Project 2003
description
Transcript of Project 2003
A.V.Harun Raaj SRO 0258424
1.Profit and loss Account:
This shows the current period profit / loss out of the transactions along with the sub divisions of the various expenses and income under different groups profit/loss and the net profit/loss. If enable it has the feature of giving percentage of various items.
Harun Raaj Dreamcorps Harun Raaj Dreamcorps
Particulars 1-Apr-2009 to 22-Apr-2009 Particulars 1-Apr-2009 to 22-Apr-2009
Opening Stock Sales Accounts 157000.00
Television _ C22 Sales-12.5%_C22 43000.00
Purchase Accounts 319000.00 Sales-4% _ C22 114000.00
Purchases-12.5%_C22 34000.00 Sales Bills to Make
Purchases-4%_C22 285000.00 Closing Stock 189000.00
Purchase Bills to Come Television _ C22 189000.00
Gross Profit c/o 27000.00 346000.00
346000.00 Gross Profit b/f 27000.00
Indirect Expenses 20000.00 Indirect Incomes 50000.00
Rent Paid_C22 20000.00 Income From Repair_C22 50000.00
Nett Profit 57000.00
Total 77000.00 Total 77000.00
1
A.V.Harun Raaj SRO 0258424
2. BALANCE SHEET
This is the statement of Assets and Liabilities as on the date of the requirement grouping the items into various heads
Harun Raaj Dreamcorps Harun Raaj Dreamcorps
Liabilities as at 22-Apr-2009 Assets as at 22-Apr-2009
Capital Account 1500000.00 Fixed Assets 500000.00
Reserves & Surplus Furniture and Fitting_C22 100000.00
Harun Raaj Capital _ Sh1_C22 500000.00
Land and Building_C22 200000.00
Krithika Capital _ Sh2_C22 700000.00
Machinery_C22 200000.00
Soumyakanti Capital_C22 300000.00
Working Capital 1557000.00
Loans (Liability) 500000.00 Current Assets
Loan From ICICI Bank_C22 500000.00
Closing Stock 189000.00
Suspense A/c Loans & Advances (Asset) 300000.00
VAT Adjustment _ C22 Sundry Debtors 46883.75
Profit & Loss A/c_C22 57000.00 Cash-in-hand 700000.00
Opening Balance Bank Accounts 479501.25
Current Period 57000.00 1715385.00
Less :Current Liabilities
Duties & Taxes 3435.00
Sundry Creditors 154950.00
158385.00
Total 2057000.00 Total 2057000.00
2
A.V.Harun Raaj SRO 0258424
3.Half year Balance Sheet
This is the statement of assets and liabilities for the two half-years in an accounting period.
Harun Raaj Dreamcorps Harun Raaj Dreamcorps
as at 30-Sep-2009 as at 31-Mar-2010
Sources of Funds :Capital Account 1500000.00 1500000.00
Reserves & Surplus
Harun Raaj Capital _ Sh1_C22 500000.00 500000.00
Krithika Capital _ Sh2_C22 700000.00 700000.00
Soumyakanti Capital_C22 300000.00 300000.00
Loans (Liability) 500000.00 500000.00
Loan From ICICI Bank_C22 500000.00 500000.00
Suspense A/c
VAT Adjustment _ C22
Profit & Loss A/c_C22 57000.00 57000.00
Opening Balance 57000.00
Current Period 57000.00
Total 2057000.00 2057000.00
Application of Funds :Fixed Assets 500000.00 500000.00
Furniture and Fitting_C22 100000.00 100000.00
Land and Building_C22 200000.00 200000.00
Machinery_C22 200000.00 200000.00
Working Capital 1557000.00 1557000.00
Current Assets
Closing Stock 189000.00 189000.00
Loans & Advances (Asset) 300000.00 300000.00
Sundry Debtors 46883.75 46883.75
Cash-in-hand 700000.00 700000.00
Bank Accounts 479501.25 479501.25
1715385.00
1715385.00
Less :Current Liabilities
Duties & Taxes 3435.00 3435.00
Sundry Creditors 154950.00 154950.00
158385.00 158385.00
Total 2057000.00 2057000.00
3
A.V.Harun Raaj SRO 0258424
4. Cash Flow and Fund Flow Statement:Cash flow and fund flow statement gives the gross inflow and outflow of the cash and various fund and the resultant net flows.
Harun Raaj Dreamcorps Harun Raaj Dreamcorps
Inflow 1-Apr-2009 to 30-Apr-2009 Outflow 1-Apr-2009 to 30-Apr-2009
Loans (Liability) 500000.00 Current Liabilities
195700.00
Loan From ICICI Bank_C22 500000.00 Sundry Creditors
195700.00
Current Assets 175201.25
Sundry Debtors 175201.25
Total 675201.25 Total 195700.00
Nett Inflow: 479501.25
Funds Flow :
Harun Raaj Dreamcorps
Harun Raaj Dreamcorps
Sources 1-Apr-2009 to 30-Apr-2009
Applications 1-Apr-2009 to 30-Apr-2009
Loans (Liability) 500000.00
Loan From ICICI Bank_C22 500000.00
Nett Profit 57000.00
Total 557000.00 Total
Particulars Opening Balance Closing Balance
Wkg Cap Increase
Current Assets 1000000.00 Dr 1715385.00 Dr 715385.00
Current Liabilities 158385.00 Cr -158385.00
4
A.V.Harun Raaj SRO 0258424Working Capital 1000000.00 Dr 1557000.00 Dr 557000.00
Trial Balance:This contains the summary of all the accounts. The debit side includes all
the expense accounts and asset accounts and the credit side includes all the income accounts and liability accounts.
Harun Raaj Dreamcorps
Particulars 1-Apr-2009 to 22-Apr-2009
Closing Balance
Debit CreditCapital Account 1500000.00
Harun Raaj Capital _ Sh1_C22 500000.00
Krithika Capital _ Sh2_C22 700000.00
Soumyakanti Capital_C22 300000.00
Loans (Liability) 500000.00
Loan From ICICI Bank_C22 500000.00
Current Liabilities 5715.00 164100.00
Duties & Taxes 5715.00 9150.00
Sundry Creditors 154950.00
Fixed Assets 500000.00
Furniture and Fitting_C22 100000.00
Land and Building_C22 200000.00
Machinery_C22 200000.00
Current Assets 1526385.00
Opening Stock
Loans & Advances (Asset) 300000.00
Sundry Debtors 46883.75
Cash-in-hand 700000.00
Bank Accounts 479501.25
Suspense A/c
Sales Accounts 157000.00
Sales-12.5%_C22 43000.00
Sales-4% _ C22 114000.00
Purchase Accounts 319000.00
Purchases-12.5%_C22 34000.00
Purchases-4%_C22 285000.00
Indirect Incomes 50000.00
Income From Repair_C22 50000.00
Indirect Expenses 20000.00
Rent Paid_C22 20000.00
5
A.V.Harun Raaj SRO 0258424Grand Total 2371100.00 2371100.00
Day book:This book contains all the journal entries on a day-to-day basis.
Day Book 1-Apr-2009 to 22-Apr-2009
Date Particulars Vch Type Debit Amount Credit Amount
Inwards Qty Outwards Qty
01/04/2009
Local Creditor_1 _ C22 Purchase 63000.00
Purchases-12.5%_C22 56000.00 Dr
VAT Input - 12.5% _ C22 7000.00 Dr
02/04/2009
Local Creditor 2 _C22 Purchase 296400.00
Purchases-4%_C22 285000.00 Dr
VAT Input - 4% _ C22 11400.00 Dr
05/04/2009
Rohit Technologies_Local Debtors_C22
Sales 48375.00
Sales-12.5%_C22 43000.00 Cr
VAT Output - 12.5% _ C22 5375.00 Cr
10/04/2009
Rohit Technologies_Local Debtors_C22
Sales 118560.00
Sales-4% _ C22 114000.00 Cr
VAT Output - 4% _ C22 4560.00 Cr
12/04/2009
Rohit Technologies_Local Debtors_C22
Receipt 125201.25
State Bank of India_C22 125201.25 Dr
16/04/2009
Local Creditor_1 _ C22 Payment 31500.00
Local Creditor 2 _C22 148200.00 Dr
State Bank of India_C22 179700.00 Cr
20/04/2009
ABC Ltd. _ C22 Payment 16000.00
State Bank of India_C22 16000.00 Cr
20/04/2009
Loan From ICICI Bank_C22 Receipt 500000.00
Cash_C22 500000.00 Dr
20/04/2009
VAT Adjustment _ C22 Journal 18400.00
VAT Input - 12.5% _ C22 7000.00 Cr
VAT Input - 4% _ C22 11400.00 Cr
20/04/2009
VAT Output - 12.5% _ C22 Journal 5375.00
VAT Output - 4% _ C22 4560.00 Dr
VAT Adjustment _ C22 9935.00 Cr
20/04/2009
Rent Paid_C22 Journal 20000.00
ABC Ltd. _ C22 16000.00 Cr
TDS Rent Payable_C22 4000.00 Cr
20/04/2009
VAT Payable_C22 Journal 8465.00
6
A.V.Harun Raaj SRO 0258424VAT Adjustment _ C22 8465.00 Cr
20/04/2009
Local Creditor_1 _ C22 Debit Note 24750.00
Purchases-12.5%_C22 22000.00 Cr
VAT Input - 12.5% _ C22 2750.00 Cr
20/04/2009
Onidia TV 36"LCD M.No.LCD 123 Stock Journal 7 No.s
Onidia TV 36"LCD M.No.LCD 123 7 No.s
22/04/2009
Rohit Technologies_Local Debtors_C22
Receipt 50000.00
State Bank of India_C22 50000.00 Dr
22/04/2009
Rohit Technologies_Local Debtors_C22
Journal 55150.00
Service Tax_C22 5150.00 Cr
Income From Repair_C22 50000.00 Cr
22/04/2009
VAT Input - 12.5% _ C22 Journal 2750.00
VAT Adjustment _ C22 2750.00 Cr
22/04/2009
VAT Adjustment _ C22 Journal 2750.00
VAT Payable_C22 2750.00 Cr
Cash and Bank books:
Summary of cash and bank books
Bank Accounts
Harun Raaj Dreamcorps
Particulars 1-Apr-2009 to 22-Apr-2009
Closing Balance
Debit Credit
Cash-in-hand 700000.00
Cash_C22 700000.00
Bank Accounts 479501.25
State Bank of India_C22 479501.25
Grand Total 1179501.25
7
A.V.Harun Raaj SRO 0258424
Bank Reconciliation Statement :
Ledger: State Bank of India_C22 1-Apr-2009 to 22-Apr-2009
(Reconciliation)Date Particulars Vch
TypeBank Date Debit Credit
12/04/2009
Rohit Technologies_Local Debtors_C22
Receipt 125201.25
16/04/2009
Local Creditor_1 _ C22 Payment 179700.00
20/04/2009
ABC Ltd. _ C22 Payment 16000.00
22/04/2009
Rohit Technologies_Local Debtors_C22
Receipt 50000.00
Balance as per Company Books : 479501.25 Amounts not reflected in Bank : 175201.25 195700.00Balance as per Bank : 500000.00
Godown summary:
Parrys_C22
Harun Raaj Dreamcorps
Particulars 1-Apr-2009 to 22-Apr-2009
Closing Balance
Quantity Rate Value
Television _ C22 9 No.s 21000.00 189000.00
Onida TV _ C22 9 No.s 21000.00 189000.00
Grand Total 9 No.s 189000.00
8
A.V.Harun Raaj SRO 0258424
Stock Category Summary:
36" LCD TV_C22
Harun Raaj Dreamcorps
Particulars 1-Apr-2009 to 22-Apr-2009
Closing Balance
Quantity Rate Value
Onidia TV 36"LCD M.No.LCD 123
7 No.s 25000.00 175000.00
Parrys_C22 7 No.s 25000.00 175000.00
Grand Total 7 No.s 175000.00
Stock item query:Name : LG 2 Ton Split Ac-M.No W987 Part No. :Group: LG Airconditioner _ C22 Category:
Closing Balance:
0 No.s Closing Value:
Cost Price : 12000.00/No.s Std. Selling Price :
Last Purchased on :
01/04/2009 Local Creditor_1 _ C22 3 No.s @ 12000.00/No.s
Last Sold on :
05/04/2009 Rohit Technologies_Local Debtors_C22 2 No.s @ 15000.00/No.s
Godown / Batch Details Items of the same Category
Godown Batch Quantity Item Name
Parrys_C22 Primary Batch 0 No.s LG 2 Ton Split Ac-M.No W987
Samsung 1 Ton Split Ac M.No.111100
Samsung 2 Ton Split Ac M.No.21200.
Total Total
9
A.V.Harun Raaj SRO 0258424
Stock item monthly report: Onidia TV 36"LCD M.No.LCD 123
Harun Raaj Dreamcorps
Particulars 1-Apr-2009 to 22-Apr-2009
Closing Balance
Quantity Value
Opening Balance
April 7 No.s 175000.00May 175000.00June 175000.00July 175000.00August 175000.00September 175000.00October 175000.00November 175000.00December 175000.00January 175000.00February 175000.00March 175000.00Grand Total 7 No.s 175000.00
Movement analysis : Onidia TV 36"LCD M.No.LCD 123
Harun Raaj Dreamcorps
Particulars 1-Apr-2009 to 22-Apr-2009
Movement Values
Quantity Basic Rate Effective Rate Value
Movement Inward :
Suppliers :
Local Creditor 2 _C22 10 No.s 25000.00 25000.00 250000.00
10 No.s 25000.00 250000.00Transfers Inward (Production) :
Stock Journal 7 No.s 25000.00 25000.00 175000.00
7 No.s 25000.00 175000.0017 No.s 25000.00 425000.00
Movement Outward :
Buyers :
Rohit Technologies_Local Debtors_C22 3 No.s 28000.00 84000.00
3 No.s 28000.00 84000.00Transfers Outward (Consumption) :
Stock Journal 7 No.s 25000.00 175000.00
10
A.V.Harun Raaj SRO 02584247 No.s 25000.00 175000.00
10 No.s 25900.00 259000.00
Ageing Analysis of outstandings receivable:This contains the list of outstanding amounts to be received by the
company within a specific time period.
Bills Receivable 1-Apr-2009 to 22-Apr-2009
Date Ref. No.
Partys' Name Pending (< 30 days )
30 to 45 days
45 to 60 days
(> 60 days )
Amount
10/04/2009
2 Rohit Technologies_Local Debtors_C22 41733.75
41733.75
10/04/2009 Sales 2 118560.00 Dr
3 No.s Onida TV 21" M.No.1100 FLAT
10000.00/No.s
3 No.s Onida TV 36"LCD M.No.LCD 123
28000.00/No.s
12/04/2009 Receipt 1 76826.25 Cr
22/04/2009
5 Rohit Technologies_Local Debtors_C22 5150.00 5150.00
22/04/2009 Journal 5 55150.00 Dr
22/04/2009 Receipt 3 50000.00 Cr
46883.75
46883.75
11
A.V.Harun Raaj SRO 0258424
VAT Annexures
Annex- IANNEXURE I
Details of purchases/receipts during the month APRIL, 09
Sl.No. Name of the seller
Seller's TIN
Commodity Code
Purchase/Receipt value(Rs.)
Rate of tax
VAT/CST paid(Rs.)
Category
1 2 3 4 5 6 7 81 Local Creditor 2
_C22 285000 4 11400 R
2 Local Creditor_2_C22
56000 12.50 7000 R
Category: C-Capital goods, E-Exempted, I-Import, O-Inter-state purchases, R-Local-purchase input(First schedule),S-
Stock receipts from the head Office/branches/principals outside the state, A-Purchases effected through agents/Branches, B-Industrial Input
Annex- IIANNEXURE II
Details of sales/transfer value during the month APRIL, 09
Sl.No. Name of the buyer Buyer's TIN
Commodity Code Sale value(Rs.)
Rate of tax
VAT/CST paid(Rs.)
Category
1 2 3 4 5 6 7 81 Rohit
Technologies_Local Debtors_C22
43000 12.50 5375 F
2 Rohit Technologies_Local Debtors_C22
114000 4 4560 F
12
A.V.Harun Raaj SRO 0258424 Category: E-Exempt, F-First schedule, R-Sales return, S-Stock transfer outside the State, Z-Zero rate sale, A-Sales
effected through agents/branches in the State
Annex-III
ANNEXURE IIIDetails of reversal of Input Tax Credit during the month APRIL, 09
Commodity Rate Reversal of Input
Sl.No. Nature of transactions Section/Rule relevant Code Value (Rs.)
of tax
TIN tax Credit (Rs.)
1 2 3 4 5
1 Goods used for civil structures Sec.2(11)
2 Goods utilised for self use Sec.19(7)(a)
3 Purchase of automobiles, spare parts and accesories other than dealer in Automobiles
Sec.19(7)(b)
4 Purchase of Airconditioners other than dealer in Airconditioners
Sec.19(7)(c)
5 Goods given as gift, free sample
Sec.19(8)
6 Goods lost on theft,loss,etc., Sec.19(9)(i)
7 Inputs destroyed in fire or lost Sec.19(9)(ii)
8 Inputs damaged in transit or destroyed before manufacture
Sec.19(9)(iii)
9 Unavailed credit on Capital goods (time barred)
Sec.19(3)(b)
10 Consignment Sales without 'F' form
Sec.19(4)(i) & (ii)
11 Stock transfer without 'F'form Sec.19(4)(i) & (ii)
12 Purchases for production of Exempted goods (Finished)
Sec.19(5)(a)
13 Interstate sale without 'C' form Sec.19(5)(c)
14 Purchase return Sec.14(i) 22000 2750
15 ITC availed for Finished goods subsequently exempt
Sec.19(12)
16 Others (specify)
Total 2750
13
A.V.Harun Raaj SRO 0258424
Annex-IV
ANNEXURE IV
Export
Sl.No. Description of Goods
Commodity Code
Value (Rs.) Details of Bill of lading / Air / Road / Railway Bill No. & date
1 2 3 4 5
Place: Signature:
Name:
Date: Seal Status & relationship to the dealer:
[see Rule 7(1) (a), 7(2) & 7(3)]
VAT computation :
Harun Raaj Dreamcorps
Particulars 1-Apr-2009 to 30-Apr-2009
Assessable Tax
Value Amount
Sales
A. Output Tax
Output VAT @ 12.5% 43000.00 5375.00
Output VAT @ 4% 114000.00 4560.00
Total Output Tax 157000.00 9935.00
Purchases
B. Input Tax
Excess Input Credit Brought Forward
14
A.V.Harun Raaj SRO 0258424Input VAT @ 12.5% 34000.00 4250.00
Input VAT @ 4% 285000.00 11400.00
Total Input Credit 319000.00 15650.00
VAT Refundable/Carried Forward 5715.00
15