AS Notes
AS Notes
NRV Of bep product at per Stop-4+ Qe) ear of Soap KN) RRXStop-+-- allocation of Jou e Catewiakion of Cott pv JP, TPs QO) Output tn tenis 20 RK Q Gare price pea tnt XR ARK Soras Value (aK) RR KX d) Jount Cost as par ktap-2 atlocarad wn the rokip Of Kajge Vola ~ N 2 Coste piu = a+o N Step -4 VOleaet ov @nven to! ' TP, JP. __| Sf s ee RI Coct pw ‘ Nw N 2 Votug enventory CAxs AS Rx ___[sapsule $7) ___| Odie. _| 1a f | Wrete mam elcret iss Lng thea Main products, fay predtck Ee ral tos { OF, Ons Lunde > Pusemaca =~ Real ore al fo mon tfachtaaiares __| = Or > Wages pod —_ 3 160,000 > Rimad Overh aad - #120,000 > Variable Ovarnaad - #60000 > Outpub e 12560 Units N 19.000 Untks e B,200 wns > Unsung Inventory P toOD tunities N 400 _umite ee 3.8000 On KJe of ay procluck inouriing MCPALOFC precaasing @rpense Of ZIOQ0D Gre} ____ from 2ales Of Scop Compute te Valtre Of C peng Snventory of P andNPraeeingg Question. The following are Cost and NRV value of five inventory items Cost (2) NRV (®) A 15,000 5,000 B 27,000 52,000 c 54,000 74,000 D 1,10,000 85,000 E 68,000 62,000 2,74,000 2,78,000 Find out the value of inventories of (a) Individual items are distinct items, (b) Individual items are not distinct items and should be taken as a group.——} nature of interest, X Ltd; decided to exclude such charges from closing stock for the year [eapsule Fo] Paumant for delas =Snteuoee. The Company X Ltd., has to pay for delay in cotton clearing charges. The company up to 31.3.2014 has included such, charges inthe valuation of closing stock. This being in the ——} 2014-15. This would result in decrease in profit by € 5 lakhs, Comment. Soin The Qtvan case sglOres to AS -Valeagi on of Snventory | As par AfS-2, Cost of Snventory Sneiudas ' ~ ¢Dét Of pustnastec + ¢pnveréton cast = any other Cost hich are incurred to bring Inventory to (te prasent location and condition St shay not include ~Ony nt@QRast orfinance cost for deferred eradct Or da2lay chasqas @rcoption to Qhoave wile it Lohan inventory bakes Bubctantial pess0d Of time for Getting ready for Sneanted Sac 8n tha tittant Ccace in Nak 2 Zhe Che __| pasled je tncteectad in Snventory cost Such Snvantiry Cost £nould ba arcluded foliowuina proulster cf! AS -2- Theasfore cantantteon OF x ted for not to unctud]a __ hee) dates in clogeting Chasqat ie correct.SM Enterprises is a leading distributor of petrol. A detail inventory of petrol in hand is taken when the books are closed at the end of each month. For the end month of June 2021 following information is available : (i) Sales for the month of June 2021 was & 30,40,000. (ii) General overheads cost & 4,00,000. (iii) Inventory at beginning 10,000 Litres @ & 92 per Litre. (iv) Purchases - June 1 2021, 20,000 litres @ % 90 per Litre, June 30 2021, 10,000 Litres @ 95 per litre. (v) Closing inventory 13,000 litres. You are required to compute the following by FIFO method as per AS 2: (i) Value of Inventory on 30th June, 2021 (ii) Amount of cost of goods sold for June, 2021. (iii) Profit/Loss for the month of June, 2021. (May ' 22)Kirti Ltd. is in the business of manufacturing computers. During the year ended 31* March, 20X1, the company manufactured 550 computers. It has the policy of valuing finished stock of goods at a standard cost of % 18 lakh per computer. The details of the costs are as under: (Ein lakh) Raw material consumed 400 Direct Labour 250 Variable production overheads 150 290 Fixed production overheads (including interest of 100 lakh) Compute the value cost per computer for the purpose of closing stock.Mr. Mehul gives the following information relating to items forming part of inventory as on 31-3-2019. His factory produces Product X using Raw material A. () _600units of Raw material A (purchased @ Rs. 120). Replacement cost of raw material Aas on 31-3-2019 is Rs. 90 per unit. (ii) 500 units of partly finished goods in the process of producing X and cost incurred till date Rs. 260 per unit. These units can be finished next year by incurring additional cost of Rs. 60 per unit. (iii) 1500 units of finished Product X and total cost incurred Rs. 320 per unit. Expected selling price of Product X is Rs. 300 per unit. Determine how each item of inventory will be valued as on 31-3-2019. Also calculate the value of total inventory as on 31-3-2019.__[sapsuie £15) | Raw materials inventory of a company includes certain material purchased at € 100 per kg. The price of the material is on decline and replacement cost of the inventory at the year-end is % 75 per kg. It is possible to convert the material into finished product at ____| conversion cost of 7 125. —— Decide whether to make the product or not to \make the product, if selling price is (i) € 175 and (i) € 225. Also find out the value-of inventory each case. (May’10)Normastots 4'/, AM utad IZO0DCD MT @ Zisv @ Year end 430 MT of Wattage WAC wm Stock You are required to value the inventory per kg of finished goods consisting of : (a)_ Material Cost € 200 per kg. (b) Direct Labour % 40 Per Kg. ()__ Direct Variable Overhead % 20 Per kg. Fixed production charges for the year on normal working capacity of 2 Lakh kg, is = 20 lakhs. 4,000 kgs. of finished goods are in stock at the year end.Joy Ltd. purchased 20,000 kilograms of Raw Material @ % 20 per kilogram during the —— year 2020-21. They have furnished you with the following further information for the —— year ended 31st March, 2021: a Particulars Units Amount (®) | Opening Inventory: Finished Goods 2,000 1,00,000 —— | Raw Materials 2,200 44,000 —— _| Direct Labour 3,06,000 ___| Fixed Overheads 3,00,000 ____| Sales 20,000| _11,20,000 | Closing Inventory: | Finished Goods 2,400 _____ | Raw Materials 1,800 The plant has a capacity to produce 30,000 units of finished product per annum. However, the actual production of finished products during the year 2020-21 was 20,400 units. Due to a fall in the market demand, the price of the finished goods in which the raw material has been utilized is expected to be sold @ % 40 per unit. The replacement cost of the raw material was 19 per kilogram. You are required to ascertain the value of closing inventory as at 31st March, 2021 as per AS 2. (July' 21)In the following cases, find the value of closing stock as per AS 2: (i) Sonuis aretailer dealing in toys. During the year, he purchased items worth 3 1,47,000 and made a total sale % 1,54,000. The average percentage of gross margin is 10% on cost. Opening stock of toys at cost was % 20,000. (ii) On 21 March, 20X1, Mohan purchased 250 chairs at % 300 each. The selling price of the chair is % 400 each, Owing to a manufacturing defect, net realisable value of the whole lot of chairs was determined at 70% of their normal selling price. No chairs were sold during the year. 1e closing stock of finished goods (at cost) of a company amounted to % 4,50,000. The following items were included at cost in the totak (a) 100 coats, which had cost % 2,200 each and normally sold for 7 4,000 each. Owing to a defect in manufacture their NRV was determined at 50% of their normal selling price. (b) Shirts which had cost 7 50,000, their net realizable value at Balance sheet date was % 55,000. Commission @ 10% on sales is payable to agents. What should the inventory value be according to AS 2 after considering the above items?s available for Zing Ltd. for the year 2024-25: Raw Material: Closing Stock 700 units Cost price 35 per unit Replacement cost 20 per unit Finished product: FP1 FP2 Production (units) 3,000 1,600 Closing stock (units) 500 300 Material consumed %3,20,000 Direct labour 2 1,60,000 Direct expenses 78,000 Fixed overhead for the year was % 95,000, which includes godown rent of ¥ 15,000. Godown is used for storing finished products. Besides 2 main products, 1000 units of a by-product (BY) also emerged in the production process which was sold @ % 12 per unit after incurring an expense of & 2,500. % 4,800 was realized from sale of scrap. The average market price of FP1 is ¥ 160 per unit and FP2 is % 100 per unit. Calculate the value of closing stock of Zing Ltd. as per AS 2~__|J.K. SHAH AS = 7 Cash Flot Statement coneepe > Saas Pruncipas Rovenue. piscnata and S6suz and Generating itove Cong taam Redemption Non Curreas ‘ Gs2cte and BOTOWEnge — Uo PPE Sritnnai ites Snuattmans E ( te Caéh FLOW finory Finamating Qotivist ae (4) KKK Suanting Cosh and fash Bousvalonse ¢4) RAK |} @ _Costand dash Squivaolant Coéh balance. RX Bane eatance Kx Onvaestmencs from aoguicttityn date S08, KKK | 0 onty thoce tnvestmen® wien owe not reey hiqvizy imesic Investments un @Qquity 4nOle are not part Coth and Cott Squivatamt WG] Exchange Gain or lose arising ov Bank wbafante. held un foerecan Currency AnN0uld ba Added | Butstrocted from opginiuung odlanw Cathy & Cath EguivatantaT From the following information of XYZ Limited, calculate cash and cash equivalent as on —— 31-03-2019 as per AS-3. — Particulars Amount (8) —— |Balance as per the Bank Statement 25,000 —— | Cheque issued but not presented in the Bank 15,000 ~~ | Short Term Investment in liquid equity shares of ABC Limited 50,000 ~__ | Fixed Deposit created on 01-11-2018 and maturing on15-04-2019 75,000 ____ | Short Term Investment in highly liquid Sovereign Debt Mutual fund on 1,00,000 —— }01-03-2019 —— | Bank Balance in a Foreign Currency Account in India $ 1,000 —— | (Conversion Rate: On the day of deposit ¥ 69/USD As on 31-03-2019 —— | 70/UsD)newpe ~2 -» Coc Flow rom OPGrao beng Activia. 1 Y Direct Method SndG2zck YEH 4 Cosh Salas KK | N@t Profct or PeT KK > Co¥ection from Debtor Xxx! (C2 COVof FL. - Oplaal of PL) = n XK | Add } Revertal er Non Cota -|Fees receoived xxx |& Non operating Grepense. Xxx =|Trade CommUS¢ion raed %XK*| —Deprociaeieon + \Casu reed em mattarily 7 Amortisakion Og loans Aad van te: - Rrelimunaxy ~xpence QWen to 4upplers| WaLtten off @mplouce «| Customer xx[- Gnegaoete Expense InE@ rent en Oloove Loan KKK — Tranéferto Reserve lace = Code en Bale of PPE Cash Puschacac ~ dose on Kale of Snvectrnent. GRO Payment tocradtton CxKx) = 8mpaument Late [Link] tr Open meog| Exchange lace BWagad, dafaxry, Admin lass > Reversals of Non Can Evp, Setting Exp, 3ne 4£.Non Operating Income. (K xx) loan £ Advance given Snteae2st Sicome Groce) ts Supp ua re (Customer Dividend Sncome CGrasc) 4 Emptoye 2s Osxn) | 7 on Sate of PRE] Investment Excrange Gain —Teasint a ae ‘ @) | ee Tae pata (RRR) Income tae Ratund KK (N@&t off Tas o ST Refund) €: tLonal Stems aK Aad +Dacraaca en cA ne Qneraace ty ct KR Onsusaned cCladm racaivad less + Onereace tn ca Qexx) | Decrease tr RRS XXX @) Woatung Capitol 3 cA = 4, B) Workung capita ——_—_ Ineranka = Dacragote . lags AddA Lh@o Sip Qo 6) Credit Galas BSOOD Creditoc, Cracit Pusmases Denton \S0c0 29000 = 220,000 Stow 10.000 12.000 (ee 12600 81,000 PL [Link] ST.00D ____| From the following information, calculate cash flow from operating activi —__| Summary of Cash Account 7 — for the year ended March 31, 20X1 - — Particulars x Particulars z 7 ——F ]To Balance b/d 1,00,000 | By Cash Purchases 1,20,000 c ——} |To Cash sates 1,40,000 | By Trade payables 1,57,000 i: | |To Trade receivables 1,75,000 | By Office & Selling Expenses 75,000 7 | By Income Tax 30,000 / ___| |1o Trade Commission 50,000 | By Investment 25,000 : | |To Sate of investment 30,000 | By Repayment of Loan 75,000 : ——} |To Loan from Bank 1,00,000 | By Interest on loan 10,000 - ——y [To Interest & Dividend 1,000 | By Balance c/d. 1,04,000 - — 5,96,000 5,96,000 7Come Smportant points regarctung Cosh flow from. Operating Activities 1 ProvLtten fortoy and Advance toe (Eq. op cp rs Op on Prov for fan. 4n00 A000 Prov for fan. A090 A90D Tom. paid in oy = 21000 Eq. op [om eg. op on. Prov fbr lan. 4000 9000 Prov fbr lan. 4000 _Q00D0 Cris, providtesn 7000 Advance taz 6000 RODD —2 us - OD) Discount QUEWed and Discount recat vad 6) Proviction for doubtfum daets as it 9ect Outomaticatiy aAckuUsted un changel in currant O66eete and Current Woasitias ».| Pxamium on Redemption of Reoferancd share and Peeamitum en Redemption of Dobarntires both Shouid 62 AzdtOd to PL And dince boli axe non Opuating Exrpansa therofere tt Should be added tO net progut wv CE from OA Unde S3Dm- _ 4: | Journal Entry for sncome re cosn Ae Dr KK BO > Add tr Snvecting activities Tes Ae Dr ARs 2D > lass finom Tat pad tn OA Te Sncome “ye RK 10D > lass from OA under SIAR CE Grose method, _§.\Jo a id. Erpanses Ae Dr XX 10D To Toe Ae KX 20 Add b> tae paid an OA: Te Casauy Ae Rx» SO _ 6 |\Corcemarion of Net 2 u fora. tease (PBT) Change int. Ae Cl. botance — op balance = KKK AGA Change in R2serve __ KKK had Oiutidend declared tn Cusrant Y2ar KKK Par KX Ada Proviisdem for soe RRA a PET XK Op o PL 20 80 GR Is as Dividend paid £7 Toe, ZS,From the following, calculate the Net Profit before tax. Particulars 31* March 2012 31* March 2013 Equity Share Capital Securities premium General Reserve Profit and Loss A/c 10% Debentures Sundry Creditors Provision for Tax 2,50,000 75,000 1,00,000 2,00,000 10,000 25,000 5,00,000 25,000 1,00,000 3,00,000 2,00,000 35,000 45,000 During the year, Dividend paid for the year end 31st March, 2012 was % 25,000-|then Wecan coleman —Then we cannot caleware — Cash Fin from Operating * Couactlen from Datos. Gctivitias under both © Faoyment bo Croctttore @)Diect Mathod s Expense patd Osnanwect mathod hence Wa. Cannot folnD Dixect Method : Therefore aypoptes Sndiect mathod, [Dimer metned | Sndtirest Method | Propore. Prapore, + Occount. of ALL Stame 2 Account. Of Alt Stame - 7 ji Prepore Cre @rcept Currant Asecte and Currant Uabitity Prepore Cre Concapt-% » Onvasting Octivetty Cath recived em S012 of PPE cath received en Sate ‘of Investments XR Snteaast and acvidend Ageelvad XK ~>N@t Snswance Clam Aecelvad on PPE RAK Cath fecotved sy redamption Oo Depotie KRY Rent recotued om property Hid ag Investment KK Grant receivu~d RRA Ingurance Clasm reed ror tocw or PPE KKK dace Coreh paid On pusiwnate of Snvactmeant cath paid On purchace of PPE Qos) CDS Of Ratearan and Dave lopment KK) Cosh paid for makung Deposus (9) loamst 8 ADVaNce Gwen CR) COM paid for Construction of capitar Wir (**%) come tar poid (capitas Gaunt) KARA)50/7. VA Rodnibo. Ramesh ed ted We 20 Konia the] gave toan tp|Sonan ttd __| - w [Link] mcegivad JB0Gfter Tas of JID Ce Ae Dr ao >Add tw SA TOs Ae Or 20 % lass from Tae padd uw 04 To Snt Ye 100 > lees th OA (EF 85M) she Rae ~ bed ivi i [wr Ce ae Dr KAK—> kotd to SA To Snveetment Ae A2Ouce Coct of __| Snvestment __|| Prepare cash flow from investing activities as per AS 3 of M/s Subham Creative Limited for year ended 31.3.2019. Particulars Amount (2) Machinery acquired by issue of shares at face value 2,00,000 Claim received for loss of machinery in earthquake 55,000 Unsecured loans given to associates 5,00,000 Interest on loan received from associate company 70,000 Pre-acquisition dividend received on investment made 52,600 Debenture interest paid 1,45,200 Term loan repaid 4,50,000 Interest received on investment (TDS of € 8,200 was deducted on the 73,800 above interest) Purchased debentures of X Ltd., on. 1st December, 2018 which are 3,00,000 redeemable within 3 months Book value of plant & machinery sold (loss incurred % 9,600) 90,000Co. cotred ug Shara. Cath ravafved on Aseue of Debentusre| Bonde KKK Cash reezbvad ON long taim bean VaLtad KX [Coen recotred om OneUue of Shares KKK Cash rcaved from Cawt un arféar ARN [Additional Capital Introaucad "WRKK [ase | on Rack £, RK ares Kx) __ |east id om Rada 2. Daben ture GS _ \Cacin id om ce ‘ IRR, as on [oz Deve __\Sntoreetand Divédend para ORK) undartoriting Commutsisn paid Cas) KRX OF entity in afuanudas Instuction (bank) (nen found ung Codes fitows are part of Operating Qotusitier Loon tp Customer - loan frapaid touCutbomer 4 D@ppstt acca pted or rapaick a -Punaun oiLing — Snterast racd or paid Acti + Divideand racd P Non Cot Trancactions are decluded from cee, 69 OSsat pureamaried un @echangae of Anares| Oeoen tureFrom the following summary cash account of K Ltd., prepare cash flow statement for the year ended 31st March, 2020, in accordance with AS 3 (Revised) using the direct method. The company does not have any cash equivalents. ‘Summary Cash Account for the year ended 31-03-2020 Particulars Fact Particulars aoe ® Balance as on 01.04.2019 100 | Payment to suppliers 4,000 Issue of Equity Share 600 | Purchase of Fixed Assets 400 Receipts from Customers 5,600 | Overhead Expenses 400 Sale of Fixed Assets 200 | Wages and Salaries 200 Taxation 500 Dividend 100 Repayment of bank loan 600 Balance as on 31.03.2020 300 6,500 6,500 (8 Marks ~ Nov 2020 - IPCC)Ms. Jyothi of Star Oils Limited has collected the following information for the preparation of cash flow statement for the year ended 31st March, 2013: Net profit Dividend and corporate dividend tax thereon paid Provision for income-tax | |Income-tax paid during the year Loss on sale of fixed assets (net) Book value of the fixed assets sold Depreciation charged to Profit & Loss Account Amortisation of capital grant Profit on sale of investments Carrying amount of investments sold Interest income on investments Interest expenses Interest paid during the year Increase in working capital (excluding ca: balances) Purchase of fixed assets Investment in joint venture Expenditure on construction, work-in-progress Proceeds from calls in arrear Receipt of grant for capital projects Proceeds from long-term borrowings Proceeds from short-term borrowings Opening cash and Bank balances Closing cash and bank balances (@ in Lakhs) 25,000 8,535 5,000 4,248 40 185 20,000 6 100 27,765 2,506 10,000 10,520 56,075 14,560 3,850 34,740 2 12 25,980 20,575 5,003 6,988 Required: Prepare the cash flow, statement in accordance with AS-3, Cash Flow Statements issued by the Institute of Chartered Accountants of India. Make necessary assumptions.aT Prepare cash flow statement of M/s MNT Ltd. forthe year ended 31 st March, 20X1 with ____ the help of the following information: — (1) ——— (2) (3) (4) (5) _—__ (6) —— (7) —— (8) (9) (10) (11) —— (12) —— (13) ——— (14) (45) Company sold goods for cash only. Gross Profit Ratio was 30% for the year, gross profit amounts to % 3,82,500. Opening inventory was lesser than closing inventory by @ 35,000. Wages paid during the year @ 4,92,500. Office and selling expenses paid during the year % 75,000. Dividend paid during the year % 30,000. Bank loan repaid during the year % 2,15,000 (included interest % 15,000). Trade payables on 31st March, 20X0 exceed the balance on 31st March, 20X1 by € 25,000. Amount paid to trade payables during the year ® 4,60,000. Tax paid during the year amounts to % 65,000 (Provision for taxation as on 31.03.20X1 7 45,000). Investments of ® 7,00,000 sold during the year at a profit of & 20,000. Depreciation on fixed assets amounts to % 85,000. Plant and machinery purchased on 15th November, 20X0 for € 2,50,000. Cash and Cash Equivalents on 31st March, 20X0% 2,00,000. Cash and Cash Equivalents on 31st March, 20X1% 6,07,500.Prepare Cash flow for Gamma Ltd., for the year ending 31.3.20X1 from the following information: (1) Sales for the year amounted to % 135 crores out of which 60% was cash sales. (2) Purchases for the year amounted to % 55 crores out of which credit purchase was 80%. (3) Administrative and selling expenses amounted to % 18 crores and salary paid amounted to % 22 crores. (4) The Company redeemed debentures of @ 20 crores at a premium of 10%. Debenture holders were issued equity shares of % 15 crores towards redemption and the balance was paid in cash. Debenture interest paid during the year wast 1.5 crores. (5) Dividend paid during the year amounted to % 11.7 crores. (6) Investment costing % 12 crores were sold at a profit of % 2.4 crores. (7) % 8 crores was paid towards income tax during the year. (8) Anew plant costing @ 21 crores was purchased in part exchange of an old plant. The book value of the old plant was % 12 crores but the vendor took over the old plant at a value of @ 10 crores only. The balance was paid in cash to the vendor. (9) The following balances are also provided: Zin crores 1.4.20X0 Zin crores 31.3.20X1 Debtors: 45 50 Creditors 21 23 Bank 6 18.2——7_ (1) —] (2) (3) —— (4) (5) —— (6) 7 (7) (8) ——} (9) Prepare cash flow for ABC Ltd., using Direct Method for the year 10 ending 31-03-2019 — from the following information: Sales for the year amounted to @ 270 Lakh out of which 50% was cash sales. Purchases for the year amounted to % 60 lakh out of which credit purchases were 80%. ail vO Administrative expenses amounted to % 18 lakh. Salary of & 16 lakh was charged to profit and loss account for the year. Salary of @ 4 lakh was outstanding as on 31-03-2019. (Salary does not form part of Administrative expenses) The company has 15% debentures of % 10 lakh, which it redeemed during the year at a premium of 10% by issue of equity shares of % 9 Lakh towards redemption and the balance was paid in cash. Debenture Interest was also paid during the year. Dividend paid during the year amounted to % 12 Lakh (including dividend distribution tax). Investment costing % 10 lakh were sold at a profit of = 2.50 lakh. Income tax payable for the year was = 80,000. Depreciation of 25% is charged by the company on opening balance of Plant and Machinery. At the year end one old plant costing % 5,00,000 (WDV % 2,00,000) was sold for % 3,50,000. The purchases were also made at year end. The following balances are also provided: Zin Lakh Zin Lakh 31-03-2018 31-03-2019 Debtors 40 45 Creditors 20 23 Bank 5 7 Plant & Machinery 50 70 Provision for tax 1 0.7 (10 Marks — Nov 2019 - IPCC)Following information was extracted from the books of S Ltd. for the year ended 31st March,2020 : (1) Net profit before talking into account income tax and after talking into account the following items was %30 lakhs; (i) Depreciation on Property, Plant & Equipment %7,00,000 (i) Discount on issue of debentures written off 745,000. __| (iii) Interest on debentures paid %4,35,000 —| (iv)_ Investment of Book value %3,50,000 sold for %3,75,000. (v)__ Interest received on Investments 70,000 (2) Income tax paid during the year % 12,80,000 (3) Company issued 60,000 Equity Shares of 10 each at a premium of 20% on 10th April,2019. | (4) 20,000,9% Preference Shares of 7100 each were redeemed on 31st March, 2020 at — a premium of 5% ——_(5) Dividend paid during the year amounted to 711 Lakhs (including dividend distribution tax) (6) Anew Plant costing 27 Lakhs was purchased in part exchange of an old plant on 1st January,2020. The book value of the old plant was %8 Lakhs but the vendor took over the old plant at a value of %6 Lakhs only. The balance amount was paid to —__| vendor through cheque on 30th March,2020. ex —— (7) Company decided to value inventory at cost, whereas previously the practice was to — value inventory at cost less 10%. The inventory according to books on 31.03.2020 was % 14,76,000. tab” ce The inventory on 31.03.2019 was correctly valued at ® 13,50,000. (8) Current Assets and Current Liabil ies in the beginning and at the end of year 2019- 2020 were as: — As on 1st As on 31st April,2019 (2) March,2020 (%) || Inventory 13,50,000 14,76,000} — —__| Trade Receivables 3,27,000 3,13,200[ I Cash &Bank Balances 2,40,700 3,70,500 Trade Payables 2,84,700 2,87,300 —__| Outstanding Expenses 97,000 1,01,400 You are required to prepare a Cash Flow Statement for the year ended 31st March, 2020 as per AS 3 (revised).____| The following figures have been extracted from the books of Manan limited for the year — ended on 31.3.2020. You are required to prepare the cash flow statement as per AS 3 ——}_using indirect method. | (i) Net profit before taking into account tax and income from law suits but after taking into account the following items was %30 lakhs: (a) Depreciation on Property, Plant & Equipment %7.50 lakhs.» ____| (b) Discount on issue of Debentures written off 45,000, —— (c) Interest on Debentures paid %5,25,000. | (a) Book value of investment 4.50 lakhs (Sale of investments for €4,80,000). — (e) Interest received on investments ¥90,000. (ii) Compensation received %1,35,000 by the company in a suit filed. (ii) Income tax paid during the year 815,75,000 (iv) 22,500, 10% preference shares of @ 100 each were redeemed on 02-04-2019 at a —__| premium of 5%. —+ (v) Further the company issued 75,000 equity shares of 10 each at a premium of 20% — ‘on 30.3.2020 (Out of 75,000 equity shares, 25,000 equity shares were issued to a supplier of machinery) (vi) Dividend for FY 2018-19 on preference shares were paid at the time of redemption. (vii) Dividend on Equity shares paid on 31.01.2020 for the year 2018-2019 27.50 lakhs __| (including dividend distribution tax ) and interim dividend paid %2.50 lakhs for the —__| year 2019-2020. ——} (viii) Land was purchased on 02.4.2019 for %3,00,000 for which the company issued 22,000 equity shares of % 10 each at a premium of 20% to the land owner and balance in cash as consideration. ____| (ix) Current assets and current liabilities in the beginning and at the end of the years — were as detailed below: | As on As on | | 01.04.2019 31.3.2020 | ®) ®) i | Inventory 18,00,000 19,77,000 | Trade receivables 3,87,000 3,79,650 — Cash in hand 3,94,450 16,950 — Trade payable 3,16,500 3,16,950 ——] Outstanding expenses 1,12,500 1,22,700 (10 Marks - Nov 2020 - Inter)({ustrments are. given D) Ale of Stems OF Current accet Currant Wobot lity 2) Cashboot. A) Trading and PL Ae @) PFT Ae A)Resorves and Suapuce ~piviidand & paid ze__[eapsule $i) ____| The following data were provided by the accounting records of Ryan Ltd. at year-end, —— March 31, 2013: — Income Statement — z —— sales 6,98,000 ~___ |_| Cost of Goods Sold 5,20,000 ~__| | Gross Margin 1,78,000 ____| | Operating Expenses (including Depreciation Exp. of % 37,000) (1,47,000) __| 31,000 ——_ | Other Income (Expenses) _ —_] interest Expense paid (23,000) ~__ |_| Interest Income received 6,000 ___|_|Gain on Sale of Investments 12,000 ___| |Loss on Sate of Plant 3,000 (8,000) __| 23,000 —_ | Income tax (7,000) — * 16,000 | Comparative Balance Sheets | z z __| 31% March 31*March — 2013 2012 ~_|-|Assets ___| }Plant Assets 7,15,000 5,05,000 ___| Less: Accumulated Depreciation (1,03,000) (68,000) __} 6,12,000 4,37,000 —— Investments (Long - term) 1,15,000 1,27,000 —_}-| Current AssetsInventory 1,44,000 1,10,000 Accounts Receivable 47,000 55,000 Cash 46,000 15,000 Prepaid Expenses 1,000 5,000 9,65,000 7,49,000 Liabilities Share Capital 4,65,000 3,15,000 Reserves & Surplus 1,40,000 1,32,000 Bonds 2,95,000 2,45,000 Current Liabilities: Accounts Payable 50,000 43,000 Accrued Liabilities 12,000 9,000 Income Taxes Payable 3,000 5,000 9,65,000 7,49,000 Analysis of selected accounts and transactions during 2012-2013 : 1 2. 3. 4 Purchased investments for Z 78,000. Sold investments costing 7 90,000. Purchased plant assets for = 1,20,000 Sold plant assets that cost 10,000 with accumulated depreciation of % 2,000 for 5,000. Issued % 1,00,000 of bonds at face value in a exchange for plant assets on 31st March, 2013. 0 tT Repaid & 50,000 of bonds at face value at maturity. Issued 15,000 shares of 10 each. Prepare Cash Flow Statement as per AS-3 (Revised), using indirect and direct method.