Академический Документы
Профессиональный Документы
Культура Документы
(i)
In exercise of the powers conferred under section 30 of the Securities and Exchange
Board of India Act, 1992 read with clause (f) of sub-section (2) of Section 77A of the
Companies Act, 1956 SEBI made Securities and Exchange Board of India (Buy-back of
Securities) (Amendment) Regulations, 2013 to amend the Securities and Exchange
Board of India (Buy back of Securities) Regulations, 1998. The important provisions of
the new regulations (applicable for listed companies) are: (i) No offer of buy-back for
fifteen per cent or more of the paid up capital and free reserves of the company shall be
made from the open market. (ii)A company shall not make any offer of buyback within a
period of one year reckoned from the date of closure of the preceding offer of buy-back,
if any. (iii)The company shall ensure that at least fifty per cent of the amount earmarked
for buy-back is utilized for buying-back shares or other specified securities. These new
regulations can be downloaded from the link http://203.199.247.102/cms/sebi_data/
attachdocs/1375961931576.pdf
(ii) Securities and Exchange Board of India Mutual Funds (Amendment) Regulations, 2013
In exercise of the powers conferred by section 30 of the Securities and Exchange Board
of India Act, 1992 (15 of 1992), the Board vide notification No. LAD-NRO/GN/201314/03/5652 dated April 16, 2013 had made amendment to the Securities and Exchange
Board of India (Mutual Funds) Regulations, 1996. These Regulations may be called as
the Securities and Exchange Board of India (Mutual Funds) (Amendment) Regulations,
2013. The SEBI (Mutual Funds) (Amendment) Regulations, 2013 can be downloaded
from the link http://www.sebi.gov.in/cms/sebi_data/attachdocs/1366172455558.pdf
(iii) Securities and Exchange Board of India (Mutual Funds) (Third Amendment)
Regulations, 2013
In exercise of the powers conferred by section 30, read with clause (c) of sub-section (2)
of section 11 of the Securities and Exchange Board of India Act, 1992 (15 of 1992), the
SEBI made new regulations to further amend the Securities and Exchange Board of India
(Mutual Funds) Regulations, 1996, namely Securities and Exchange Board of India
(Mutual Funds) (Third Amendment) Regulations, 2013. These new regulations can be
downloaded from the link http://203.199.247.102/cms/sebi_data/attachdocs/
1376972189079.pdf.
(iv) Securities and Exchange Board of India (Stock Brokers And Sub-Brokers)
(Amendment) Regulations, 2013
In exercise of the powers conferred by section 30 of the Securities and Exchange Board
of India Act, 1992 (15 of 1992), the Board vide notification No. LAD-NRO/GN/2013-
14/01/8129 dated April 5, 2013 had made amendment to the Securities and Exchange
Board of India (Mutual Funds) Regulations, 1996. These Regulations may be called as
the Securities and Exchange Board of India (Stock Brokers and Sub-brokers)
(Amendment) Regulations, 2013. The SEBI (Stock Brokers and Sub-brokers)
(Amendment) Regulations, 2013 can be downloaded from the link
http://www.sebi.gov.in/cms/sebi_data/attachdocs/1365161667044.pdf
(v)
Securities and Exchange Board of India (Stock Brokers and Sub-Brokers) (Second
Amendment) Regulations, 2013
SEBI has issued Securities and Exchange Board of India (Stock Brokers and Sub-Brokers)
(Second Amendment) Regulations, 2013 vide notification No. LAD-NRO/GN/201314/25/24775 dated 27th September, 2013. As per theses regulations, "clearing corporation,
"clearing member" "proprietary trading member self-clearing member and "stock broker
have been defined. These new regulations can be downloaded from the link
http://www.sebi.gov.in/cms/sebi_data/attachdocs/ 1380282501004.pdf.
(ii)
(iii) Stock brokers / trading members shall maintain the prescribed BMC based on their
profiles
Categories
Deposit Only Proprietary trading without Algorithmic trading (Algo)
BMC
Deposit
` 10 Lacs
`15 Lacs
` 25 Lacs
` 50 Lacs
Explanation: The profiling of members may be explained with the following example
A scenario may arise, wherein, a member has registration as a stock broker as
well as a trading member and is engaged as a principal doing proprietary trading
on cash segment and is also engaged as an agent and transacting only on behalf of
the clients in the derivatives segment.
Further, the member may not have availed facility for algorithmic trading. In such a
case, the profile of such a member shall be assessed as Proprietary trading and
trading on behalf of client without Algo. The applicable BMC deposit for such a
member shall be ` 25 Lacs.
This BMC deposit requirement stipulated in the above table, is applicable to all
stock brokers / trading members of exchanges having nation-wide trading terminals.
(iv) For stock brokers / trading members of exchanges not having nation-wide trading
terminals, the deposit requirement shall be 40% of the above said BMC deposit
requirements.
(v)
The BMC deposit shall be maintained for meeting contingencies in any segment of
the exchange. For members having registration for more than one segment of the
same exchange, the BMC deposit requirement shall not be additive for such
number of segments and shall be the highest applicable BMC deposit, across
various segment.
(v)
No exposure shall be granted against such BMC deposit. The Stock Exchanges
shall be permitted to prescribe suitable deposit requirements, over and above the
SEBI prescribed norms, based on their perception and evaluation of risks involved.
(vi) Minimum 50% of the deposit shall be in the form of cash and cash equivalents. The
existing guidelines on collateral composition shall continue to remain applicable.
The relevant SEBI circular no SMD/SED/RCG/270/96 dated January 19, 1996 and
circular no MRD/DoP/SE/Cir-07/2005 dated February 23, 2005, stand modified suitably.
All other relevant provisions shall continue to remain applicable.
(vii) Presentation of Foreign Currency Monetary Item Translation Difference
Account (FCMITDA)
In the Revised Schedule VI format, no line item has been specified for the presentation
of Foreign Currency Monetary Item Translation Difference Account (FCMITDA).
Therefore, the Council of the Institute at its 324th meeting held on March 24-26, 2013 at
New Delhi, decided that debit or credit balance in FCMITDA should be shown on the
Equity and Liabilities side of the balance sheet under the head Reserves and Surplus
as a separate line item.
(viii) Criteria for Classification of Entities and Applicability of Accounting Standards
Due to recent changes in the enhancement of tax audit limit, the Council of the ICAI has
recently decided to change the 1st criteria of Level II Non-Corporate Entities i.e.
determination of SME on turnover basis from ` 40 lakhs to ` 1 Crore vide
announcement Revision in the Criteria for classifying Level II Non-Corporate Entities
issued by ICAI on 7th March, 2013. This revision is applicable with effect from the
accounting year commencing on or after April 1, 2012.
(ix) Amendments to SEBI (Employee Stock Option Scheme and Employee Stock
Purchase Scheme) Guidelines, 1999 and Equity Listing Agreement
SEBI has noticed that some listed entities have been framing their own employees benefit
schemes wherein Trusts have been set up to deal in their own securities in the secondary
market. It is apprehended that some entities may frame such schemes with the purpose of
dealing in its own securities with the object of inflating, depressing, maintaining or causing
fluctuation in the price of the securities by engaging in fraudulent and unfair trade practices.
In order to address the concerns over acquisition of shares by employee welfare Trusts
from the secondary market, it has been decided to prohibit the listed entities from
framing any employee benefit schemes involving acquisition of own securities from the
secondary market. To implement this decision, some amendments (applicable with
immediate effect) are being made in the SEBI (ESOS and ESPS) Guidelines 1999 and
Equity Listing Agreement vide circular no CIR/CFD/DIL/3/2013 dated January 17, 2013.
Equity Listing Agreement
Certain listing conditions are hereby specified by way of inserting Clause 35C in the
Equity Listing Agreement as given below:
(i) The issuer agrees that all the employee benefit schemes involving the securities of
the company shall be in compliance with SEBI (ESOS and ESPS) Guidelines, 1999
and any other guidelines, regulations etc. framed by SEBI in this regard.
(ii)
The issuer further agrees that all the employee benefit schemes already framed and
implemented by the company involving dealing in the securities of the company,
before the insertion of this clause shall be aligned with and made to conform to
SEBI (ESOS and ESPS) Guidelines, 1999 by June 30, 2013.
the company, which are not in accordance with SEBI (ESOS and ESPS) Guidelines, it
has been decided that:(i)
such companies will be required to inform the details of their schemes to the Stock
Exchanges within 30 days from date of this circular, in the prescribed format
provided.
(ii)
such companies shall align any existing employee benefit schemes with SEBI
(ESOS and ESPS) Guidelines on or before June 30, 2013.
A new clause 22B has also been inserted after clause 22A in the SEBI (ESOS and
ESPS) Guidelines 1999 as given below:
Prohibition on acquisition of securities from secondary market: No ESOS/ESPS
shall involve acquisition of securities from the secondary market.
(x) Amendment to para 46 of Accounting Standard 11 of the Companies (Accounting
Standards) Rules, 2006
Ministry of Corporate Affairs vide its notification number G.S.R 913(E), dated 29th December,
2011, has amended the para 46 of AS 11 of the Companies (Accounting Standards)
Amendment Rules, 2011. Through this notification, the MCA has extended the option (for the
enterprises) to capitalize the exchange differences arising on reporting of long term foreign
currency monetary items till 31st March, 2020 instead of 31st March, 2012.
(xi) Insertion of para 46A in Accounting Standard 11 of the Companies (Accounting
Standards) Rules, 2006
Ministry of Corporate Affairs vide its notification number G.S.R 914(E), dated
29th December, 2011, inserted under-mentioned para 46A in AS 11 of the Companies
(Accounting Standards) Rules, 2006.
46A. (1) In respect of accounting periods commencing on or after the 1st April, 2011,
for an enterprise which had earlier exercised the option under paragraph 46 and at the
option of any other enterprise (such option to be irrevocable and to be applied to all such
foreign currency monetary items), the exchange differences arising on reporting of longterm foreign currency monetary items at rates different from those at which they were
initially recorded during the period, or reported in previous financial statements, in so far
as they relate to the acquisition of a depreciable capital assets, can be added to or
deducted from the cost of the assets and shall be depreciated over the balance life of the
assets, and in other cases, can be accumulated in a Foreign Currency Monetary Item
Translation Difference Account in the enterprises financial statements and amortized
over the balance period of such long term assets or liability, by recognition as income or
expense in each of such periods, with the exception of exchange differences dealt with in
accordance with the provisions of paragraph 15 of the said rules.
(2) To exercise the option referred to in sub-paragraph (1), an asset or liability shall be
designated as long-term foreign currency monetary item, if the asset or liability is
expressed in a foreign currency and has a term of twelve months or more at the date of
origination of the asset or the liability.
Provided that the option exercised by the enterprise shall disclose the fact of such option
and of the amount remaining to be amortized in the financial statements of the period in
which such option is exercised and in every subsequent period so long as any exchange
difference remains unamortized.
Note: The principal regulations were published in the Gazette of India Extraordinary, Part
II, Section 3, Sub Section (i) vide G.S.R 739(E), dated the 7th December, 2006 and
amended vide notification number G.S.R. 212(E), dated the 27th March, 2008 and
subsequently amended by No. G.S.R. 225(E) dated 31st March, 2009 and No. G.S.R.
378(E), dated 11th May, 2011.
(xii) Clarification on Para 46A of notification number G.S.R. 914(E) dated 29.12.2011 on
Accounting Standard 11 relating to "The effects of Changes in Foreign Exchange
Rates"
The Ministry has received several representations from industry associations that Para 6
of AS 11 and Para 4(e) of AS 16 are posing problems in proper implementation of Para
46A of AS 11 inserted vide notification 914(E) dated 29.12.2011. In order to resolve the
problems faced by industry, MCA had further clarified vide Circular No. 25/2012 dated
09.08.2012 that Para 6 of AS 11 and Para 4(e) of the AS 16 shall not apply to a company
which is applying clause Para 46A of AS 11.
(xiii) Application of AS 30, Financial Instruments: Recognition and Measurement, for the
accounting periods ending on or before 31st March 2011 and from 1st April, 2011
onwards
1.
(ii)
(iii) The preparers of the financial statements are encouraged to follow the
principles enunciated in the accounting treatments contained in AS 30. The
aforesaid is, however, subject to (i) and (ii) above.
2.
3.
(ii)
for entities other than those covered under paragraph 2(i) above, the status of
AS 30 will continue as clarified in paragraph 1 above.
Note: Ind AS, have not been notified till date. AS 30, 31 and 32 have also not been
notified. However, AS 30, 31 and 32 will presumed as encouraged to be followed
by all the entities.
B.
Impairment of assets.
(ii)
(a) T Ltd. commenced its manufacturing activities from 1st April, 2012. In the course of
production the company generated certain by-products. As at 31st March 2013 the
company did not value the by-products considering the value as insignificant. The
management of the company is of the opinion that the by-products are inventory of
the company and it should be valued and brought into books of account. Comment.
AS 3
(b) The following are the changes in the account balances taken from the balance
sheets of Leela Ltd. as at the beginning and end of the year:
Debit (`)
8% Debentures
Debenture Discount
Plant and Machinery at cost
Depreciation on Plant and Machinery
Trade receivables
Inventory including Work-in-Progress
Trade payables
Net Profit for the year
Dividend paid in respect of earlier year
Provision for Doubtful Debts
Trade Investments at cost
Bank
Total
Credit (`)
1,50,000
3,000
1,80,000
43,200
1,50,000
1,15,500
35,400
2,29,500
90,000
9,900
1,41,000
6,79,500
2,11,500
6,79,500
During the year Plant costing ` 54,000 against which Depreciation Provision of
` 40,500 was lying was sold for ` 21,000.
During the middle of the year, ` 1,50,000 Debentures were issued for cash at a
discount of ` 3,000.
The net Profit for the year was after crediting the profit on sale of plant and
charging Debenture Interest.
Prepare a Cash Flow Statement which will explain why Bank Borrowing has
increased by ` 2,11,500 during the year end, ignore taxation.
AS 4
(c) State with reasons, how the following events would be dealt with in the financial
statements of Pradeep Ltd. for the year ended 31st March, 2013:
(i)
An agreement to sell a land for ` 30 lakh to another company was entered into
on 1st March, 2013. The value of land is shown at ` 20 lakh in the Balance
Sheet as on 31st March, 2012. However, the Sale Deed was registered on
15th April, 2013.
(ii)
The negotiation with another company for acquisition of its business was
started on 2nd February, 2013. Pradeep Ltd. invested ` 40 lakh on 12th April,
2013.
AS 5
3.
10
(a) K Ltd. had 5 subsidiaries as at 31st March, 2013 and the investments in
subsidiaries are considered as long term and valued at cost. Two of the
subsidiaries net worth eroded as at 31st March, 2013 and the prospects of their
recovery are very bleak and the other three subsidiaries are doing exceptionally
well. The company did not provide for the decline in the value of investments in
two subsidiaries because the overall investment portfolio in subsidiaries did not
suffer any decline' as the other three subsidiaries are doing exceptionally well.
Comment.
AS 15
(b) X Limited has prepared draft accounts for the year ended 31st March 2013 which
contains the following accounting policy relating to employee benefits:
"The company has obtained an actuarial valuation for the first time for its pension
scheme which revealed a surplus of ` 18 lakhs". It wants to spread the same over
the next 3 years by reducing the annual contribution by ` 6 Lakhs. There are no
other disclosures.
Comment on the accounting policy adopted by the company in context of AS 15.
AS 17
(c) Following details are given for Sunder Ltd. for the year ended 31st March, 2013:
(` in lakhs)
Sales (including inter-segment sales):
Food Products
10,000
(` in lakhs)
11
1,240
690
Others
364
12,294
Expenses:
Food products
7,170
800
444
Others
400
8,814
Other items:
General corporate expenses
1,096
252
Interest expenses
126
Identifiable assets:
Food products
15,096
4,000
1,400
Others
1,364
21,860
1,664
Other information:
(` 000)
(a) Inter-segment sales are as below:
Food Products
120
168
36
Others
(b) Operating profit includes `(000) 66 on inter-segment sales.
10
(a) Naveen Ltd. has initiated a lease for three years in respect of an equipment costing
` 3,00,000 with expected useful life of 4 years. The asset would revert to Naveen
Ltd. under the lease agreement. The other information available in respect of lease
agreement is:
(i)
The unguaranteed residual value of the equipment after the expiry of the lease
12
The implicit rate of interest is 10%. Present value factor at 10% are 0.909,
0.827 and 0.751 at the end of first, second and third years respectively.
(iii) The annual payments have been determined in such a way that the present
value of the lease payment plus the residual value is equal to the cost of asset.
Ascertain in the hands of Naveen Ltd.
(i)
(ii)
Year 2012-13
25,00,000
Year 2013-14
40,00,000
One new share for each three outstanding i.e. 4,00,000 shares
Fair value of one equity share immediately prior to exercise of rights on 30-6-2013 = ` 28.
You are required to compute the earnings per share for the years 2012-13 and
2013-14.
AS 22
7.
(a) Alpha Ltd. prepares its accounts annually on 31st March. The company has
incurred a loss of ` 1,00,000 in the year 2010 and made profits of ` 50,000 and
` 60,000 in year 2011 and year 2012 respectively. It is assumed that under the tax
laws, loss can be carried forward for 8 years and tax rate is 40% and at the end of
year 2010, it was virtually certain, supported by convincing evidence, that the
company would have sufficient taxable income in the future years against which
unabsorbed depreciation and carry forward of losses can be set-off. It is also
assumed that there is no difference between taxable income and accounting income
except that set off of loss is allowed in years 2011 and 2012 for tax purposes.
Calculate profit (loss) after tax effect as per AS 22, in all the three years.
13
AS 23
(b) H Limited, a company registered with SEBI, has three subsidiaries and one
associate. While doing the audit of Consolidated Financial Statements (CFS) of H
Limited you have come to know that the associate entity had made a provision for
proposed dividend in its financial statements. H Limited computed its share of the
results of operations of the associate after taking into account the proposed
dividend. Comment.
AS 24
8.
Vanishing Cream
2,00,000
2,00,000
2,00,000
3,00,000
4,00,000
(a) Big Publishers Limited owns 300 magazine titles of which 140 were purchased and
160 were self-created. The price paid for a purchased magazine title is recognized
as an intangible asset. The cost of creating magazine titles and maintaining the
existing titles are recognized as an expense when incurred. Cash inflows from direct
sales and advertising are identifiable for each magazine title. Titles are managed by
customer segments. The level of advertising income for a title depends on the range
of titles in the customer segment to which the title relates. The management has a
policy to abandon old titles before the end of their economics lives and replace them
immediately with new titles for the same customer segment. The company treats all
14
magazine titles as one Cash Generating Unit (CGU) for impairment testing.
Comment whether this treatment is correct in line with provisions of AS 28.
AS 29
(b) Raja Ltd. had announced a Voluntary Retirement Scheme (VRS) for its employees
on 1st January 2012. The scheme is scheduled to close on 30th June 2012. The
scheme envisaged an initial lump-sum payment of maximum of ` 2 Lakhs and
monthly payments over the balance period of service of employees coming under
the plan. 200 employees opted for the scheme as on 31 st March 2012. The total
lump sum payment for these employees would be ` 250 Lakhs and the aggregate of
future payments to them would amount to ` 1,500 Lakhs. However no payment had
been made to the employees under the scheme up to 31st March 2012. The
Company had not made any provision in its accounts towards any liability under the
scheme. Give your views on the above.
Guidance Note on Measurement of Income Tax Expenses for Interim Financial
Reporting in the Context of AS 25
10. (a)
Estimated annual income
` 1,00,000
10%
On other income:
First ` 40,000
30%
Balance income
40%
Assuming there is no difference between the estimated taxable income and the
estimated accounting income; calculate tax expense and weighted average annual
effective tax rate. Also, calculate tax expense for each quarter, when the estimated
income of each quarter is ` 25,000 and income for 2nd quarter of ` 25,000 includes
capital gain of ` 20,000.
Guidance Note on Accounting Treatment for CENVAT
(b) Vikas Ltd. purchased a plant for ` 50 lakhs from Yash Ltd. during 2012 - 2013 and
installed immediately. The price includes excise duty of ` 5 lakhs. During 2012 2013, the company produced excisable goods on which the excise authority
charged excise duty to the extent of ` 4.5 lakhs. Show the necessary Journal
Entries explaining the treatment of CENVAT credit. You are also required to indicate
the value of plant at which it should be recorded in Fixed Asset register.
15
Assets
Share capital:
depreciation
2,10,000
50,000
General Reserve
40,000 Inventory
Trade Payables
20,000
1,20,000
1,64,000
86,000
6,50,000
Shyam Limited
Balance Sheet as at 31st March, 2013
Liabilities
Assets
Share Capital:
depreciation
1,60,000 Inventory
40,000 Trade Receivables
1,20,000 Cash at Bank
1,20,000
30,000
1,56,000
42,000
36,000
64,000
3,84,000
3,84,000
16
Assets and Liabilities are to be taken at book-value, with the following exceptions:
(a) Goodwill of Ram Limited and of Shyam Limited is to be valued at ` 1,60,000 and
` 60,000 respectively.
(b) Motor Vehicles of Ram Limited are to be valued at ` 60,000.
(c)
(d) The trade receivables of Shyam Ltd. realized fully and bank balance of Shyam Ltd, are
to be retained by the liquidator and the trade payables of Shyam Ltd. are to be paid out
of the proceeds thereof.
You are required to:
(i)
Compute the basis on which shares in Ram and Shyam Limited will be issued to the
shareholders of the existing companies assuming that the nominal value of each share
in Ram and Shyam Limited is ` 10.
(ii)
Draw up a Balance Sheet of Ram and Shyam Limited as of 1st April, 2013, the date of
completion of amalgamation.
(iii) Write up journal entries, including bank entries, for closing the books of Shyam Limited.
Consolidated Financial Statements
12. Evil Ltd. purchased control of Devil Ltd. on 01.10.2012. Following are the summarized
Balance Sheets of Evil Ltd. and Devil Ltd. as at 31st March, 2013:
Liabilities
Evil Ltd.
Devil Assets
Ltd.
3,00,000
50,000
1,00,000
80,000
8,60,000
5,30,000
Goodwill
Land & Buildings
Plant & Machinery
Investment:
22,500 Shares of
Devil Ltd.
Inventory
Trade
Receivables
Cash at Bank
Evil Ltd.
Devil
Ltd.
10,000
40,000
1,00,000 1,00,000
2,00,000 1,80,000
3,37,500
1,17,500 1,00,000
50,000
90,000
45,000
20,000
8,60,000 5,30,000
On 01.04.2012, Devil Ltd. had ` 50,000 in General Reserve and ` 60,000 in Profit and
Loss A/c. On 30th September 2012, 10% dividend was declared by Devil Ltd. in respect
17
of financial year 2011-12 from its profit and loss account. Evil Ltd. credited its share of
dividend, on receipt, to the Profit and Loss Account.
Trade receivables of Devil Ltd. include ` 10,000 due from Evil Ltd. Machinery of Devil
Ltd. standing in books at ` 2,00,000 as on 1.4.2012, was revalued at ` 2,40,000.
Inventory of Evil Ltd. includes goods valued at ` 16,000 purchased from Devil Ltd., on
which the latter made a profit of 1/3rd on cost price.
Prepare the Consolidated Balance Sheet of Evil Ltd. and its subsidiary Devil Ltd. as on
31.03.2013.
Accounting and Reporting of Financial Instruments
13. You are required to
(i)
(ii)
(iii) Give necessary journal entries for recording finance charges from the information
given below:
Number, value and period of convertible
bonds
Proceeds received
Interest rate on the bond
Conversion
18
1.
Tax rate for the year 2013 was 36%. Future tax rate is estimated at 34%.
2.
The company's equity shares are quoted at ` 120 at the Balance Sheet date. The
company had an equity capital of ` 100 lakhs, divided into shares of ` 50 each.
3.
Profits for the year 2013 have been calculated after considering the following in the
Profit and Loss Account:
(i)
(ii)
Interest ` 8 lakhs is on term loan. The final instalment of this term loan was
fully settled in this year.
On 1st April 2011, Smart Ltd. purchased new asset of Ok Ltd. for ` 7,20,000. The
fair value of Ok Ltd.s identifiable net assets was ` 3,44,000. Smart Ltd. is of the
view that due to popularity of Ok Ltd.s products, the life of resulting goodwill is
unlimited.
(ii)
On May 2011, Smart Ltd., purchased a franchise to operate boating service from
the State Government for ` 1,20,000 and at an annual fee of 1% of boating
revenues. The franchise expires after 5 years. Boating revenues were ` 40,000
during financial year 2011-2012. Smart Ltd. projects future revenue of ` 80,000 in
2012-2013 and ` 1,20,000 per annum for 3 years thereafter.
(iii) On 5th July 2011, Smart Ltd. was granted a patent that had been applied for by Ok Ltd.
During 2011-12, Smart Ltd. incurred legal costs of ` 1,02,000 to register the patent and
an additional ` 1,70,000 to successfully prosecute a patent infringement suit against a
competitor. Smart Ltd. expects the patents economic life to be 10 years. Smart Ltd.
follows an accounting policy to amortize all intangibles on straight line basis over the
maximum period permitted by accounting standard taking a full year amortization in the
year of acquisition.
Prepare
(a) An extract showing the intangible section in Smart Ltd. balance sheet at 31st March
2012.
(b) An extract showing the related expenses that would appear in the Statement of
Profit and Loss of Smart Ltd. for 2011-2012.
19
Mutual Fund
17. On 1st April, 2013, Fair Return Mutual Fund has the following shares and prices at 3.00 p.m.
Shares of
P Ltd.
Q Ltd.
R Ltd.
S Ltd.
T Ltd.
No. of units of fund
Calculate:
No. of shares
5,000
25,000
5,000
50,000
15,000
`
20.30
513.70
290.80
671.90
44.20
Amount
Assets
` in 000
Amount
` in 000
100
Free reserves
500
Investment:
Loans
Deposits
400
400
In shares of subsidiaries
group companies
100
In debentures of
subsidiaries and group
100
800
20
200
200
1,400
1,400
You are required to compute 'Net owned Fund' of Templeton Finance Ltd. as per the NBFC
(Deposit Accepting or Holding) Companies Prudential Norms (RBI) Directions 2007.
(b) Write short note on Books of account required to be maintained by a Stock Broker.
Value Added Statement
19. Vaidant Ltd. has been consistently preparing Value Added Statement (VAS) as part of
Financial Reporting. The Human Resource department of the Company has come up with a
new scheme to link employee incentive with Value Added as per VAS. As per the scheme
an Annual Index of Employee cost to Value Added annually (% of employee cost to Value
Added rounded off to nearest whole number) shall be prepared for the last 5 years and the
best index out of results of the last 5 years shall be selected as the Target Index. The
Target Index percentage shall be applied to the figure of Value Added for a given year to
ascertain the target employee cost. Any saving in the actual employee cost for the given year
compared to the target employee cost will be rewarded as Variable incentive to the extent of
70% of the savings. From the following given data, you are requested to ascertain the
eligibility of Variable Incentive for the year 2012-2013 for the employees of the Vaidant Ltd.
Value added statement of Vaidant Ltd. for last 5 years (` lakhs)
Year
Sales
Less: Bought out goods and services
Value added
2007-08
6,400
4,200
2,200
2008-09 2009-10
6,500
5,800
4,160
3,880
2,340
1,920
2010-11
7,600
5,020
2,580
2011-12
9,800
6,400
3,400
2010-11
1,200
380
600
400
2011-12
1,500
420
500
980
2007-08
1,040
320
420
420
2008-09
960
340
380
660
2009-10
900
240
440
340
Summarized Profit and Loss Account of the Vaidant Ltd. for 2012-2013
(` in lakhs)
Sales
Less:
Material consumed
Wages
Production salaries
11,940
3,900
800
260
21
Production expenses
Production depreciation
Administrative salaries
Administrative expenses
Administrative depreciation
Interest
Selling and distribution salaries
1,000
300
300
400
200
300
240
Selling expenses
Selling depreciation
Profit
700
240
8,640
3,300
1.05
(ii)
12%
15.14%
(iv) Extracts from the liability side of Balance Sheet as at 31st March, 2011.
(` in lakhs )
29,160
43,740
72,900
8,100
81,000
Equity
Reserves and surplus
Shareholders fund
Loan funds
Total funds (long-term)
(v) Profit after tax
` 20,394.16 lakhs
` 487.00 lakhs
24.45%
22
(i)
Impairment of assets
AS
IFRS
Timing
of
impairment
review
Allocation of
goodwill
to
cashgenerating
units (CGUs)
In AS 28, goodwill is
allocated to CGUs only when
the allocation can be done on
a reasonable and consistent
basis. If that requirement is
not met for a specific CGU
under review, the smallest
CGU to which the carrying
amount of goodwill can be
allocated on a reasonable
and consistent basis must be
identified and the impairment
test carried out at this level.
Thus, when all or a portion of
goodwill cannot be allocated
reasonably and consistently
to the CGU being tested for
impairment, two levels of
impairment tests are carried
out, viz., bottom-up test and
top-down test.
Reversals of
impairment
loss
for
goodwill
There is no bottom-up or
top-down
approach
for
allocation of goodwill.
23
IFRS/IAS
AS
Definition
of
Prior
Period
Errors
Correction of
Prior
Period
Errors
There is no requirement of
restating the comparatives
of the prior periods.
Prior
Errors
Period
When can an
entity change
its Accounting
Policies
AS 5 allows a change in an
accounting policy in the
three instances i.e.
(a) If the adoption of a
different accounting policy
is required by statute; or
(b) For compliance with
an accounting standard; or
(c) If it is considered that
the change would result in
a
more
appropriate
presentation
of
the
financial statements of the
enterprise.
24
2.
AS 5 allows change in an
accounting policy in case
the change is required by
the Statute.
Change
in
Accounting
Policies
If an entity changes an
accounting
policy
voluntarily, it needs to
apply
the
change
retrospectively.
When a change in an
accounting
policy
is
applied retrospectively, an
entity should adjust the
opening balance of each
affected component of
equity for the earliest prior
period presented and
disclose the comparative
amounts for each prior
period presented.
Impending
Changes
2,29,500
25
Adjustments for
Depreciation (W.N.2)
83,700
6,000
9,900
(7,500)
92,100
3,21,600
Adjustments for
Increase in Inventory
(1,15,500)
(1,50,000)
35,400
(2,30,100)
91,500
(2,34,000)
(1,41,000)
Sale of Machinery
21,000
(3,54,000)
1,47,000
(6,000)
(90,000)
51,000
(2,11,500)
Working Notes:
1.
2.
26
3.
(c)
3.
(a) WDV of asset at the end of year 2011-12= ` 5,00,000 (` 45,000 x 3) = ` 3,65,000
WDV of asset at the end of year 2011-12 (by reducing balance method)
= ` 5,00,000 (1 0.15)3 = ` 3,07,062.50
Depreciation to be charged in year 2012-13
= (` 3,65,000 ` 3,07,062.50) + 15% of ` 3,07,062.50
` 57,937.50 + 46,059.38 = ` 1,03,997 (approx.)
As per AS 5 Net profit or loss for the period, Prior Period Items and Changes in
Accounting Policies the revision of remaining useful life is change in accounting
27
the seller of goods has transferred to the buyer the property in the goods for a
price or all significant risks and rewards of ownership have been transferred to
the buyer and the seller retains no effective control of the goods transferred to
a degree usually associated with ownership; and
(ii)
28
In the given case, transfer of property in goods results in or coincides with the
transfer of significant risks and rewards of ownership to the buyer. Also, the sale
price has been recovered by the seller. Hence, the sale is complete but delivery has
been postponed at buyers request. A Ltd. should recognize the entire sale of
` 1,00,000 (` 25,000 x 4) and no part of the same is to be treated as Advance
Receipt against Sales.
4.
Purchase Price
Given
Add:
` 52,78,000 x 4%
Given
47,290
Technicians Salary
Specific/Attributable*
overheads for 2
months (See Note)
30,000
Transportation
18,590
Architects Fees
10,000
52,78,000
2,11,120
55,95,000
Note: *Internally booked profits should be eliminated in arriving at the cost of Fixed
Assets.
(b) As per AS 11 (Revised) The Effects of Changes in Foreign Exchange Rates,
exchange differences arising on the settlement of monetary items or on reporting an
enterprises monetary items at rates different from those at which they were initially
recorded during the period, or reported in previous financial statements, should be
recognised as income or as an expense in the period in which they arise. However,
Ministry of Corporate Affairs has recently amended AS 11 through a notification. As
per the notification, exchange difference arising on reporting of long-term foreign
currency monetary items at rates different from those at which they were initially
recorded during the period, or reported in previous financial statements, in so far as
they relate to requisition of depreciable capital asset, can be added to or deducted
from cost of asset. The MCA has given an option for the enterprises to capitalize the
exchange differences arising on reporting of long term foreign currency monetary
items till 31st March, 2020. Thus the company can capitalize the exchange
differences arising due to long term loans linked with the acquisition of fixed assets.
Transaction 1: Calculation of exchange difference on fixed assets
Foreign Exchange Liability =
5,000
50
= US $ 100 lakhs
29
Loss due to exchange difference amounting ` 498 lakhs will be capitalised and
added in the carrying value of fixed assets. Depreciation on the unamortised
amount will be provided in the remaining years
Transaction 2: Soft loan exchange difference (US $ 1 lakh i.e ` 50 lakhs)
Value of loan 31.3.13 US $ 1 lakh x 54.98 = ` 54,98,000
AS 11 also provides that in case of liability designated as long-term foreign currency
monetary item, the exchange difference is to be accumulated in the Foreign
Currency Monetary Item Translation Difference (FCMITD) and should be written off
over the useful life of such long-term liability, by recognition as income or expenses
in each of such periods.
Exchange difference between reporting currency (INR) and foreign currency (USD)
as on 31.03.2013 = US$1.00 lakh X ` (54.98 50) = ` 4.98 lakh.
Loan account is to be increased to 54.98 Iakh and FCMITD account is to be debited
by 4.98 lakh. Since loan is repayable in 3 equal annual instalments, ` 4.98 lakh/3 =
` 1.66 lakh is to be charged in Profit and Loss Account for the year ended 31st
March, 2013 and balance in FCMITD A/c ` (4.98 lakh 1.66 lakh) = ` 3.32 lakh is
to be shown on the 'Equity & Liabilities' side of the Balance Sheet as a negative
figure under the head 'Reserve and Surplus' as a separate line item.
Note: The above answer is given on the basis that the company has availed the
option under para 46A of AS 11
5.
Asset or liability which is expressed in foreign currency and has a term of 12 months or more at the
time of origination of the asset or liability.
30
Besides, this change relating to actuarial valuation for its pension scheme should be
disclosed in accordance with AS 5 (Revised). In addition to this, the financial
statements of X Limited should disclose: (a) the method for determination of these
retirement benefit costs; (b) whether the actuarial valuation was made at the end of
the period or at an earlier date (also specify date); and (iii) the method by which the
accrual for the period has been determined (if the same is not based on the report
of the actuary).
Therefore, the accounting policy adopted by the company is not up to the mark and
needs improvements as explained above.
(c) As per AS 17 Segment Reporting, a business segment or geographical segment
should be identified as a reportable segment, if
(i)
Its revenue from sales to external customers and from transactions with other
segments is 10% or more of the total revenue, external and internal, of all
segments; or
(ii)
(iii) Its segment assets are 10% or more of the total assets of all segments.
Further, if the total external revenue attributable to reportable segments constitutes
less than 75% of total enterprise revenue, additional segments should be identified
as reportable segments, even if they do not meet the 10% threshold until atleast
75% of total enterprise revenue is included in reportable segments.
Calculation of Segment Result
Food products
Plastic & packaging
Health & scientific
Other
Sales
(` in lakhs)
10,000
1,240
690
364
Expenses
(` in lakhs)
7,170
800
444
400
Segment result
(` in lakhs)
2,830
440
246
(36)
Sunder Ltd. operates through four segments, namely, Food Products, Plastic and
Packaging, Health and Scientific and Others. The relevant information about
these segments is given in the following table:
31
(` in lakhs)
Food
Products
Plastic
and
Packaging
Health
and
Scientific
Others
Total
21,860
1.
Segment Assets
15,096
4,000
1,400
1,364
2.
Segment assets as a
percentage of total
assets of all segments
69.06%
18.3%
6.4%
6.24%
3.
Segment Results
2,830
440
246
(36)
4.
2,830
440
246
5.
6.
Segment Result as a
percentage of the
greater of the totals
arrived at 4 and 5
above in absolute
amount (i.e., 3516)
80.49%
12.51%
7%
1.02%
7.
Segment Revenue
10,000
1,240
690
364
8.
81.34%
10.09%
5.61%
2.96%
3,480
3,516
(36)
12,294
(a) On the basis of Revenue criteria segments Food Products and Plastic and
Packaging are reportable segments.
(b) On the basis of Result criteria, segments Food Products and Plastic and
Packaging are reportable segments (since their results in absolute amount is
10% or more of ` 3516 lakhs).
(c) On the basis of Asset criteria, Food Products and Plastic and Packaging
are reportable segments.
32
6.
(a) (i)
3,00,000
40,000
30,040
Fair value to be
(` 3,00,000 ` 30,040)
recovered
from
Lease
Payment
2,69,960
2.487
1,08,550
(approx.)
40,000
Gross Investments
3,65,650
3,00,000
65,650
0
1
2
3
Lease Rentals
Outstanding
Amount
1,08,550
1,08,550
1,48,550
3,65,650
30,000
22,145
13,505
65,650
78,550
86,405
1,35,045
3,00,000
3,00,000
2,21,450
1,35,045
--
Annual lease payments are considered to be made at the end of each accounting year.
` 1,48,550 includes unguaranteed residual value of equipment amounting ` 40,000
(b)
33
Year
2013-14
(`)
` 25,00,000
12,00,000 shares
=
(12,00,000 shares 1.06)
2.08
1.97
(approx.)
2.64
(approx.)
Working Notes:
1.
Fair value of all outstanding shares immediatel y prior to exercise of rights + total amount received from exercise
Number of shares outstanding prior to exercise + number of shares issued in the exercise
=
2.
The number of equity shares to be used in calculating basic earnings per share for periods prior to the
rights issue is the number of equity shares outstanding prior to the issue, multiplied by the adjustment
factor. The adjustment factor has been calculated in Working Note 2.
34
7.
(a)
2010
2011
2012
(100)
50
60
(4)
(100)
50
56
(20)
(20)
30
36
40
(60)
Working Note:
Loss of the year 2010, ` 100 thousands is set off from the profits of the year 2011
and 2012. After set-off of loss, remaining profit of the year 2012 to the extent of
` 10 thousands is taxable @ 40%.
(b) As per AS 23 on Accounting for Investments in Associates in Consolidated Financial
Statements, Adjustments to the carrying amount of investment in an investee arising
from changes in the investees equity that have not been included in the statement
of profit and loss of the investee are directly made in the carrying amount of
investment without routing it through the consolidated statement of profit and loss.
The corresponding debit/ credit is made in the relevant head of the equity interest in
the consolidated balance sheet. In the given case an associate has made a
provision for proposed dividend in its financial statements, the investors share of
the results of operations of the associate is computed without taking in to
consideration the proposed dividend. Applying these provisions to the given
problem, H Limited should have computed its share of the results of operations of
the associate without taking into consideration the proposed dividend. Therefore,
treatment made by H Ltd is not correct.
8.
(a) Business enterprises frequently close facilities, abandon products or even product
lines and reduce the size of their workforce in response to market forces. These
kinds of terminations, generally, are not in themselves discontinuing operations
unless they satisfy the definition criteria. By gradually reducing the size of
operations in the product line of Fairness cream, as given in para 3 of AS 24
Discontinuing Operations, the company has increased its scale of operations in
vanishing cream. Such a change is a gradual or evolutionary, phasing out of a
product line or class of services does not meet definition criteria in paragraph 3(a)
of AS 24 namely, disposing of substantially in its entirety a component of the
35
36
(b)
Condition -2
Outflow
of
the
resources to settle the
obligation is probable
As and when the
employees
applications
are
accepted, the outflow
of resources to settle
the
obligation
is
probable. Also it is
probable that the
liability will increase, if
more people opt for
VRS.
Condition -3
Reliable estimate of
the amount can be
made.
Lumpsum payment is
` 250 lakhs and
estimated payment is
` 1,500 lakhs (given).
Treatment and Conclusion: Since all the conditions for recognition of a Provision
are satisfied, a Provision should be recognized for the year ending 31st March 2012.
Hence, the treatment of the Company for not recognizing the provision violates AS
29 requirements.
10. (a) Tax Expense
`
Tax on capital gain portion of annual income: 10% of ` 20,000
2,000
28,000
Total
30,000
2,000
x 100 = 10%
20,000
28,000
x 100 = 35%
80,000
Quarter I
Income
`
25,000
Tax Expense
35% of ` 25,000 =
`
8,750
Quarter II
Capital Gain
Other income
20,000
5,000
25,000
25,000
Quarter III
Quarter IV
Total tax expense for the year
(b) (i)
37
3,750
8,750
8,750
30,000
Journal Entries
` in lakhs
(a) Plant and Machinery A/c
Cenvat credit receivable on capital goods A/c
Dr.
45
Dr.
50
Dr.
4.5
2.5
To Bank A/c
`
1,60,000
2,10,000
50,000
60,000
1,20,000
1,64,000
86,000
8,50,000
`
60,000
1,20,000
30,000
1,56,000
3,66,000
(1,26,000)
38
Trade Payables
(1,50,000)
Net Assets taken over
7,00,000
70,000
To be satisfied by issue of shares of Ram and Shyam Ltd. @ `10
each
2,40,000
24,000
Particulars
Note No
Amount
`
1
Shareholders' funds
(a)
Share capital
9,40,000
(b)
6,000
Non-current liabilities
(a)
Long-term borrowings
Current liabilities
(a)
1,20,000
Trade payables
1,50,000
12,16,000
Total
1
(a)
ASSETS
Non-current assets
Fixed assets
Tangible assets
4,70,000
ii
Intangible assets
2,20,000
Current assets
(a)
Inventories(1,20,000+1,56,000)
2,76,000
(b)
Trade receivables
1,64,000
(c)
86,000
Total
12,16,000
39
Notes to accounts
`
1.
Share Capital
9,40,000
6,000
Long-term borrowings
Secured
6% Debentures
4.
1,20,000
Tangible assets
Freehold property
Ram Ltd.
2,10,000
Shyam Ltd.
1,20,000
3,30,000
50,000
Shyam Ltd.
30,000
80,000
60,000
5.
Intangible assets
Goodwill
4,70,000
Ram Ltd.
Shyam Ltd.
1,60,000
60,000
2,20,000
1.
Realisation A/c
To Freehold Property
To Plant and Machinery
Dr.
3,48,000
1,20,000
30,000
40
2.
3.
4.
5.
6.
7.
8.
9.
To Inventory
To Trade Receivables
(Being all assets except cash transferred to
Realisation Account)
6% Debentures A/c
Dr.
Trade Payables A/c
Dr.
To Realisation A/c
(Being all liabilities transferred to Realisation
Account)
Equity Share Capital A/c
Dr.
Profit and Loss A/c
Dr.
To Equity shareholders A/c
(Being equity transferred to equity shareholders
account)
Ram and Shyam Ltd.
Dr.
To Realisation A/c
(Being purchase consideration due)
Bank A/c
Dr.
To Realisation A/c
(Being cash realized from debtors in full)
Realisation A/c
Dr.
To Bank A/c
(Being payment made to creditors)
Shares in Ram and Shyam Ltd.
Dr.
To Ram and Shyam Ltd.
(Being purchase consideration received in the form
of shares of Ram and Shyam Ltd.)
Realisation A/c
Dr.
To Equity shareholders A/c
(Being profit on Realisation account transferred to
shareholders account)
Equity shareholders A/c
Dr.
To Shares in Ram and Shyam Ltd.
To Bank A/c
(Being final payment made to shareholders)
1,56,000
42,000
1,20,000
64,000
1,84,000
1,60,000
40,000
2,00,000
2,40,000
2,40,000
42,000
42,000
64,000
64,000
2,40,000
2,40,000
54,000
54,000
2,54,000
2,40,000
14,000
41
Working Note:
I.
1
2
6,00,000
1,93,000
1,23,500
1,70,000
10,86,500
4
5
6,28,000
50,000
6
7
8
2,13,500
1,30,000
65,000
10,86,500
Total
II.
Assets
(1) Non-current assets
Fixed assets
Tangible assets
Intangible assets
(2) Current assets
(a) Inventories
(b) Trade receivables
(c) Cash and cash equivalents
Total
Notes to Accounts
`
1.
Share Capital
6,00,000
33,750
General reserve
60,000
99,250
1,93,000
42
3.
Trade Payables
Evil Ltd.
1,00,000
Devil Ltd.
80,000
1,70,000
4.
(10,000)
1,70,000
Tangible Assets
Land and buildings
Evil Ltd.
1,00,000
Devil Ltd.
1,00,000
2,00,000
2,00,000
1,80,000
50,000
2,30,000
5.
6.
(2,000) 2,28,000
4,28,000
6,28,000
Intangible Assets
Evil Ltd.
10,000
Devil Ltd.
40,000
50,000
Inventories
Evil Ltd.
1,17,500
Devil Ltd.
1,00,000
2,17,500
7.
(4,000)
2,13,500
Trade receivables
Evil Ltd.
50,000
Devil Ltd.
90,000
1,40,000
8.
(10,000)
1,30,000
45,000
Devil Ltd.
20,000
65,000
43
Working Notes:
1.
Pre-acquisition
Postprofit upto
acquisition
1.10.2012
profits
(2.10.2012
31.3.2013)
(Capital profits) Profit and
loss account
50,000
1,00,000
30,000
70,000
30,000
35,000
35,000
50,000
1,65,000
41,250
1,23,750
(2,000)
33,000
8,250
24,750
Revaluation of Plant & Machinery of Devil Ltd. and its book value as on
31.3.2013
Depreciation during the year = Opening Balance less Closing Balance = 2,00,000
1,80,000 = ` 20,000
Depreciation rate = (20,000/2,00,000) x 100 = 10%
(a) Computation of Revaluation Gain / Loss
`
2,40,000
Value on 01.04.2012
` 2,00,000
Less: Depreciation for 6 months at 10% (`10,000)
Revaluation Gain i.e. Capital Profit
1,90,000
50,000
44
`
Depreciation on Revalued Plant for 6 months
= ` 2,40,000 6/12 10%
12,000
Revenue Loss
3.
2,000
`
2,25,000
1,23,750
3,48,750
3,37,500
(22,500)
Capital Reserve
4.
(3,15,000)
33,750
`
75,000
41,250
8,250
1,24,500
(1,000)
1,23,500
Share capital
Capital (pre-acquisition) profits [W.N.1]
Revenue (post-acquisition) profits - Profit and loss [W.N.1]
Less: Unrealised profit [W.N. 5]
5.
(10,000)
16,000 x 1/3
Unrealised profit =
= ` 4,000
4/3
To be adjusted from minority interest and consolidated profit and loss account in the
ratio of 25:75.
6.
`
Profit and loss account balance of Evil Ltd. as on 31.3.2013
Less: Pre-acquisition dividend wrongly credited
1,00,000
(22,500)
77,500
45
Add: Share in post-acquisition profit and loss account of Devil Ltd. (W.N.1)
24,750
(3,000)
99,250
Note: Unrealized profits on closing stock have been eliminated to the extent of
holding companys share in Profit and Loss Account and balance adjusted in
Minority Interest as it relates to upstream transaction.
13. (i)
Had the bonds been issued at 9% p.a. the present value would emerge as
below:
Present value of ` 40 lacs repayable after 3rd year
30,88,000
(40 lacs x 0.772)
Present value of interest payable at the end of
Year 1 (2,40,000 x 0.917)
2,20,080
2,01,840
1,85,280
36,95,200
40,00,000
(36,95,200)
Equity component
3,04,800
Cash/Bank A/c
Dr.
Debit
Credit
`
40,00,000
36,95,200
To Equity A/c
3,04,800
Beginning
Add: Interest @ 9%
Year 1
Year 2
Year 3
`
36,95,200
3,32,568
40,27,768
`
37,87,768
3,40,900
41,28,668
`
38,88,668
3,49,980
42,38,648
46
1,352
Less: Interest @ 6%
(2,40,000)
(2,40,000)
(2,40,000)
Carrying amount
37,87,768
38,88,668
40,00,000
End of Year 1
Finance Charges A/c
To Bonds A/c
Dr.
Debit
Credit
3,32,568
92,568
2,40,000
Dr.
3,40,900
1,00,900
2,40,000
Dr.
3,51,332
1,11,332
2,40,000
`
10.12.12 Bank A/c (16,000 x 50)
Dr.
to
31.3.13
Dr. 11,20,000
8,00,000
1,60,000
17,60,000
Dr. 11,20,000
47
11,20,000
48,00,000
Add:
27,00,000
75,00,000
(2,00,000)
8,00,000
(6,00,000)
8,00,000
83,00,000
(28,22,000)
54,78,000
`
` 48 lakhs
2 lakhs
`24
`120
5
20%
` 273.90
lakhs
48
16. (a)
Smart Ltd.
Balance Sheet (Extract)
(Extract relating to intangible asset)
as on 31st March 2012
Note No.
6,79,200
Assets
(1) Non- current asset
Intangible assets
(b)
`
40,000
?
Amortization
88,800
Other expenses
400
Total Expenses
`
1.
Intangible assets
Goodwill (Refer to note 1)
Franchise (Refer to Note 2)
Patents
2.
3.
3,38,400
96,000
2,44,800
6,79,200
Amortization expenses
Goodwill
37,600
Franchise
24,000
Legal Cost
27,200
88,800
Other expenses
Franchise annual fee for 1% of 40,000
400
49
Working Notes:
(1)
Cash Paid
Less: Fair value of net assets
Goodwill
Less: Amortisation (over 10 years as per SLM)
Franchise
Less: Amortisation (over five years)
`
7,20,000
(3,44,000)
3,76,000
(37,600)
3,38,400
1,20,000
(24,000)
96,000
2,72,000
(27,200)
2,44,800
Net Assets
No. of units of fund
` 4,76,19,000
= ` 119.0475
4,00,000 units units
Shares
No. of shares
Price
Amount (`)
P Ltd.
5000
19.70
98,500
Q Ltd.
25000
482.60
1,20,65,000
R Ltd.
(5,000+9,000) 14,000
264.40
37,01,600
S Ltd.
50,000
674.90
3,37,45,000
50
T Ltd.
15,000
Cash
25.90
3,88,500
1,20,400
5,01,19,000
25,00,000
= 4,21,000 units
119.0475
Shares
No. of shares
Price
Amount (`)
P Ltd.
5,000
20.30
1,01,500
Q Ltd.
25,000
513.70
1,28,42,500
R Ltd.
14,000
290.80
40,71,200
S Ltd.
50,000
671.90
3,35,95,000
T Ltd.
15,000
44.20
6,63,000
Cash
1,20,400
5,13,93,600
` 5,13,93,600
= ` 122.075 per unit
4,21,000 units
` in 000
Paid up Equity Capital
100
Free Reserves
500
600
(200)
A
400
Investments
In shares of subsidiaries and group companies
100
100
B
10% of A
Excess of Investment over 10% of A (200-40)
Net Owned Fund [(A) - (C)] (400-160)
200
40
160
240
51
(b) Every stock broker is required to maintain the following books of account, records
and documents as per Rule 15 of the Securities Contracts (Regulation) Rules, 1957
and Regulation 17 of the SEBI (Stock Brokers and Sub-Brokers) Rules, 1992:
(j)
( ` in lakhs)
2007-08
2008-09
2009-10
2010-11
2011-12
Employees cost
1,040
960
900
1,200
1,500
Value added
2,200
2,340
1,920
2,580
3,400
52
Percentage of
Employee cost to
Value added (to
the nearest whole
number)
47%
41%
47%
47%
44%
Target index percentage is taken as least of the above from companies viewpoint
on conservative basis i.e. 41%.
2.
Sales
(` in lakhs)
11,940
Material consumed
3,900
Production expenses
1,000
Administrative expenses
400
Selling expenses
700
Added value
3.
(6,000)
5,940
Wages
800
Production salaries
260
Administrative salaries
300
Selling salaries
240
1,600
4.
6.
Calculation of savings
= ` 2,435.4 lakhs
= ` 1,600 lakhs
Saving
= ` 835.4 lakhs
53
Where
(ii)
NOPAT
` 20,394.16 lakhs
NOPAT
` 20,762.09 lakhs
367.93 lakhs
Cost of Equity:
Cost of Equity = Risk free Rate + [Market Rate Risk Free Rate]
= 12% + 1.05 x (15.14 12.00)
= 12% + 3.30% = 15.30%
(iii) Cost of Debt
Cost of Debt =
Cost of Debt =
487x(1 0.2445)
100 = 4.54%
8,100
Equity
Debt
Amount
(` in lakhs)
72,900
8,100
81,000
Weight
Cost
WACC %
.90
.10
1.00
15.30
4.54
13.77
0.454
14.224
Capital Base
` 2,00,00,000
Actual Profit
22,00,000
25,00,000
54
Additional Pr ofit
8,00,000
100= ` 64,00,000
=
12.5
Rate of Re turn on Investment