(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 |
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 |
By Creditors
By Cash A/C (Assets realised) By loss transferred to M's Capital A/C N's Capital A/C |
27500 |
Dr. |
Partner's Capital A/C |
Cr |
|||
Particulars
|
M
|
N
|
Particulars
|
M
|
N
|
To Realisation A/C
(loss)
|
8880 |
5920 |
By balance b/d
By Cash (bal fig.) |
7650 |
4300 |
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 |
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 |
By
Stock A/C By Building A/C |
5250 |
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% |
* 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 |
Purchase of Investment
Purchase of Fixed Assets Increase in working capital |
80000 |
Fixed Assets A/C
610000 |
By P/L A/C
(Depreciation)
By cash A/C (Sale) By P/L A/C (Loss on Sale) By balance c/d |
60000 |
|
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 |
By
funds from operation |
205000 |