Professional Documents
Culture Documents
at bank Freehold property Purchases Depreciation on Furniture Insurance Stock Furniture Total
Credit Discount Received Share Capital Return outwards Sales Creditors for expenses
4,950 Creditors 11,070 2,610 10,800 67,350 1,200 3,300 14,360 1,500 128,180
Total
128,180
Debit Purchases Sales Returns Stock Sundry Debtors Wages Salaries Furniture Patents Postage Lighting Trade Expenses Rents, Rates and Taxes Bad debts Loan to A Ltd. Investments Prepaid Insurance Cash in hand and at bank Bills Receivable Depreciation on Furniture Miscellaneous Expenditure Total
Rs. 165,625 4,250 26,725 40,200 20,137 8,575 6,575 4,500 3,226 350 2,314 3,517 525 3,000 11,500 524 5,725 17,070 675 6,000 331,013
Credit Sales Purchase Return Bad debts Reserve Sundry Creditors Bills Payable Interest on Investment Outstanding Wages Outstanding Rent Share Capital
Rs. 256,650 3,120 5,200 25,526 8,950 800 2,017 750 28,000
Total
331,013
Balance Sheet of M/S Zorro Ltd. as on March 31,2005 Rs. Rs. Assets FIXED ASSETS Goodwill Land 2,005,500 Building Less: Accumulated Depreciation 1,000,000 200,000
Rs.
50,000 500,000
800,000
RESERVES AND SURPLUS Share Premium Capital Reserve Debenture Redemption Reserve General Reserve Profit and Loss A/C SECURED LOANS Term Loan Debenture Secured Bank Loan Deferred Payment Credit Capital Work in 300,000 Progress 400,000 50,000 INVESTMENTS 100,000 Investments 300,000 600,000 1,000,000 Plant and Machinery Less: Accumulated 100,000 Depreciation 1,500,000 500,000 1,000,000
UNSECURED LOANS
CURRENT ASSETS Interest Accrued on Investment Inventory Stationery 100,000 Tools 100,000 Stores and spare Accounts Receivable Less: Provision for bad debt 510,000 10,000
500,000 50,000
CURRENT LIABILITIES Acceptances Creditors Interest Accrued but not due on loan Outstanding Expenses Advances from Customers Unclaimed Dividend
12,500 25,000 LOANS AND 50,000 ADVANCES 5,000 Prepaid Insurance Loan to Employees Advances to Suppliers Bills Receivable Deposit with 100,000 Customs MISCELLANEOUS 200,000 EXPENDITURE Preliminary Expenses Deferred Revenue Expenditures 5,303,000 Total 5,500 30,000 50,000 250,000 50,000
Total
Balance Sheet of M/S XYZ Ltd. as on March 31,2005 Rs. Rs. Assets FIXED ASSETS 1,050,000 Goodwill Land Building Less: Accumulated Depreciation
Rs.
RESERVES AND SURPLUS Share Premium Capital Reserve 300,000 Plant and Machinery Less: Accumulated 50,000 Depreciation Furniture Less: Accumulated 250,000 Depreciation Vehicles Less: Accumulated Depreciation 500,000 Patents and Patterns Capital Work in 500,000 Progress 200,000 INVESTMENTS Investment in Trust 200,000 securities Investment in Shares 50,000 CURRENT ASSETS Interest Accrued on Investment Inventory 550,000 200,000 300,000 100,000 200,000 50,000 350,000
General Reserve
200,000
SECURED LOANS Term Loan Debenture Working Capital Loan Deferred Payment Credit Interest accrued and due on secured loan
50,000
200,000
UNSECURED LOANS
50,000 300,000
100,000
Intercorporate Deposit
50,000 Accounts Receivable Less: Provision for bad debt Cash 100,000
CURRENT LIABILITIES Acceptances Interest Accrued but not due on loan Unpaid Wages Advances from Customers Unclaimed Dividend
50,000 50,000 LOANS AND 150,000 ADVANCES 50,000 Prepaid Expenses Loan to Employees Bills Receivable Deposit with Customs MISCELLANEOUS EXPENDITURE Deferred Revenue Expenditures 3,900,000 Total 50,000 150,000 200,000 200,000
Total
200,000 3,900,000
SOURCES OF FUNDS 1. Shareholders Funds a) Share Capital Equity Share Capital b) Reserves & Surplus General Reserve Capital Reserve Share Premium 2. Loan Funds a) Secured loans Term Loan Debentures Deferred Payment Credit Working Capital Loan Interest accrued and due on secured loan b) Unsecured loans Public Deposits Commercial Papers Inter Corporate Deposits Total Sources APPLICATION OF FUNDS 1. Fixed Assets a) Gross block Less : Depreciation b) Net block c) Capital work -in- progress 2. Investments Investment in trust securities Investment in shares 3. Current Assets, Loans & Advances a) Current Assets Inventories Tools and spare parts Sundry debtors Cash and bank balances
600,000
1,450,000
400,000 3,500,000
50,000 200,000
250,000
Interest accrued on investment b) Loans and Advances Bills of exchange Prepaid expenses Loan to employees Deposit with customs
50,000
Less : Current Liabilities and Provision a) Current Liabilities Interest accrued but not due Advance from customers Acceptances Unpaid Wages Unclaimed dividend
Net Current Assets (A-B) 4. Miscellaneous expenditure (to the extent not written off) Deferred Revenue Expenditure 5. Profit & Loss Account (Debit Balance)
1,150,000
200,000
Total Applications
3,500,000
Balance Sheet of M/S VDA Ltd. as on March 31,2009 Liabilties Rs. Rs. Assets SHARE CAPITAL FIXED ASSETS Issued Share Capital Less: Unpaid Calls Add: Forfeited Shares 10% Preference Share Capital 900,000 22,000 1,500 Goodwill Land 879,500 Leasehold Premises Building 90,000 Less: Accumulated Depreciation Plant and Machinery Less: Accumulated Depreciation Equipment Less: Accumulated Depreciation 60,000 Furniture 500,000 20,000 300,000 10,000 100,000 5,000 39,000
Rs.
480,000
290,000
95,000
Capital Redemption Reserve General Reserve Retained Earnings SECURED LOANS Secured Bank Loan Interest accrued and due on loan
2,000
37,000
100,000
50,000 INVESTMENTS 15,000 Investment in shares Investments Land held for sale Marketable Securities 15,000 20,000 22,000 29,000
CURRENT ASSETS Dividend Receivable Interest Accrued on Investment Spare parts Debtors Less: Provision for bad debt Cash and cash equivalents 20,000 3,000 600,000 2,000 40,000 5,200 LOANS AND ADVANCES Prepaid Rent Advances to Suppliers 11,000 Bills Receivable 2,000 10,500 4,000 400,000 1,000 399,000 80,000
CURRENT LIABILITIES Mortgage Payable Current Borrowing Accounts Payable Other Payables Outstanding Salaries Interest accrued but not due PROVISIONS Provision for Taxes
50,000
2,085,700
Balance Sheet of M/S MNC. as on March 31,2008 Rs. Rs. Assets FIXED ASSETS 1,000,000 Goodwill Land Premises Less: Accumulated Depreciation
Rs.
RESERVES AND SURPLUS Equipment and 20,000 fixtures Less: Accumulated 45,000 Depreciation 55,000 Copyrights Trademark Patents and patterns Premises under construction
500,000
12,000
SECURED LOANS Debenture Cash credit limit Working Capital Loan 100,000 20,000 INVESTMENTS Investments Investment in govt 100,000 sec CURRENT ASSETS Interest Accrued on Investment UNSECURED LOANS Inter corporate borrowing Public Deposit Other Borrowings Income receivable 20,000 Inventory Stationery and 45,000 stamps 10,000 Loose Tools
45,000 25,000
CURRENT LIABILITIES Bills Payable Loans Payable Notes Payable Creditors Accrued payroll expenses Accrued Expenses 12,000 Accounts Receivable Less: Provision for 400,000 bad debt 13,000 Cash 23,000 15,000 5,000 LOANS AND ADVANCES Prepaid Insurance Advances to Employees Advance tax paid for 2010 30,000 2,000 28,000 5,000
MISCELLANEOUS 20,000 EXPENDITURE Preliminary Expenses Deferred Revenue Expenditures 1,938,000 Total 18,000 16,000 1,938,000
Total