Particulars
|
Rupees
|
Materials
Purchased
|
58,063
|
Materials
from stores
|
9,785
|
Plant which
had been used on other contracts
|
12,523
|
Additional Plant
purchased
|
3,610
|
Wages
|
73,634
|
Direct
Expenses
|
2,026
|
Proportion of
establishment charges
|
8,720
|
Particulars
|
Rupees
|
Materials
|
85,624
|
Plant
installed at site
|
15,000
|
Labour
|
74,375
|
Sundry Direct Expenses
|
3,293
|
Materials at
site on 31st December, 2008
|
1,883
|
Materials
returned to stores
|
549
|
Cash received
(90% of work certified)
|
1,80,000
|
Work
uncertified
|
4,500
|
Establishment
charges allocated to contract
|
4,000
|
Wages due on
31.12.2008
|
2,640
|
Value of
Plant at site on 31.12.2008
|
11,000
|
Particulars
|
Contract
A
|
Contract B
|
Contract Price
|
18,00,000
|
15,00,000
|
Materials Purchased
|
4,80,000
|
1,80,000
|
Wages Paid
|
4,20,000
|
1,05,000
|
Materials returned
|
12,000
|
6,000
|
Direct Expenses
|
1,80,000
|
90,000
|
Establishment
charges
|
81,000
|
24,000
|
Plant installed
|
2,40,000
|
2,10,000
|
Accrued wages upto 31st
December, 2008
|
48,000
|
36,000
|
Materials on site on 31st
December, 2008
|
66,000
|
24,000
|
Work Certified
|
12,60,000
|
4,05,000
|
Cash Received
|
11,34,000
|
3,75,000
|
Plant valued on 31st
December, 2008
|
1,95,000
|
1,92,000
|
Uncertified Work
|
69,000
|
30,000
|
|
Year
1
|
Year
2
|
Year 3
|
Particulars
|
Rupees
|
Rupees
|
Rupees
|
Materials
|
12,70,000
|
25,00,000
|
5,00,000
|
Wages
|
15,00,000
|
20,00,000
|
8,00,000
|
Carriage
|
60,000
|
1,50,000
|
1,50,000
|
Miscellaneous Expenses
|
30,000
|
20,000
|
8,000
|
Incomplete work at the
end
|
4,00,000
|
4,00,000
|
Nil
|
Stock transferred
to stores at the end
|
Nil
|
Nil
|
50,000
|
Particulars
|
2007
|
2008
|
|
Rupees
|
Rupees
|
Materials issued
|
3,00,000
|
84,000
|
Direct Wages
|
2,30,000
|
1,05,000
|
Direct Expenses
|
22,000
|
10,000
|
Indirect Expenses
|
6,000
|
1,400
|
Work Certified
|
7,50,000
|
10,00,000
|
Work Uncertified
|
8,000
|
|
Materials at site
|
5,000
|
7,000
|
Plant issued
|
14,000
|
2,000
|
Cash received
from contractee
|
6,00,000
|
10,00,000
|
|
2006
|
2007
|
2008
|
Particulars
|
Rupees
|
Rupees
|
Rupees
|
Materials
|
4,50,000
|
5,50,000
|
3,15,000
|
Wages
|
4,25,000
|
5,75,000
|
4,25,000
|
Direct Expenses
|
17,500
|
62,500
|
22,500
|
Indirect Expenses
|
7,500
|
10,000
|
Nil
|
Particulars
|
Rupees
|
Rupees
|
Contractee’s
Account
|
|
3,00,000
|
Buildings
|
1,00,000
|
|
Creditors
|
|
62,000
|
Bank
|
35,000
|
|
Capital
account
|
|
3,00,000
|
Materials
|
1,00,000
|
|
Wages
|
70,000
|
|
Expenses
|
37,000
|
|
Plant
|
2,50,000
|
|
Work-in-progress
(Contract No. 837) 1.1.2008
|
1,00,000
|
|
Unadjusted Profit(Contract
No. 837)
|
|
30,000
|
Total
|
6,92,000
|
6,92,000
|
Particulars
|
Rupees
|
Rupees
|
Share Capital:
Share of Rs 10 each
|
|
3,51,800
|
P&L a/c on 1st
January, 2008
|
|
25,000
|
Provision for
depreciation on Machinery
|
|
63,000
|
Cash received on
account of Contract 107
|
|
12,80,000
|
Creditors
|
|
81,200
|
Land &
Buildings (at Cost)
|
74,000
|
|
Machinery (at
Cost)
|
52,000
|
|
Bank
|
45,000
|
|
Contract 107:
|
|
|
Materials
|
6,00,000
|
|
Direct Labour
|
8,30,000
|
|
Expenses
|
40,000
|
|
Machinery on site
(at cost)
|
1,60,000
|
|
Total
|
18,01,000
|
18,01,000
|
Particulars
|
Actual Expenditure during 1-9-2007 upto 31-3-2008
(Rs)
|
Estimated
Additional Expenditure during
1-4-2008 upto 31-3-2009
(Rs)
|
Direct Material
|
1,95,60,000
|
1,27,40,000
|
Indirect
Material
|
14,23,000
|
11,77,000
|
Direct Wages
|
42,46,500
|
41,33,500
|
Supervision
Charges
|
4,14,400
|
5,55,600
|
Architect Fees
|
8,17,500
|
12,82,500
|
Construction
Overheads
|
31,52,600
|
21,47,400
|
Administrative Overheads
|
14,16,000
|
24,34,000
|
Closing Material at site
|
7,50,000
|
-
|
Work Uncertified
at the end of the year
|
13,80,000
|
-
|
Work certified
during the year
|
3,50,00,000
|
3,30,00,000
|
Particulars
|
Rupees
|
Materials
purchased for contract
|
5,00,000
|
Stores &
spares consumed
|
45,000
|
Wages
|
2,64,000
|
Plant and Machinery
|
1,20,000
|
Overhead
Expenses
|
51,000
|
Stock of
materials on 31.12.2008
|
25,000
|
Particulars
|
Rupees
|
Materials
purchased
|
1,00,000
|
Wages paid
|
45,000
|
General
Expenses
|
10,000
|
Plant purchased
|
50,000
|
Material on
hand 30.6.2009
|
25,000
|
Wages accrued
on 30.6.2009
|
5,000
|
Work
Certified
|
2,00,000
|
Cash Received
|
1,50,000
|
Work
Uncertified
|
15,000
|
Depreciation
of Plant
|
5,000
|
Particulars
|
Rupees
|
Materials:
Direct Purchases
|
1,00,000
|
Issued from Stores
|
25,000
|
Wages
|
80,000
|
General Plant
in use: Written Down Value
|
100,000
|
Depreciation thereon
|
10,000
|
Direct
Expenses
|
6,000
|
Share of
General Overhead
|
3,000
|
Materials on
hand at 31st December, 2008
|
4,000
|
Materials
lost by fire
|
2,000
|
Materials
sold
|
5,000
|
Value of work
certified
|
3,00,000
|
Cost of
uncertified work
|
6,000
|
Particulars
|
Rupees
|
Costs
Incurred:
|
|
Fabrication
costs to date:
|
|
Direct
Materials
|
2,80,000
|
Direct Labour
|
90,000
|
Direct
Overheads
|
75,000
|
Total
|
4,45,000
|
Erection costs to date
|
15,000
|
Total
|
4,60,000
|
Contract
Price
|
8,19,000
|
Cash received
on account
|
6,00,000
|
|
V-29
|
V-24
|
V-25
|
Particulars
|
Rs
(lacs)
|
Rs (lacs)
|
Rs (lacs)
|
Estimate final sales
values
|
8.00
|
5.60
|
16.00
|
Estimate final cost
|
6.40
|
7.00
|
12.00
|
|
1.60
|
(-)1.40
|
4.00
|
Wages
|
2.40
|
2.00
|
1.20
|
Materials
|
1.00
|
1.10
|
0.44
|
Overheads (excluding
depreciation)
|
1.44
|
1.46
|
0.58
|
Total cost to date
|
4.84
|
4.56
|
2.22
|
Value certified by
architects
|
7.20
|
4.20
|
2.40
|
Progress payments
received
|
5.00
|
3.20
|
2.00
|
Particulars
|
Rupees
|
Materials
charged to site
|
31,540
|
Labour
|
75,300
|
Foreman
|
11,700
|
|
Contract
1
|
Contract
2
|
Contract
3
|
Particulars
|
Rupees
|
Rupees
|
Rupees
|
Contract Price
|
2,00,000
|
1,35,000
|
1,50,000
|
Expenditure:
|
|
|
|
Materials
|
36,000
|
29,000
|
10,000
|
Wages
|
55,000
|
56,200
|
7,000
|
General expenses
|
2,000
|
1,400
|
500
|
Plant installed
|
10,000
|
8,000
|
6,000
|
Materials on hand
|
2,000
|
2,000
|
1,000
|
Wages Accrued
|
1,700
|
1,800
|
800
|
General expenses accrued
|
300
|
200
|
100
|
Work certified
|
1,00,000
|
80,000
|
18,000
|
Cash received in respect
thereof
|
75,000
|
60,000
|
13,500
|
Work finished but
uncertified
|
3,000
|
4,000
|
1,050
|