Set - 3 Acc MS
Set - 3 Acc MS
Set - 3 Acc MS
( 2 marks for Correct Analytical Table and 1 mark for journal enty)
18 Correct Profit (50000+124000+135000-79000) 1Mark (3)
Average Profit- Rs.60000 (1 Mark)
Goodwill Rs.120000 (1 Mark)
19 (3)
(1½ marks for the Correct entry of purchase +1½ marks for the Correct entry for Issue)
Amount of goodwill: Rs.6,00,000
OR
Balance Sheet
PARTICULARS Note Figure of Figure of
No. Previous Current year
Year
I. Equity and Liabilities
Shareholder’s Funds
Share Capital 1 37,50,000
Reserves and Surplus 750,000
TOTAL 4500,000
Notes:
PARTICULARS Figure of Current year
Note: 1
Share Capital
Authorized Capital:
2,00,000 equity shares @ Rs.50 each 1,00,00,000
Issued Capital:
75,000 equity shares @ Rs.50 each 37,50,000
Subscribed Capital:
75,000 equity shares @ Rs.50 each 37,50,000
Reserve and Surplus:
Securities Premium Reserve 750,000
Revaluation A/c
Particulars Amount Particulars Amount
To machinery 14100 By Stock 4000
To O/s Rent 1900 By Creditors 12000
16000 16000
Balance Sheet
Liabilities Amount Assets Amount
295900 295900
OR
Revaluation A/c
Particulars Amount Particulars Amount
To Machinery 60000 By Land &B 60000
To Debtors 7000 By Capital A/c
A 3500
B 1750 7000
C 1750
67000 67000
Balance Sheet
Liabilities Amount Assets Amount
700000
1130750 1130750
TOTAL 500,000
Notes:
PARTICULARS Current
year
Note: 1
Long Term Borrowings:
Bank Loan by SBI 5,00,000
(Collateral Security by 2000 9%Debentures)
9% Debentures 200000
Less: Debenture Suspense 200000 000
27 b) Both Assertion(A) and Reason (R) are correct and Reason(R) is the correct explanation of (1)
the Assertion(A).
OR
(c) Cash payment of a Current Liability.
28 (d) Procuring of raw material and realization into cash and cash equivalent (1)
29 (c) financing Activities (1)
30 d) Assertion (A) is not correct but the Reason(R) is correct. (1)
OR
(d) Cash generated from financing Activities Rs.31,500
31 ½ Mark for each correct heading and subheading. (3)
32 Comparative Statement of Profit and Loss (3)
Particulars 31.03.2022 31.03.2023 Absolute %
(₹) (₹) Change Change
I. Revenue from operations 450,000 5,00,000 50,000 11
II. Other Income 60,000 50,000 (10,000) (16.6)
III. Total Revenue 510,000 550,000 40,000 7.8
IV. Expenses
Purchase of Stock 3,00,000 220,000 (80,000) (26.6)
Change in Inventory 120,000 (80,000) (200,000) (166)
Other Expenses 56,000 30,000 (26,000) (46.42)
Total Expenses 476,000 170,000 (306,000) (64.2)
V. Profit Before Tax 34,000 3,80,000 346,000 1017
VI. Tax () 13600 190000 176400 1297
VII. Profit after tax 20400 190000 169600 831
33 Current Assets rs.500,000 Liquid Assets Rs.300,000 (1 Mark) (4)
Value of Stock Rs.200,000 (1 mark)
Cost of goods sold Rs.12,00,000 (1 Mark)
Revenue from operation Rs.16,00,000 (1 Mark)
34 Cash Flow Statement of Varun Ltd. (6)
Particulars Amount (₹) Amount (₹)
A. Cash flow from operating activities
Net profit before tax & extraordinary items 75000
Add: Non-Cash and No-Operating Charges:
(a) Amortization of Intangible 5,000
(b) Profit on sale of Machinery (18000)
(c) Depreciation on Total 165,000
(d) Interest Total 91350 243350
Operating Profit before changes in Working Capital 3,18350
Add: Increase in other current liabilities 30,000
Decrease in Inventories 500,000
Less: Increase in Trade Receivables (460,000) 70,000
388350
Cash generated from operations (40,000)
Less: Income Tax paid
Cash Flow from Operating Activities 348350
B. Cash flow from Investing activities:
a. Purchase of Machinery (560,000)
b. Sale of Machinery 138,000
c. Purchase of Equipment (25,000)
Cash Flow from Investing Activities (4,47,000)
C. Cash flow from Financing activities:
a. Issue of Share Capital 3,00,000
b. Debenture issued 540,000
c. Interest paid (91350)
d. SPR 45,000
e. Bank Overdraft (10,000)
Cash Flow from Financing Activities 783650
Net Increase/decrease in cash and cash equivalents 685000
Add: Cash and cash equivalents in the beginning 3,20,000
Cash and cash equivalents at the end 1005,000