Accounting (08-09-2018) Set-2

Download as pdf or txt
Download as pdf or txt
You are on page 1of 2

Problem # 01.

A comparative balance sheet and a summarized income and retained earnings statement of a project are given below:
Balance sheet as at 31 December 2017

Assets 2017 2016


Current Assets: 1.25,000 1,21,000
Cash 6,800 2,400
Bank 25,500 36,200
Accounts Receivable (Trade) 42,000 43,000
Interest receivable 4,200 3,400
Prepaid Expenses 4,000 5,000
Inventory 35,000 31,000
Non-current Assets: 252,000 2,20,000
Investments 12,000 16,000
Fixed Assets:
Land(at cost) 1,15,000 1,20,000
Buildings 1,10,000 77,000
Equipments 28,000 20,000

Depreciation :
Building (5,000) (3,000)
Equipments (8,000) (10,000)

Total Assets 3,77,500 3,41,000


Liabilities
Current Liabilities: 40,500 43,000
Accounts Payable Trade 21,000 22,000
Accrued Expenses Payable 6,500 7,000
Interest Payable 5,000 4,000
Income Tax payable 8,000 5,000
Dividend Payable - 5,000

Non-current Liabilities: 32,000 60,000

Bond Payable 22,000 35,000


Debenture (5%) 10,000 25,000
Total Liabilities 72,500 1,03,000
Capital
Paid-up Capital Tk. 1 per share 1,80,000 1,60,000
Share premium 40,000 30,000
Retained Earnings 85,000 48,000
3,77,500 3,41,000
Total Liabilities & Capital

1,000
Combined Statement of Income and
Retained Earnings for the year ended 31 Dec. 2017

Sales (net) 1,95,000


Cost of Goods sold (85,000)
Gross Profit 1,10,000
Operating expenses (40,000)
Operating income 70,000
Interest Income 9,000
Gain on Disposal of equipment 1,000
Gain on sale of investment 3,000
Interest Expenses 3,000
Net Income before tax 80,000
Tax 25,000
Net income after tax 55,000
Retained Earnings at 31 Dec. 2016 48,000
Earnings available for appropriation 1,03,000
Dividend paid (18,000)
Retained Earnings at 31 Dec. 2017 85,000

Additional Information:

a) Operating Expenses included Tk. 3,000 ( Tk. 2,000 for building and rest Tk. 1,000 for equipments) for
depreciation and Tk. 1000 from prepaid expenses.
b) Cash dividend were declared and paid in within the year.
c) Equipment with cost of Tk. 16,000 was purchased for cash. Equipment with a cost of Tk. 8,000 and book
value of Tk.5,000 was sold for Tk.6,000 cash.
d) Bonds of Tk. 10,000 were redeemed at their face value for cash. Bonds of Tk. 3,000 were converted into
common stock.
e) Common Stock ( Tk. 1 par ) of Tk. 13,000 was issued for cash.
f) Common Stock ( Tk. 1 par ) of Tk. 4,000 was issued to acquire land.
g) Land was sold on its book value for cash.
h) Investment costing Tk. 4,000 were sold at a gain of Tk. 3,000.

Requirement: Prepare a cash flow statement in Direct and Indirect Method for 2017.

You might also like