Scribd
Upload
54 views4 pages

Balance Sheet As at 31St March, 2010 Amount Amount 2009-2010 2008-2009 Rs. P. Rs. P. Sources of Funds

Uploaded by

CA Saurav Kumar Agrawal

The balance sheet shows assets and liabilities as of March 31, 2010. Total assets are Rs. 2424934.85, including fixed assets of Rs. 383806.93 and current assets of Rs. 2041127.92. Total liabilities are Rs. 51034.25. Sources of funds include shareholder equity of Rs. 2296000 and loans of Rs. 2758851.70. The profit and loss statement shows a net loss of Rs. 384951.10 for the year ended March 31, 2010.

Copyright:

Attribution Non-Commercial (BY-NC)
Download as XLS, PDF, TXT or read online from Scribd
Download as xls, pdf, or txt

Balance Sheet As at 31St March, 2010 Amount Amount 2009-2010 2008-2009 Rs. P. Rs. P. Sources of Funds

Uploaded by

CA Saurav Kumar Agrawal
54 views4 pages
The balance sheet shows assets and liabilities as of March 31, 2010. Total assets are Rs. 2424934.85, including fixed assets of Rs. 383806.93 and current assets of Rs. 2041127.92. Total liabilities are Rs. 51034.25. Sources of funds include shareholder equity of Rs. 2296000 and loans of Rs. 2758851.70. The profit and loss statement shows a net loss of Rs. 384951.10 for the year ended March 31, 2010.

Original Title

Copy of MAt Analysis

Copyright

© Attribution Non-Commercial (BY-NC)

Available Formats

XLS, PDF, TXT or read online from Scribd

Did you find this document useful?

Is this content inappropriate?

The balance sheet shows assets and liabilities as of March 31, 2010. Total assets are Rs. 2424934.85, including fixed assets of Rs. 383806.93 and current assets of Rs. 2041127.92. Total liabilities are Rs. 51034.25. Sources of funds include shareholder equity of Rs. 2296000 and loans of Rs. 2758851.70. The profit and loss statement shows a net loss of Rs. 384951.10 for the year ended March 31, 2010.

Copyright:

Attribution Non-Commercial (BY-NC)
Download as XLS, PDF, TXT or read online from Scribd
Download as xls, pdf, or txt
54 views4 pages

Balance Sheet As at 31St March, 2010 Amount Amount 2009-2010 2008-2009 Rs. P. Rs. P. Sources of Funds

Uploaded by

CA Saurav Kumar Agrawal
The balance sheet shows assets and liabilities as of March 31, 2010. Total assets are Rs. 2424934.85, including fixed assets of Rs. 383806.93 and current assets of Rs. 2041127.92. Total liabilities are Rs. 51034.25. Sources of funds include shareholder equity of Rs. 2296000 and loans of Rs. 2758851.70. The profit and loss statement shows a net loss of Rs. 384951.10 for the year ended March 31, 2010.

Copyright:

Attribution Non-Commercial (BY-NC)
Download as XLS, PDF, TXT or read online from Scribd
Download as xls, pdf, or txt
You are on page 1/ 4

BALANCE SHEET AS AT 31ST MARCH, 2010

Amount Amount
2009-2010 2008-2009
Rs. P. Rs. P.
SOURCES OF FUNDS
SHAREHOLDER'S FUNDS :
Share Capital 2296000.00 2296000.00
LOAN FUNDS
Secured Loans 282851.70 303741.45
Unsecured Loans 180000.00 180000.00

2758851.70 2779741.45

APPLICATION OF FUNDS
FIXED ASSETS
Gross Block 2247689.48 2115089.48
Less : Accumulated Depreciation 1863882.55 1801868.91
Net Block 383806.93 313220.57
CURRENT ASSETS, LOANS & ADVANCES
CURRENT ASSETS
(Unsecured Considered Good)
Stock in Trade 1336248.90 1246565.00
Sundry Debtors 322097.00 346842.40
Cash and Bank balance 87016.25 135521.85
Other Current Assets 3000.00 3000.00
LOANS & ADVANCES
Advances (Recoverable in cash or kind or for the value to be received) 292765.77 375408.57
2041127.92 2107337.82
Less :
CURRENT LIABILITIES & PROVISIONS 51034.25 96846.10

NET CURRENT ASSETS 1990093.67 2010491.72


Add :
PROFIT & LOSS ACCOUNT 384951.10 456029.16
2758851.70 2779741.45
PROFIT & LOSS ACCOUNT FOR THE YEAR ENDED 31ST MARCH, 2010

AMOUNT AMOUNT
2009-2010 2008-2009
Rs. P. Rs. P.
INCOME
Sales 1555244.00 2272477.00
Closing Stock 292800.00 169830.00

1848044.00 2442307.00

EXPENDITURE
Opening Stock 169830.00 223430.00
Raw Material Consumed 1148869.10 1315926.42
Operating Costs 243147.80 312731.40
Administrative & Other Expenses 107550.40 283610.00
Interest 32567.00 38289.00
Depreciation 62013.64 50608.64
1763977.94 2224595.46

PROFIT / (LOSS) FOR THE YEAR 84066.06 217711.54


LESS : PROVISION FOR CURRENT TAX 12988.00 22424.00
LESS : PROVISION FOR FRINGE BENEFIT TAX 0.00 646.00
LESS : TAX ADJUSTMENTS 0.00 2681.00
PROFIT/ (LOSS) AFTER TAX 71078.06 191960.54
ADD : PROFIT/ (LOSS) BROUGHT FORWARD -456029.16 -647989.70
PROFIT/(LOSS) CARRIED TO BALANCE SHEET -384951.10 -456029.16
COMPUTATION OF VALUE OF GROSS ASSETS

A. Value of Gross Block of Fixed Assets 2247689.48


B. Value of Capital Work-in-progress 0.00
C. Value of other Assets
Stock in Trade 1336248.90
Sundry Debtors 322097.00
Cash and Bank balance 87016.25
Other Current Assets 3000.00
Advances Recoverable in Cash or in Kind 292765.77
Profit & Loss A/c (Debit Balance) 384951.10 2426079.02
D. Accumulated Depreciation 1863882.55
E. Profit & Loss A/c. (Debit Balance) 384951.10
VALUE OF GROSS ASSETS (A+B+C-D-E) 2424934.85

Tax on Gross Assets @ 2% 48499


Previous Year : 2009 - 2010
Asst.Year : 2010 - 2011

COMPUTATION OF TOTAL INCOME

INCOME FROM BUSINESS


Profit as per Profit & Loss A/c. 84066.06
Add : Depreciation as per Companies Act 62013.64
146079.70
Less : Depreciation as per Income Tax Act 31844.00
Total Income 114235.70

Total Income Rounded Off 114240

Tax 34272
Add : Education Cess @ 3% 1028
Total Tax Payable 35300

TAX UNDER MAT U/S 115JB

Book Profit 84066.06

Tax @15% of Book Profit 12610


Add : Education Cess @ 3% 378
Tax Payable 12988

You might also like