0 ratings0% found this document useful (0 votes) 335 views15 pagesModel Test Paper 2 Solutions (Acc)
Accountancy Solution model test paper class 12 2024 examination model test paper solutions 2.
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
Part A
Sactificing ratio = 40,000 : 60,000 or 2:3
2
Ram's sacrifice =
4.5 20
BS 3
Shyamis sacrifice = 5% 5" 35
New profit share of old partners = Old profit share ~ Share of proft sacrificed
‘ 3. 2_12-2_10
Ramis new profit share = 2-55 = 125" <3
5
Shyam's new profit share -=
Mohan's profit share = + or =
4°" 20
210, 3,5 10:5:50r2:1:1
New Profit-sharing Ratio of Ram, Shyam and Mohan = 57: = 35
. (d) Both Assertion (A) and Reason (R) are correct, and Reason (R) is the correct explanation
of Assertion (A).
. (a) %4
ee Reissue price cannot be /ess than the amount unpaid on forfeited shares.
Or
(©) % 6,60,000.
Working Note: z
Loss on Issue of Debentures (® 60,00,000 x 15/100) = 9,00,000
Less: Securities Premium = 2,40,000
Loss on Issue of Debentures to be written-off from Statement of Profit & Loss 6,60,000
|. (d) 22,500 z
Total Loss on Workmen Compensation = % 3,150 x 10/3 = 10,500
Add: Workmen Compensation Reserve = 12,000
Claim for Workmen Compensation 2,500
a
Or
(©) 2,27,500.
Working Note:
Comrect Profit =
Net Profit (Given) + Rent for personal use (Drawings) + Repair For Abhay's Private
Car — Salaries to Abhay and Arun
= %230,000 + % 60,000 & 30,000 x 2) +t 7,500-< 70,000 = 2,27,500.10.
© ag Note
ing Note:
working ©11,00,000 _
" pebentures to be ssued = “77-7 = 10,000 Debentures
no
entures Account i credited with & 10,00,000, ie, 10,000 x % 100.
qs Debs
Or
ral Security:
not paid on Debentures issued as Collate
interes
(@ Both ‘Assertion (A) and Reason (R) are correct, and ease”! Bis me
explanation of Assertion (A) because Securities Premium recoived and CH
din the Act:
Premium Account can be used for the purpose? stater
Securities
(9 = 1,50,000.
working Note: .
y + 10,000 - % 90,000
| Sane %30,000+%70,000+% oo + 1,40,000~% 90,000"
50,000
Goodwill = % 50,000 x 3=@ 1,50,000.
¥(€ 1,20,000 (Loss) - % 40,000 (Capital Expenditure) + % 10,000 (Depreciation)] = 90,000 (Loss)-
Or
@ = 1,08,000.
Working Note: z
‘Amount paid in settlement = 5,00,000
Less: Y's Capital after. ‘Adjustments = 464,000
Hidden Goodwill 36,000
%1,08,000.
Value ofFemisGoodwil=% 36000 >
(Q %3,00,000.
Working Note:
Vidyals Commission = @ 36.0
(0 % 441,750
Working Note:
Amount transferred to General Reserve
‘= [8 36,00,000 + € 10,500 (Interest on Drawings)"
10
- 3,00,000) x —~ = 3,00,000.
0,000 - 3,00,000) x +55
~% 360,000 (Interest on Capital) ~T 3,00,000 (Salary)
~£3,00,000 (Commission)] = 26,50,500 x 2 =%441,750.
“Interest on Drawings: z
amit = € 120,000 x -& x6
100 12 ve 3,900
6
Vidya = ¥2,40,000x ——x=—
icy 700" 12 F
Totalaaa a nee ——-
TL. @ Allowed at 6% p.a, as is provided in the Indian Partnership Act, 1992.
12. () &39,74,000,
Working Note: 4
495,000 shares of € 10 each, €8 called-up (4,95,000 x & 8)
1,000 shares paid only 76
Forfeited Account (4,000 x € 2)
Subscribed Capital
13. @ 250 shares.
Working Note:
Nominal (Face) value of a share is € 10. Amount payable on allotment & 3 and on first and final call @ 4
Therefore, 3 was paid with application.
Amount forfeited per share
Less: Loss on reissue per share
Gain on Reissue per share =
%250
a
Number of shares reissued were =250shares
14. (c) &7,500
Working Note:
Capital of New Firm will be on the basis of Z's Capital = & 35,000%1 = 1,75, 000
Ys Capital in the New Firm = %1,75,000x z =%52,500
‘Amount paid to Y = & 60,000 (Existing Capital) - 52,500 (New Capital) = 7,500.
15. (c)_A’s Capital Ale Dr. % 1,800
To Interest on Drawings A/c = 1,800
Working Note:
Interest on Drawings = Total Drawings x Rate of Interest , Average Period
100 12
6 75
= %48,000x—— x =
700 “12 7 1800.
Or
(©) Both Assertion (A) and Reason (R) are correct
16. (c) % 1,03,000.
Working Note: z
(). Cash paid to 50% creditors oo 9.0m
(if) Remaining creditors were paid at a discount of 5% & 1,00,000 - 5% of & 1,00,000) = 9
Total amount paid to Creditors 703008M45
f Gain/Sacrifie Ww
acrifice = New Profit Share — Old Profi
6 ~ Old Profit Share
Ab Gains s-oee
6 10 60
pedaine 2-2 a8
6 10 60
ou sacritee 444 2
6 10 a)
p's Sacrifice = 0-= =| 2
10 60.
JOURNAL
particulars
ps capital Nc
ascaptal A/C
Jo Cs capital NC
Jo DsCapital A/c
goodwill on account of change a
JOURNAL
ts written-of
or Doubtful Debts A/e
roviion for Doubtful Debts Alo)
to
peapans neous 739) CS
foto be 5% of Debtors)
(Provision for Dou!
‘Chander's ‘Capital A/C
Damin's Capital A/e
‘To Revaluation A/c
red to partners in their
{Losson Revaluation transfert
Yr
PROFIT & LOSS, ‘APPROPRIATION, ACCOUNT forthe year ended 31st March, 2023 ce.
Farticulars Particulars, z
To Peters Curent Ae (477% 1:47,000) By Profit & Loss 7,47,000
ue eer 18,000)
Hacc Ne
bs Deiency Bome (1/23 18000)
ras Ac (V7 x% 1,47,000)
id: Deficiency from:
Peter 9,000
{inan.oous
Ss
MaxSom’ Actual Share of Profit = & 1,47,000 x 1/7 = % 21,000
Som’s Guaranteed Profit = % 39,000
Deficiency = % 39,000 ~ & 21,000 = & 18,000.
tis contributed by Peter and Max equally, Le, ¥ 9,000 each.
eS JOURNAL 7
a fir | OO)
2023
April 1| Assets A/c Dr. NO
br. 40,000
Goodwill A/c (Balancing Figure) & coal
To Liabilities A/c 10,40009
To Asim Ltd y
(Assets and Liabilities of Asim Ltd. taken over) pee
‘Asim Uta, Dk. 080.00
Loss on issue of Debentures A/c (1,500 30) Dr. 45,000
To Bank A/c (& 10,40,000 x 25%) 2,60,000
To 9% Debentures A/c (1,500 x 500) 7,50,000
To Securities Premium A/c (& 7,50,000 x 4/100) 30,000
To Premium on Redemption of Debentures A/c 45,000,
(Purchase consideration discharged by issue of cheque & Debentures)
Note: Number of Debentures to be Issue sree = 1,500 debentures
Or
Dr. ‘SHARE FORFEITURE ACCOUNT. G
Particulars = | Particulars z
To Share Capital A/c (40x 10) 700 | By Share Capital A/c (100% 30) 3000
To Capital Reserve A/c 1,200 -% 400) (Note 1) 800
To Capital Reserve A/c (Note 2) 1,200
To Balance c/d (20x30) 600
3,000 3,000
Notes: z
1. Amount forfeited on 40 shares = 40 x ® 30% 110-%30-%30-%20) = 1,200
Less: Discount on Reissue = 40x 10 = 400,
Gain on Reissue of 40 shares transferred to Capital Reserve 800
2, 40 shares reissued to Sohan as & 80 paid for € 90 per share, means these shares
of 10 per share. Therefore, total amount forfeited on 40 shares, ie, % 1,200 is
transferred to Capital Reserve.
20. JOURNAL
are reissued at a premium
gain on reissue, therefor
Date Particulars
LR] Dr@) ce. ®)
2023
April 1 | Tushar's Current Alc
To Kapil’s Current A/c
(Adjustment of omission ofinterest on drawings)
2,640
2,640MA7
"gnotet
aioe ®rawing forthe year = 10,000 12.» 1,20,000 1 period of
Hate ajamount IS withdrawn at the end of every month, interest fs calculated for a7 averag
ne eat yen (11 +0021 ire
pont ings = © 1,20,000X xi a 8G,
190 gon orang Toon Ta
TABLE SHOWING ADJUSTMENT
Cc a"
fe ee M ngs (Or) bead 6000
3,960
a EXTRACT OF BALANCE SHEET
al asat
Ty AND LIABILITIES
Qu d
£ shareholders’ Funds es
{c) Share Capital
oreo Accounts >
paces
7, Share Capital
sjuthorised Capital Z
“qty Shares of 100 each eS
sued Capital aan
10000 quity Shares of € 100 each
subscribed Capital
subscribed and Fully Paid-up are
49880 Equity Shares of € 100 each aa
Forited Shares A/c (150 x & 60) | 2a
2, JOURNAL
xe [Particulars tp] D@ | &@
1) [Realisation A/c Dt 2,000
To Cash/Bank A/c ao
(amount paid to a creditor Shiv) (Note 1)
(i) | Cash7Bank A/c (Note 2) Dr. 35,000
To Realisation A/c 35,000,
(Sale ofhalfof the investment at ass of 30%)
(i) [Nisha Loan Ae Dh 50,000
To Cash/Bank A/c 50,000
iy Heesmby Nisha repaid
Nishals Capital A/c Dr. 10,000
Kamal Capital A/c Dr. 10,000
Mijay’s Capital A/c Dr. 10,000
To Realisation A/c Boa
* Laster of oss on realisation)1. Hanasset (recorded or unrecorded) is given in payment of liability recorded or unrecorded), then 99 °°"
is passed for such payment.
t
2. Book value of half investment (® 1,00,000 x 1/2) EO
| Less: Loss on Sale (30% of € 50,000)
Sale Value of Investment -
No entry will be passed for 50% investment taken by Mohan, a creditor.
23. In the Books of Hind Ltd.
JOURNAL
Date Particulars LE] Or) Cr)
Bank A/c (85,000 x € 40) Dr 3400,000
To Equity Shares Application A/c 34,00,0095
{Application money received on 85,000 shares)
Equity Shares Application A/c Dr. 34,00,000
To Equity Share Capital A/c A
To Equity Shares Allotment A/c 6,00,000
To Bank A/c Scone
(Application money transferredto share capital share allotmentandrefunded)
Equity Shares Allotment A/c Dr, 51,00,000
To Equity Share Capital A/c 36,00,000
To Securities Premium A/c 15,00,000
(Allotment money due on 60,000 shares with premium)
Bank Alc Dr. 42,00,000
Calls-in-Arrears A/c (WN 2) 4d 3,00,000
To Equity Shares Allotment A/c 45,00,000,
{Allotment money received on 56,000 shares)
Equity Share Capital A/c 4,00,000
Securities Premium A/c : 1,00,000
To Shares Forfeited A/c 2,00,000
To Calls-in-Arrears A/c 300,000
(4,000 shares forfeited for non-payment of allotment money)
Bank Alc 2,40,000
Shares Forfeited A/c ; 60,000
To Equity Share Capital A/c 3,00,000
(3,000 shares reissued @ % 80 per share)
Shares Forfeited A/c Dr 90,000
To Capital Reserve A/c (WN 3) 90,000
(Gain on reissue of forfeited shares transferred to capital reserve)
> Working Notes:
1. Prorata Allotment was done as follows:
To 10,000 Applications — Nil
To 75,000 Applications — 60,000ae MAI
g y
to” ofAllotment Money not Received from Sanjay
(al 75,000
by Sanjay = ® ke
ws plied bY VaY = § 0,000 4,000 = 5,000 e
fr emaney due on 4000 shares
sy 3,40,000
excess AF pplication Money (1,000 x & 40) “+ 40000
i sent NO roney Not Received from Sanjay 300,000
son ofamount transferred to Capital Reserve: t
ested ‘on 4,000 shares ¢4,00,000
sot ntforfeited O” 3,000 shares _82,00,000,, 3.999 = 1/50,000
in mi 50
toss on Reissue he = 60,000
vans © Capital Reserve 50,000
Or
CASH BOOK (With Bank Column Only) sas
z
particulars Z| date _| Particulars me
0
To Shares Application Ale 3,90,000 By Shares Application A/c 2,
(650006) (15,000 x6) iam
ro Shares Allotment A/c 1,44,000 By Balance cid He
ew 1,283)
ro share Capital AV (3200 xz10) | 32,000
Jo securities Premium Ac 3,200. +6520.
5,69,200 SS
=
aan a@
Se
Shares Applicat 2,00,000
To Share Capi 40,000
To Securities Premium 60,000
To Shares Allotment A/C (10000 x%6)
(Application money: adjusted) 240,000
Shares Allotment A/C (40,0006) 2,00,000
To share Capital A/¢ Me uonnt 000x*5) 40,000
To Securities Premium Ai (40,000%
{allotment money due) 30,000
Share Copital AVE (8,000 * 8,000
Securities Premium (8,00% 000 x1) 36,000 J
Te shares Allotment (WN 2 52,000 t
To Forfeited shares Ve
(8000 shares forfeited for nor 20,800
Forfeited Shares A/C 52.000 20800
To Capital Reserve Me ;
(Transfer of gain on reissue Sea :000 « 52000 $0,000 shares
40,000
plied by Arun =
2. Amount Due but not received from Arun
(@) Application money received on shares applied (10,000 x ¥ 6)
Less: Application money due on share allotted (8,000 x ¥ 6)
Excess Application money adjusted on Allotment
(6) Allotment money due on Shares Allotted (8,000 x 6)
Less: Excess Application money adjusted (a)
Allotment money due but not received
3. Calculal
Total Allotment money due (40,000 x 6)
n of Allotment Money Received Later on:
Less: Allotment money already received
Allotment money note received (WN 2)
Allotment Money received
4, Calculation of Amount to be forfeited:
Amount received from Arun
Less: Premium received (8,000 x 1)
Amount to be forfeited
24. JOURNAL.
60,000
36,000
60,000
48,000
2,40,000
96,000
1,44,000
60,000
52,000
Date Particulars
Le| Dr®
cr.)
Revaluation A/c
To Patents A/c
To Investment (& 50,000 - & 40,000)
(Decrease in assets accounted)
Dr.
Cash Ale
To Bad Debts Recovered A/c
{Debt written off, now recovered)
Dr.
Sundry Creditors A/c
Prepaid Insurance A/c
Bad Debts Recovered A/c
Stock Ale
To Revaluation A/c
(Decrease in creditors and increase in assets accounted)
Pankaj Current A/c
Naresh’s Current A/c
To Revaluation A/c % 27,000 -% 23,000)
(oss on revaluation transferred to Partners'Current Accounts)
Dr,
Dr.
Pankajs Current A/c
Naresh’ Current A/c
To Investment A/c
(Half investment taken over by partners)
Dr.
Dr.
27,000
8,000
3,000
10,000
8,000
2,000
2,400
30,000
20,000
17,000
10,000
8,000
23,000
4,000
50,009M51
papers
General Reserve Alc ane
To Provision for Doubtful Debts Me (20% of 40,000) ie 9009
Jo Pankajs Current Mc i 19,200
Jo Naresh’s Current Me 7790)
jopoF General Reserve ta p
a ore MATS Rae for Doubtful Debts and
sparen Compensation Reserve Me ——_F, s4p00
To Workmen Compensation Claim A/c 6,000
Jo Pankals Current A/c 1000
‘Jo Nareshis Current A/c 720
(Liability for Workmen Compensation Claim credited and surplus
(uefmen Compensation Reservetanseed to Partners Capital Accounts
[jth Old Proftshaing Rate)___—,
pankals current A/C fof 4,000
Naresh’s Current A/c “Or 32,000
To Goodwill A/c 20,000
(existing Goodwill written off
Bank AIC OF 1,07/000
fo Saurabh's Capital A/c 63,000
Jo Premium for Goodwill Ac 24000
‘New partner brings capital and goodwill
premium for Goodwill A/c Dr. 24,000
saurabh’s Current Alc (40,000 -€ 24,000) Dr. 16,000
To Pankaj’s Current A/c 20,000
To Naresh’s Current A/C 20,000
(premium fr Goodwill dstributed in acting 00 a)
Note:
Calalation of Sacrificing Ratio:
Pankaj’ Sacrifice =
Naresh’ Sacrifice
Sacrificing Ratio = 1: 1-
Or
»@
REVALUATION ACCOUNT =
ae Z| particulars a
Pking Ne 7,00,000 | By Land A/c
i" 00,000 | By Lan
i ene "70,000 | By Loss transferred to: {20009
cena Debts Ac 5,000 | Kushal's Capital Alc 3000
10,000) Kumars Capital A/e Fan
Kavita Capital A/c fis ae
125,000 pLoOS eee 0008Fo Revaluation A/c (Loss)
‘Fo Kavita Capital AC
—Goodwill (WN 2)
Fo Cash Ale (10%)
Fo Kavita’s Loan A/c (90%)
Fo Kumar's Current A/c
(Balancing Figure)
Jo Balance /d) (WN 1)
Working Notes:
1. Adjustment of Capital:
Kushal’s Capital (befor
Kumar's Capital (before adjust
re adjustm
264
Kushal
PARTNERS’ CAPITAL AC
Particulars |
b/d 3,00,000 | 2,80,000 300,00
penne gid [tone ane” ie
By ener ese ‘a
ast coil A
(Good a
sy Kumars capital A/c
(Goodwill)
By Kushals Cu!
(galancing Figure)
rent AIC
19 6,000 = 3,63,000
10 2,000 = & 3,01,000
(64,000
£72,000 -% 3,004
1) = &3,00,000 +
= 24,000 - * 1,00
ent of capital
) = %2,80,000 +
ent of capital
64,000 x 3/4=% 4,98,000
Kushal's adjusted capital =
Kumar's adjusted capital = % 6,64,000 x 1/4 1,66,000
2, Kavitts Share of Goodwill = © 40,000 * 1/9 = £8,000, which is contributed PY Kushal and Kumar in their
gaining ratio, Le. 3:1
25.
Dr. SHYAM'S CAPITAL ACCOUNT a
Particulars. % | Particulars z
To Shyam's Executor's A/c (Bal. Fig.) 34,700 | By Balance b/d 12,000
sy General Reserve Ac & 12,000 2/6) 4,000
By Interest on Capital A/c 300
(& 12,000 x 10/100 x 3/12)
By Profit & Loss Suspense A/c 4,000
(& 1,20,000 x 10/100 x 2/6)
By Ram’ Capital A/c (Goodwill) 10,800
By Rahims Capital A/c (Goodwill) 3600
34700
Dr. SHYAM'S EXECUTOR'S ACCOUNT ce.
Particulars % | Particulars z
To Bank Ac(Bal.Fig) 34,700 | By Shyam’s Capital A/c | 34700
34,700 ee
Ea |e
Working Note:
Calculation of Shyant's Share of Goodwi
Total P =
fot oe ea ce % 9,000 + ¥ 9,800 = 27,000
il 27,0( =
F 100 x 2) - (20% of ¥ 54,000) = & 54,000 - € 10,800 = $43,200
__Shyamis Share of Goodwill = ¥ 43,200 aad 14400M54
papers
oclwill © 14,200 adjusting by debiting gaining partnars in gaining (A004 a
at’ ram's contribution = ©14,400x 2 = & 10,800
ato
1
n= 814400 — = % 3,600
47 3/00
In the Books of Hitech Ltd,
3 LF Or.)
or 660,009 |
Debentures Application Alc | 660000
pebentures Application A/c or 66009
To gis Debentures A/c (10,000 x60) 600/000
To Debentures Allotment A/c(1,000x% 60) ens
| ppicaton money usted) _____——
Debentures Allotment A/c Or. 460,000 |
Loss on Issue of Debentures A/c Dr. 1,00,000 |
To 9% Debentures. Alc
To Securities Premium A/c
To Premium on Redemption of Debentures A/c
| alotment money due) _______
Bank A/C DI. 4,00,000
To Debentures Allotment A/c 4,00,000
(Allotment money_ received)
securities Premium A/c Dr 60,000
Statement of Profit & Loss (& 1,00,000 - % 60,000) Dr. 40,000
To Loss on Issue of Debentures. Ale 1,00,000
(Loss on issue of debentures written off)
oe LOSS ON ISSUE OF DEBENTURES ACCOUNT Cr.
Date | Particulars @ [pate Particulars z
To Premium on Redemption of By Securities Premium A/c 60,000
Debentures A/c 1,00,000 By Statement of Profit & Loss 40,000
109000 [1.00.00
Part B
4. (© Postulates
Or
©) 20%
Working Note:
lu
is Cost =¥ 100, Gross Profit = € 25
i oe Revenue from Operations =¥ 100 + @ 25 =% 125
venue from Operations (Sale) is € 125 then Gross Profit = % 25‘An Aid to Accountancy ~
“4 GrossProfit moo
Revenue from Operations.
&1,20,000
= £120,000 199 = 208
%6,00,000 at
gue of New Shares for Cash.
~ Reason: Shareholders’ Funds will increase.
(© 1G; 2 and 3H)
Or
(© 1—D; 2-4; 3—B and 4—C
(©) %1,54,800
Working Note:
CALCULATION OF CASH FLOW FROM OPERATING ACTIVITES
Particulars z
‘Net Profit before Tax (Net Profit + Transfer to Reserve) 130,000
“Adjustment of Non-cash & Non-operating ltrs:
Depreciation 20,000
‘Goodwill Amortised 7,000
(3,000)
‘Gain on Sale of Machine
‘Operating Profit before Working Capital Changes
‘Change in Current Assets & Current Liabtes
Increase in Trade Payables
Increase in Trade Receivables
Increase in Prepaid Expenses
‘Decrease in Outstanding Expenses.
Cash Flow from Operating Activities
31.
“S.No. i
ol item Major Head ean
rovsion fora .
forTox Gurren Liabilities _| Short-term Provisions |
(i)_| Interest accrued butnot due onloans | Current Liabiit
7 les
(ii), | Computer and Computer Equipment | Non-current Asset
ets
Other Current Liabilities
Property, Plant and Equipment al
Assets—Property, Plant and Equib!
a
ment
)_| Goods purchased fortrading Current Assets
(| CopitalWorkin Progress N vents
epecurent Assets ne {
Assets—Capital Work-in-Progress
Short-term Borrowings
ee a
“()_| Current Maturities of Long:term Debts
Current Liabilities£
Test Papers
=
tov
4, @) Gostof Revenue from Operations = & 2,50,000 x 12 = 10,00,000
2% ig
om Operations = % 10,00,000 + % 2
Working Capital = Gurre
Revenue
50,000 = % 12,50,000
1. Assets ~ Current Liabilitic
=%5,00,000 ~ & 1,50,000 = % 3,50,000
Revenue from Operations
~ Working Capital
_ £12,50,000
~ %3,50,000
Revenue from Ope
Net Assets/Capital Employed
_ %3,60,00,000
~ %1,20,00,000
sales ~ Sales Return
3,85,00,000 - % 25,00,000 = % 3,60,00,000
2. Capital Employed = Equity Share Capital + 9% Preference Share Capital + Reserves and Surplus
+ 10% Debentures + 10% Bank Loan
=%40,00,000 + % 30,00,000 + ¥ 10,00,000 + & 20,00,000 + & 20,00,000 = 1,20,00,000.
Working Capital Turnover Ratio
= 3.57 times,
(6) Net Assets Turnover Ratio =
times.
Notes:
1, Revenue from Operation:
2. COMMON-SIZE STATEMENT OF PROFIT &LOSS forthe year ended 31st March, 2023
faticlars NoteNo. | Absolute | (8) of Revenue
Amount ®)__| from Operations
[Revenue from Operations 25,38,000 100.00
Other Income 38,000 150
Total Revenue 25,7600 701.50
I Epenses [Sell
(@) Cost of Materials Consumed 400,000 55.16
(0) Other Expenses 5,00,000 19.70
Total Expenses 19,00,000 7486
| Profit before Tax (I~ II) S180 26.64
IN Tax Paid 3,38,000 1332
V, Profit after Tax (IIl- IV) 338,000. 1332
Or
SIMCO Ltd.
COMMON-SIZE BALANCE SHEET as at 31st March, 2022 and 2023
| Pericles NoteNo, | Absolute Amounts Percentage of
Balance Sheet Total
31st March, | 31st March, | 31st March, | 31st March,
2022(%)_| 2023) _|_2022(%) | 2023 (4)
" EQUITY AND LIABILITIES
4 Shareholders’ Funds ae ee oe 2008
Non-current Liabil ‘ 00. : .
3. Current Liabilities 2,00,000_| _3,00,000 25.00. 18.75
Total 800,000 | 16,00,000 100.00 100.00ee
62.50
40,00,000 6250 47.50
, 7780 5
oom | 3255-000
Purchase of Machinery
Sale of Machinery (WN 1)
Cosh Used in Investing Activities
Cash Flow from Financing Acti
Proceeds rom tsue of Equity Shares © 90.00.000- £60,00,000) 1
Redemption of Debentures
szsnnn.o00 -€30.00,000) +€ 200.000 Premium cof Redemption) p20
Interest on Debentures (6,50000)
Dividend paid on Equity Shares | (3,00,000)_
‘Cash Used in Financing Activities (50,000)
Working Notes:
1. Dr. MACHINERY ACCOUNT Gr.
Particulars %_| Particulars z
Fo Balance b/d 720,00,000 | By Bank A/c (Sale) (WN3) -4,10,000,
To Statement ‘of Profit & Loss (Gain on Sale) 30,000 | By ‘Accumulated Depreciation Ale 20,000
To BankAlc (Balancing Figure) (Purchase) 12,00,000 | By Balance c/d -28,00,000
3230000 | 32,30,000
2. Dr. ACCUMULATED. DEPRECIATION (MACHINERY) ACCOUNT G.
Particulars | Particulars z
Fo Machinery Ae (rransfer) Galancing Figure) 70,000 | By Balance b/d 60,000
To Balancing dd 90,000 | By Statement of Profit & Loss 50,000
7,10,000 [oe
Sold = Cost - Accumulated Depreciation
4,00,000 - & 20,000 = % 3,80,000
sale Value of Machine Sold = Book Value + Gain on Sale
3,80,000 + ® 30,000 = % 4,10,000.
3, Book Value of Machine