interest, tax and dividend) / Interest charges
Net profit before interest, tax = Net profit after interest, tax + tax + interest
= 40000 + 20000 + 7500
= 67500
Interest charges = 15/100 x 50000
= 7500
... Interest coverage ratio = 67500/7500
= 9 times

(d) Return on Investment = (Net profit before interest, tax, dividend/Capital Employed) x 100
= (67500/210000) x 100
= 32.14%

(e) Debt to total funds ratio = Long term debts/capital employed
= 50000/210000
1 : 4.2

 

Q18) From the following Balance Sheets prepare Schedule showing  changes in Working Capital and  Funds Flow Statement :

Balance Sheet

Liabilities
1998
Rs.
1997
Rs.
Assets
1998
Rs.
1997
Rs.
Share Capital
Debentures
Current Liabilities
General Reserve
PandL Account
4,50,000
3,50,000
1,50,000
2,10,000
70,000
12,30,000
4,00,000
2,40,000
1,20,000
2,00,000
             9,60,000
Fixed Assets
Investments
Current Assets
Discount on shares
PandL Account
7,20,000
1,30,000
3,75,000
5,000
              
12,30,000
6,10,000
50,000
2,40,000
10,000
50,000
9,60,000

 

Additional information :
(a) Depreciation charged on Fixed Assets was Rs. 60,000/-.
(b) A machine of book value of Rs. 40,000/- was sold for Rs. 30,000/-.  (Marks 12)


Ans18)
 

Schedule of changes in Working Capital

Particulars 1997 1998 Inc. Dec.
Current Assets A

Current liabilities B

Working Capital A - B
Increase in working capital
240000

120000

120000
105000
225000
375000

150000

225000
          
225000
135000




           135000

30000



105000
135000

 

Funds flow Statement for the year ended

 
Particulars Amt. Particulars Amt.
Funds from operation
Issue of Shares
Issue of Debentures
Sale of machine

205000
50000
110000
30000
395000

Purchase of Investment
Purchase of Fixed Assets
Increase in working capital

80000
210000
105000
         
395000

 

 

Fixed Assets A/C

 
To balance b/d
To Cash A/C
(bal fig)
(Purchases)

610000

210000

          
820000

By P/L A/C  (Depreciation)
By cash A/C (Sale)
By P/L A/C
(Loss on Sale)
By balance c/d

60000
30000

10000
720000
820000

 

 

Adjusted P/L A/C

 
To balance b/d
To Fixed Assets (Depreciation)
To Fixed Assets 
(loss on sale)
To tfr to General Reserve
To Discount on share
To balance c/d

50000
60000

10000
10000
5000
70000
205000

By funds from operation

205000






205000