Misc Accounts Files
Misc Accounts Files
Misc Accounts Files
BALANCE SHEET
AS AT JUNE, 30, 2006
NOTES JUNE 30, JUNE 30, NOTES JUNE 30, JUNE 30,
2006 2005 2006 2005
(Rupees) (Rupees) (Rupees) (Rupees)
Share Capital & Reserves Tangible Fixed Assets
Capital reserves
Current portion of finance lease 5 3,243,163 3,130,093 Stock in Trade 11 251,385 498,285
Creditors, accrued and other liabilities 6 3,045,014 2,935,639 Trade Debtors 12 518,339 1,315,238
Short Term Finance 7 6,919,774 12,332,800
Provision for taxation 8 292,327 203,341 Advances, deposits, Prepayments
& other receivables 309,999 254,633
13,500,278 18,601,873 Cash & bank balances 13 33,352 109,044
1,113,075 2,177,200
King's Meatech (Private) Limites was incorporated in May 1995 as a private limited company under the Companies
Ordinance, 1984. The company is engaged in cutting, chopping, minching, milling, grinding, mixing, processing,
baking, cooking, freezing and pac
These financial statements have been prepared in accordance with the International Accounting Standards
issued by International Accounting Standards Committee (IASC) and Interpretations issued by the Standing
Interpretation Committee of the IASC as adopte
These accounts have been prepared under the historical cost convention.
Depreciation is charged to income applying the reducing balance method to write off the cost of assets over
their expected remaining useful lives. Full year's depreciation is charged on additions, whereas, no depreciation
is charged in the year of disposa
Maintenance and normal repairs are charged to income as and when incurred. Major renewals and
2.4 Taxation
The provision for current income tax is made on current applicable rates of tax after taking into account
available tax credits, if any. Minimum tax liability under section 113 of the Income Tax Ordinance, 2001 is
provided in case of losses suffered duri
Revenue on the sale of goods is recognised on delivery of goods to customers. Markup on bank deposits is
recognised on accrual basis.
These are stated at lower of average cost and net realizable value.
Cash and cash equivalents comprise cash in hand and cash with banks
KINGS MEATECH SYSTEMS (PRIVATE) LIMITED.
NOTES TO THE ACCOUNTS
FOR THE YEAR ENDED JUNE 30, 2006
JUNE 30, JUNE 30,
2006 2005
(Rupees) (Rupees)
3 ISSUED, SUBSCRIBED AND PAID UP CAPITAL
6,000,000 6,000,000
3,045,014 2,935,639
7.2 The Morahaba facility is priced to yield a profit calculated as a function of 1.04times the purchase price on quarterly basis and
secured against the following collaterals:
7.3 The Murahaba facility carries six months average asking KIBOR +1.5% p.a (Floor: 5% p.a and secured against:
- First registered hypothication charge on all present & future machinery of the company.
- Personal guarantees of all the directors.
Provision for Taxation is provided @ 0.5% of total revenue in accordance with the section 113 of Income Tax Ordinance 2001.
KINGS MEATECH SYSTEMS (PRIVATE) LIMITED.
NOTES TO THE ACCOUNTS
FOR THE YEAR ENDED JUNE 30, 2006
JUNE 30, JUNE 30,
2006 2005
(Rupees) (Rupees)
11 Stock in Trade
251,385 498,285
518,339 1,315,238
33,352 109,044
14 Sales-net
15 Cost of Sales
Inventory
Opening 393,785 518,285
Closing (226,885) (393,785)
166,900 124,500
Material Consumed: 6,296,359 6,210,363
17 Financial expenses
19 General
- Figures of the previous years have been rearranged/reclassified whereever necessary for the purposes of comparison.
COST DEPRECIATION
Particulars As at Additions/ As at Rate As at For the As at W.D.V as at
1-Jul-05 (Deletions) 30-Jun-06 % 1-Jul-05 year Adjust 30-Jun-06 30-Jun-06
COST DEPRECIATION
Particulars As at Additions/ As at Rate As at For the As at W.D.V as at
1-Jul-05 (Deletions) 30-Jun-06 % 1-Jul-05 year Adjust 30-Jun-06 30-Jun-06
Plant & Machinery- Smoke Unit 3,150,000 - 3,150,000 10 598,500 255,150 - 853,650 2,296,350
Plant & Machinery- Frey Filter Machine 4,600,000 - 4,600,000 10 874,000 372,600 - 1,246,600 3,353,400
Plant & Machinery- Frey Filter Machine 9,000,000 - 9,000,000 10 900,000 810,000 - 1,710,000 7,290,000
Motor Vehicles- Honda Civic 955,000 - 955,000 20 343,800 122,240 - 466,040 488,960
Motor Vehicles- Honda Citi 339,000 339,000 20 - 67,800 - 67,800 271,200
2,721,337 2,059,314
KOHSAR AL-HILAL FLOUR MILLS (PRIVATE) LIMITED
CASH FLOW STATEMENT
FOR THE YEAR ENDED JUNE 30, 2003
2003 2002
Rupees Rupees
Date of Birth
Current Date Days Age Hours Mints Second
MM/DD/YYYY
11/2/2021 9/24/1977 16,110 44.1 386,640 23,198,400 1,391,904,000
BORROWERS' BASIC FACT SHEET - FOR CORPORATE
Date of Request:
1. BORROWER'S PROFILE:
Name Address
M. MUHAMMAD HUSSAIN & SONS (PVT.) LTD. PLOT # 191, I -10/3, ISLAMABAD
2. DETAILS OF DIRECTORS/OWNERS/PARTNERS:*
Name Address
MALIK JAVAID IQBAL PLOT # 191, I -10/3, ISLAMABAD
Name Address
MALIK ZAHID IQBAL PLOT # 191, I -10/3, ISLAMABAD
Name Address
PLOT # 191, I -10/3, ISLAMABAD
Name Address
PLOT # 191, I -10/3, ISLAMABAD
1 BORROWER'S PROFILE:
Name Address
KARACHI STEEL RE-ROLLING MILLS PLOT # 191, I-10/3, ISLAMABAD.
Phone # Fax # E-mail Address
Office 051-4445125 Res. 051-4444409 mastell@appolo.net
National Identity Card # National Tax # Sales Tax #
- 2221991 0701720502073
2-
Name Address
MALIK HASSAN AKHTAR House # 8, Street # 4, F-6/3, Islamabad.
Phone # Fax # E-mail Address
Office 051- 4445125 Res 051-4444409 mastell@appolo.net
National Identity Card # National Tax # Sales Tax #
61101-6329231-9 -
Share Holding % of Share holding
Nil Nil 12.50%
3-
Name Address
MALIK ZAHID IQBAL 276, Peshawar Road, Rawalpindi.
Phone # Fax # E-mail Address
Office 051- 4445125 Res 051-4444409 mastell@appolo.net
4 CORPORATE STATUS
Sole Proprietorship Partnership Public / Private Limited Company
5 NATURE OF BUSINESS
Industrial Commercial Agricultural Services Any Other
6 REQUESTED LIMITS
Amount Tenor
Fund Based 40 Million 01 - Year
Non-Fund Based
BUSINESS HANDLED / EFFECTED WITH ALL FINANCIAL INSTITUTIONS DURING THE LAST
7
ACCOUNTING YEAR:
Imports Exports Remittances Effected (If any)
Nil Nil Nil
8 EXISTING LIMITS AND STATUS
Status
Amount Expiry Date
Regular Amount Overdue (if any)
Fund Based Nil
Non-Fund Based
ANY WRITE-OFF, RESCHEDULING / RESTRUCTURING AVAILED DURING THE LAST THREE
9
YEARS:
Amount During Amount During
Amount During 1st Year
2nd Year 3rd Year
Name of Financial Institutions Rescheduled / Write- Rescheduled /
Write-Off Rescheduled / Restructrured Write-Off
Restructured Off Restructured
NIL
10 DETAILS OF PRIME SECURITIES MORTGAGED / PLEDGED:
A) AGAINST EXISTING FACILITIES
Total
Name of Financial Institution Nature of Security Rank of Charge Net Realizable Value
Amount
1 ABN AMRO BANK - BLUE AREA Plot # 191, I-10/3, Islamabad 60 - Million Ist
2
B) AGAINST REQUESTED / FRESH / ADDITIONAL FACILITIES
Name of Financial Institution Nature of Security Total Amount Net Realizable Value
1
2
11 DETAILS OF SECONDARY COLLATERAL MORTGAGED / PLEDGED:
A) AGAINST EXISTING FACILITIES
Total
Name of Financial Institution Nature of Security Rank of Charge Net Realizable Value
Amount
1 ABN AMRO BANK - BLUE AREA Stocks 20 - Million
2
B) AGAINST REQUESTED / FRESH / ADDITIONAL FACILITIES
Name of Financial Institution Nature of Security Total Amount Net Realizable Value
1
2
12 CREDIT RATING (WHERE APPLICABLE):
Name of Agency Rating
---- -----
21 Latest Audited Financial Statements as per requirements of Regulation R-3 to be submitted with the LAF (Loan Application Form)
21 Memorandum and Articles of Association, By-laws etc. to be submitted by the borrower along with the request.
I certify and undertake that the information furnished above is true to the best of my
knowledge.
best of my knowledge.
Amount ( Rs ) Annex
A51020004
Date Sun Ref Bank Ref Inst # Transaction Details Amount Remarks
UNDER CASTED INCOME - ALI MUHAMMAD BANNI GALA 100.00 1
COLLECTION - DOLTALA - CHQ # 53114005 246,533.00 1
CHQ # 0292565 2,000,000.00
CHQ # 3138544 1,000,000.00
CHQ # 848535 1
CLEARING 1
CHQ # 9495137 1,500,000.00 1
CHQ # 09205106 1,023,715.00 1
CHQ # 4863742 2,000,000.00 1
CHQ # 09205123 465,290.00 1
CHQ # 0118517 50,000.00 1
CHQ # 0326401 1
CHQ # 0085998 160,000.00 1
HBL - 962903 3,395,400.00 1
CHQ # 4893900 500,000.00 1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
TOTAL 12,341,038.00 38
Annexure "C"
Unticked Debits in General Ledger
UNCOLLECTED CHEQUES / OVERADDED INCOME
A51020004
Date Sun Ref Bank Ref Instr # Transaction Details Amount
TOTAL 7,809,988.00
Annexure "C"
Unticked Debits in General Ledger
Remarks
1
1
1
1
1
1
1
1
1
1
1
1
1
1
14
Annexure "D"
Unticked Credits in General Ledger
UNREPRESENTED CHEQUES - OVERADDED PAYMENTS
A51020004
Date Sun Ref Bank Ref Instr # Transaction Details Amount Remarks
AZHAR CONSTRUCTION 68,500.00 Unpresented 1
AZHAR CONSTRUCTION 261,800.00 Unpresented 1
OVER ADDED 169,000.00 Unpresented 1
CHQ # 292565 Unpresented 1
OVER ADDED 469.00 Unpresented 1
OVER ADDED 656.00 Unpresented 1
OVER ADDED 618.00 Unpresented 1
CHQ # 5512320 60,150.00 Unpresented 1
OVER ADDED - CHQ # 0303755 500,000.00 Unpresented 1
DISHONOUR Unpresented 1
CHQ # 5484846 Unpresented 1
INTER CONST - CHQ # 1589165 - ALLIED B 1,000,000.00 Unpresented 1
CHQ RETURN Unpresented 1
440.00 Unpresented 1
28.00 Unpresented 1
46.00 Unpresented 1
Unpresented 1
KESC,BOOKED BY MAJID 1
Unpresented 1
Unpresented 1
AMOUNT NOT MATCHED 1
AMOUNT NOT MATCHED 1
AMOUNT NOT MATCHED 1
AMOUNT NOT MATCHED 1
AMOUNT NOT MATCHED 1
AMOUNT NOT MATCHED 1
AMOUNT NOT MATCHED 1
AMOUNT NOT MATCHED 1
Unpresented 1
Unpresented 1
Unpresented 1
Unpresented 1
Unpresented 1
Unpresented 1
Unpresented 1
Unpresented 1
double booked in gl 1
Unpresented 1
Unpresented 1
Unpresented 1
double booked in gl 1
AMOUNT NOT MATCHED 1
Unpresented 1
Unpresented 1
Unpresented 1
Unpresented 1
Unpresented 1
Unpresented 1
Unpresented 1
Unpresented 1
Unpresented 1
Unpresented 1
Unpresented 1
Unpresented 1
Unpresented 1
Unpresented 1
Unpresented 1
Unpresented 1
Unpresented 1
Unpresented 1
Unpresented 1
AMOUNT NOT MATCHED 1
Unpresented 1
Unpresented 1
Unpresented 1
Wrong bank 1
Unpresented 1
1
1
1
IESCO 1
Unpresented 1
Unpresented 1
AMOUNT NOT MATCHED 1
AMOUNT NOT MATCHED 1
Unpresented 1
Unpresented 1
Unpresented 1
Unpresented 1
Unpresented 1
Unpresented 1
Paid from any other bank 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Annexure "D"
Unticked Credits in General Ledger
UNREPRESENTED CHEQUES - OVERADDED PAYMENTS
A51020004
Date Sun Ref Bank Ref Instr # Transaction Details Amount Remarks
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Annexure "D"
Unticked Credits in General Ledger
UNREPRESENTED CHEQUES - OVERADDED PAYMENTS
A51020004
Date Sun Ref Bank Ref Instr # Transaction Details Amount Remarks
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Paid from UBL 1
Annexure "D"
Unticked Credits in General Ledger
UNREPRESENTED CHEQUES - OVERADDED PAYMENTS
A51020004
Date Sun Ref Bank Ref Instr # Transaction Details Amount Remarks
Paid from UBL 1
Unpresented 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Annexure "D"
Unticked Credits in General Ledger
UNREPRESENTED CHEQUES - OVERADDED PAYMENTS
A51020004
Date Sun Ref Bank Ref Instr # Transaction Details Amount Remarks
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Annexure "D"
Unticked Credits in General Ledger
UNREPRESENTED CHEQUES - OVERADDED PAYMENTS
A51020004
Date Sun Ref Bank Ref Instr # Transaction Details Amount Remarks
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
Double in GL 50694 & 53491 1
1
Unprsented 1
Unprsented 1
Unprsented 1
Unprsented 1
Unprsented 1
Unprsented 1
Unprsented 1
Unprsented 1
Unprsented 1
Unprsented 1
Unprsented 1
Unprsented 1
Unprsented 1
Unprsented 1
Unprsented 1
128853 Unprsented 1
Unprsented 1
Unprsented 1
AMOUNT NOT MATCHED 1
Unprsented 1
PTCL bill multan office not presented 1
Unprsented 1
Unprsented 1
Unprsented 1
Unprsented 1
Unprsented 1
AMOUNT NOT MATCHED 1
Unprsented 1
Unprsented 1
Unprsented 1
Unprsented 1
AMOUNT NOT MATCHED 1
Unprsented 1
Unprsented 1
Unprsented 1
Unprsented 1
Unprsented 1
AMOUNT NOT MATCHED 1
1
Unprsented 1
KESC 1
1
AMOUNT NOT MATCHED 1
AMOUNT NOT MATCHED 1
AMOUNT NOT MATCHED 1
AMOUNT NOT MATCHED 1
AMOUNT NOT MATCHED 1
Annexure "D"
Unticked Credits in General Ledger
UNREPRESENTED CHEQUES - OVERADDED PAYMENTS
A51020004
Date Sun Ref Bank Ref Instr # Transaction Details Amount Remarks
AMOUNT NOT MATCHED 1
AMOUNT NOT MATCHED 1
AMOUNT NOT MATCHED 1
AMOUNT NOT MATCHED 1
AMOUNT NOT MATCHED 1
AMOUNT NOT MATCHED 1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
Transfer to A51020019 1
1
1
1
1
1
1
1
1
1
1
1
1
62940 1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
Annexure "D"
Unticked Credits in General Ledger
UNREPRESENTED CHEQUES - OVERADDED PAYMENTS
A51020004
Date Sun Ref Bank Ref Instr # Transaction Details Amount Remarks
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
Period No of Items Amount No of Items Amount No of Items Amount No of Items Amount Remarks
DIFFERENCE (0.40)
550,000.00 - - 9,495,653.00 7,415,884.00 - 14,943.40 4,515,000.00
Nishi Sir's Ratios
1 Gross Profit Ratio Gross Profit X 100 Net sales Percentage % High Ratio
Percentage %
Stk Working Capital Closing Stock x 100 Working
8 (std Low Ratio
Ratio Capital
<100%)
Percentage %
Properietory Ratio / Prop's Funds x 100 Total Assets
9 (std High Ratio
Equity Ratio (excl Misc Exp)
>50%)
Interest Coverage
23 NPBT + Interest Interest Times High Ratio
Ratio
Sales Average
27 Assets T/O ratio Assets
PURPOSE Remarks
To Judge Profitability
To Judge Profitability
To Judge Profitability
OpDRS+cl Drs / 2 IF no op
Collection From Debtors in Year
DRs given, take Cl Drs
OR devide by 12 M / 52
Credit Period Allowed to Debtors
Weeks
Payments to Creditors in Year
OR devide by 12 M / 52
Cr. Period Allowed by Creditors
Weeks
To Know Profit & Kt Price of Shares
Earnings per Share = Net Income $3.56 = $89,000 $3.48 = $87,000 $3.80 = $95,000 $2.60 = $65,000 $13.44 = $336,000
(EPS) Ratio Average Number of Common Shares 25,000 25,000 25,000 25,000 25,000
Price to Earnings Ratio = Market Price per Share 2.81 = $10.00 2.87 = $10.00 2.63 = $10.00 3.85 = $10.00 0.74 = $10.00
Earnings per Share $3.56 $3.48 $3.80 $2.60 $13.44
Industry Average 2.00 2.00 2.00 2.00 2.00
Variance 0.81 0.87 0.63 1.85 (1.26)
Quarter Growth/Decline 0.06 (0.24) 1.21
Price to Cash = Market Price per Share 1.43 = $10.00 1.34 = $10.00 1.48 = $10.00 1.61 = $10.00 0.36 = $10.00
Flow Ratio Cash Flow per Share $7.00 $7.44 $6.76 $6.20 $27.40
Payout Ratio = Dividends Paid 0.06 = $5,000 0.06 = $5,000 0.05 = $5,000 0.08 = $5,000 0.06 = $20,000
Net Income $89,000 $87,000 $95,000 $65,000 $336,000
Industry Average 2.00 2.00 2.00 2.00 2.00
Variance (1.94) (1.94) (1.95) (1.92) (1.94)
Quarter Growth/Decline 0.00 (0.00) 0.02
[Company Name]
Ratio Analysis
Total Debt Ratio = Total Liabilities 1.00 = $125,000 0.99 = $125,000 0.99 = $125,000 1.02 = $125,000 1.02 = $125,000
Total Assets $125,000 $126,000 $126,500 $123,000 $123,000
Industry Average 2.00 2.00 2.00 2.00 2.00
Variance (1.00) (1.01) (1.01) (0.98) (0.98)
Quarter Growth/Decline (0.01) (0.00) 0.03
Interest Coverage Ratio = Earnings Before Interest and Taxes 5.50 = $132,000 5.29 = $127,000 4.77 = $114,500 4.08 = $98,000 4.91 = $471,500
Interest Expense $24,000 $24,000 $24,000 $24,000 $96,000
Debt/Equity Ratio = Total Liabilities 4.46 = $125,000 4.05 = $125,000 3.91 = $125,000 4.46 = $125,000 4.46 = $125,000
Owners' Equity $28,000 $30,900 $32,000 $28,000 $28,000
Industry Average 2.00 2.00 2.00 2.00 2.00
Variance 2.46 2.05 1.91 2.46 2.46
Quarter Growth/Decline (0.42) (0.14) 0.56
Loan to Value Ratio = Total Loan 0.38 = $25,000 0.37 = $24,000 0.35 = $23,000 0.34 = $22,000 0.34 = $22,000
Value of Collateral or Property $65,000 $65,000 $65,000 $65,000 $65,000
Industry Average 2.00 2.00 2.00 2.00 2.00
Variance (1.62) (1.63) (1.65) (1.66) (1.66)
Quarter Growth/Decline (0.02) (0.02) (0.02)
[Company Name]
Ratio Analysis
Return on Assets Ratio = Net Income 0.73 = $89,000 0.71 = $87,000 0.77 = $95,000 0.53 = $65,000 2.77 = $336,000
Average Total Assets $122,500 $123,000 $123,250 $121,500 $121,500
Industry Average 2.00 2.00 2.00 2.00 2.00
Variance (1.27) (1.29) (1.23) (1.47) 0.77
Quarter Growth/Decline (0.02) 0.06 (0.24)
Return on Equity Ratio = Net Income 3.12 = $89,000 2.90 = $87,000 3.11 = $95,000 2.28 = $65,000 11.79 = $336,000
Average Owners' Equity $28,500 $29,950 $30,500 $28,500 $28,500
Industry Average 2.00 2.00 2.00 2.00 2.00
Variance 1.12 0.90 1.11 0.28 9.79
Quarter Growth/Decline (0.22) 0.21 (0.83)
Profit Margin Ratio = Net Income 0.61 = $89,000 0.56 = $87,000 0.70 = $95,000 0.52 = $65,000 0.60 = $336,000
Total Sales $145,000 $156,000 $135,600 $125,000 $561,600
Industry Average 2.00 2.00 2.00 2.00 2.00
Variance (1.39) (1.44) (1.30) (1.48) (1.40)
Quarter Growth/Decline (0.06) 0.14 (0.18)
Basic Earnings = Earnings Before Interest and Taxes 1.06 = $132,000 1.01 = $127,000 0.91 = $114,500 0.80 = $98,000 3.83 = $471,500
Power Ratio Total Assets $125,000 $126,000 $126,500 $123,000 $123,000
Earnings per Share Ratio = Net Income 3.56 = $89,000 3.48 = $87,000 3.80 = $95,000 2.60 = $65,000 13.44 = $336,000
Average Number of Common Shares $25,000 $25,000 $25,000 $25,000 $25,000
Industry Average 2.00 2.00 2.00 2.00 2.00
Variance 1.56 1.48 1.80 0.60 11.44
Quarter Growth/Decline (0.08) 0.32 (1.20)
[Company Name]
Ratio Analysis
Inventory Turnover Ratio = Total Sales 10.55 = $145,000 10.23 = $156,000 9.35 = $135,600 9.31 = $125,000 41.83 = $561,600
Average Inventory $13,750 $15,250 $14,500 $13,425 $13,425
Fixed Assets Turnover = Total Sales 1.81 = $145,000 1.95 = $156,000 1.70 = $135,600 1.56 = $125,000 7.02 = $561,600
Ratio Fixed Assets $80,000 $80,000 $80,000 $80,000 $80,000
Total Assets Ratio = Total Sales 1.16 = $145,000 1.24 = $156,000 1.07 = $135,600 1.02 = $125,000 4.57 = $561,600
Total Assets $125,000 $126,000 $126,500 $123,000 $123,000
Industry Average 2.00 2.00 2.00 2.00 2.00
Variance (0.84) (0.76) (0.93) (0.98) 2.57
Quarter Growth/Decline 0.08 (0.17) (0.06)
Asset to Equity Ratio = Total Assets 4.46 = $125,000 4.08 = $126,000 3.95 = $126,500 4.39 = $123,000 4.39 = $123,000
Owners' Equity $28,000 $30,900 $32,000 $28,000 $28,000
Industry Average 2.00 2.00 2.00 2.00 2.00
Variance 2.46 2.08 1.95 2.39 2.39
Quarter Growth/Decline (0.39) (0.12) 0.44
[Company Name]
Ratio Analysis
Current Ratio = Current Assets 1.96 = $45,000 1.84 = $46,000 2.07 = $46,500 1.68 = $43,000 1.68 = $43,000
Current Liabilities $23,000 $25,000 $22,500 $25,600 $25,600
Industry Average 2.00 2.00 2.00 2.00 2.00
Variance (0.04) (0.16) 0.07 (0.32) (0.32)
Quarterly Growth/Decline (0.12) 0.23 (0.39)
Net Working Capital = Current Assets – Current Liabilities 0.18 = $45,000 - $23,000 0.17 = $46,000 - $25,000 0.19 = $46,500 - $22,500 0.14 = $43,000 - $25,600 0.14 = $43,000 - $25,600
Ratio Total Assets $125,000 $126,000 $126,500 $123,000 $123,000
Current Liabilities to = Current Liabilities 1.53 = $23,000 1.39 = $25,000 1.36 = $22,500 1.78 = $25,600 1.78 = $25,600
Inventory Ratio Inventory $15,000 $18,000 $16,500 $14,350 $14,350
Cash Ratio = Cash and Cash Equivalents 0.65 = $15,000 0.72 = $18,000 0.73 = $16,500 0.56 = $14,350 0.56 = $14,350
Current Liabilities $23,000 $25,000 $22,500 $25,600 $25,600
Industry Average 2.00 2.00 2.00 2.00 2.00
Variance (1.35) (1.28) (1.27) (1.44) (1.44)
Quarterly Growth/Decline 0.07 0.01 (0.17)
Operating Ratio = Operating Expenses 0.88 = $68,000 0.77 = $68,000 1.01 = $68,000 1.19 = $68,000 0.94 = $272,000
Operating Income $77,000 $88,000 $67,600 $57,000 $289,600
Industry Average 2.00 2.00 2.00 2.00 2.00
Variance (1.12) (1.23) (0.99) (0.81) (1.06)
Quarterly Growth/Decline (0.11) 0.23 0.19
The following calculations can be used for any expense line item or grouping of expense line items:
Advertising Expense = Advertising Expense 0.12 = $18,000 0.12 = $18,000 0.13 = $18,000 0.14 = $18,000 0.13 = $72,000
to Sales Ratio Total Sales $145,000 $156,000 $135,600 $125,000 $561,600
Marketing Expense = Marketing Expense 0.08 = $11,000 0.07 = $11,000 0.08 = $11,000 0.09 = $11,000 0.08 = $44,000
to Sales Ratio Total Sales $145,000 $156,000 $135,600 $125,000 $561,600
Gray cells will be calculated for you. You do not need to enter anything into them.
Beginning
Line Item
of Year
Inventory $12,500
Total assets $120,000
Owners' equity $29,000
Number of common shares 25,000
Laboratory - - - - 20 - - - - - - - - - - - - - -
Preprodction Expenses - - - - 20 - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - -
19:04:0211/02/202125419217.xls
Accumulated
Depreciation WDV.
Adj. 30/06/06 30/06/06
- - -
- - -
- - -
Date Asset Description Location Cost of Asset Supplier's Name Other Costs Related to Acquisition
Riaz Ahmad Company
Chartered Accountants
Date Asset Description Location Cost of Asset Supplier's Name Other Costs Related to Acquisition
Accumulated Gain/Loss On
Date Asset Description Cost of Asset Sale Proceed Book Value
Depreciation Disposal
Riaz Ahmad and Company
Chartered Accountants
Other Cost of
Date Asset Description Location Quantity Cost of Asset Total Cost Supplier's Name Remarks
Acquisition
Furniture 3 -
Furniture 4 -
Furniture 5 -
Furniture 6 -
Furniture 7 -
Total -
10 - -
10 - -
10 - -
10 - -
10 - -
- -
- -
KARACHI STEEL RE-ROLLING MILLS LIMITED.
DEPRECIATION EXPENSE
FULL FIG
S# DESCRIPTION Jan.'05 Feb.'05 Mar.'05 Apr.'05 May '05 June '05 July.'06 Aug.'06 Sep.'06 Oct.'06
BUILDING
PLANT & MACH
FURNITURE & FIXTURE
LAB EQUIPMENTS
TOTAL - - - - - - - - - -
Nov.'06 Dec.'06 July.'07 Aug.'07 Sep.'05 Oct.'05 Nov.'05 Dec.'05 Jan.'06 Feb.'06 Mar.'06 Apr.'06 May.'06
- - - - - - - - - - - - -
-
June.'06
-
6. OPERATING ASSETS KARACHI STEEL RE-ROLLING MILLS LIMITED.
C O S T DEPRECIATION WRITTEN
RATE
AS AT 01 ADDITIONS/ AS AT 30 AS AT 01 FOR THE AS AT 30 DOWN VALUE
JULY (DISPOSAL) June JULY YEAR / June AS AT 30 June
%
2005 2006 2005 (ON DISPOSAL) 2006 2006
Leasehold land - -
Electrical installations 10 -
Vehicles 20 -
Office Equipments 20 -
20 -
- - 20 - - - - - - - - - - - - - - - -
Fax Machine - - 20 - - - - - - - - - - - - - - - -
- - 20 - - - - - - - - - - - - - - - -
- - 20 - - - - - - - - - - - - - - - -
- - 20 - - - - - - - - - - - - - - - -
- - 20 - - - - - - - - - - - - - - - -
- - 20 - - - - - - - - - - - - - - - -
- - 20 - - - - - - - - - - - - - - - -
- - 20 - - - - - - - - - - - - - - - -
- - 20 - - - - - - - - - - - - - - - -
- - 20 - - - - - - - - - - - - - - - -
- - 20 - - - - - - - - - - - - - - - -
- - 20 - - - - - - - - - - - - - - - -
- - 20 - - - - - - - - - - - - - - - -
- - 20 - - - - - - - - - - - - - - - -
- - 20 - - - - - - - - - - - - - - - -
- - 20 - - - - - - - - - - - - - - - -
- - 20 - - - - - - - - - - - - - - - -
- - 20 - - - - - - - - - - - - - - - -
- - 20 - - - - - - - - - - - - - - - -
- - 20 - - - - - - - - - - - - - - - -
- - 20 - - - - - - - - - - - - - - - -
- - 20 - - - - - - - - - - - - - - - -
- - 20 - - - - - - - - - - - - - - - -
- - 20 - - - - - - - - - - - - - - - -
- - 20 - - - - - - - - - - - - - - - -
- - 20 - - - - - - - - - - - - - - - -
- - 20 - - - - - - - - - - - - - - - -
- - 20 - - - - - - - - - - - - - - - -
- - 20 - - - - - - - - - - - - - - - -
- - 20 - - - - - - - - - - - - - - - -
- - 20 - - - - - - - - - - - - - - - -
- - 20 - - - - - - - - - - - - - - - -
- - 20 - - - - - - - - - - - - - - - -
- - 20 - - - - - - - - - - - - - - - -
- - 20 - - - - - - - - - - - - - - - -
- - 20 - - - - - - - - - - - - - - - -
- - 20 - - - - - - - - - - - - - - - -
- - 20 - - - - - - - - - - - - - - - -
- - 20 - - - - - - - - - - - - - - - -
- - 20 - - - - - - - - - - - - - - - -
- - 20 - - - - - - - - - - - - - - - -
- - 20 - - - - - - - - - - - - - - - -
- - 20 - - - - - - - - - - - - - - - -
- 20 - - - - - - - - - - - - - - - -
- - 20 - - - - - - - - - - - - - - - -
- - 20 - - - - - - - - - - - - - - - -
- - 20 - - - - - - - - - - - - - - - -
- - 20 - - - - - - - - - - - - - - - -
- - 20 - - - - - - - - - - - - - - - -
- - 20 - - - - - - - - - - - - - - - -
- - 20 - - - - - - - - - - - - - - - -
- - 20 - - - - - - - - - - - - - - - -
- - 20 - - - - - - - - - - - - - - - -
- - 20 - - - - - - - - - - - - - - - -
- - 20 - - - - - - - - - - - - - - - -
- - 20 - - - - - - - - - - - - - - - -
- - 20 - - - - - - - - - - - - - - - -
- - 20 - - - - - - - - - - - - - - - -
- - 20 - - - - - - - - - - - - - - - -
- - 20 - - - - - - - - - - - - - - - -
- - 20 - - - - - - - - - - - - - - - -
- - 20 - - - - - - - - - - - - - - - -
- - 20 - - - - - - - - - - - - - - - -
- - 20 - - - - - - - - - - - - - - - -
- - 20 - - - - - - - - - - - - - - - -
- - 20 - - - - - - - - - - - - - - - -
- - 20 - - - - - - - - - - - - - - - -
- - 20 - - - - - - - - - - - - - ### - - -
- - 20 - - - - - - - - - - - - - - - -
- - 20 - - - - - - - - - - - - - - - -
- - 20 - - - - - - - - - - - - - - - -
- - 20 - - - - - - - - - - - - - - - -
- - 20 - - - - - - - - - - - - - - - -
- - 20 - - - - - - - - - - - - - - - -
20 - - - - - - - - - - - - - - - -
20 - - - - - - - - - - - - - - - -
20 - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - -
11/02/202119:04:0225419217.xls
19:04:0225419217.xls11/02/2021
20 - - - - - - - - - - - - - - - -
20 - - - - - - - - - - - - - - - -
20 - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - -### - - - -
25419217.xls19:04:0311/02/2021
SUZUKI BOLAN - - - 20 - - - - - - - - - - - - - - - - - - - - - - -
TOYOTA COROLLA - - - 20 - - - - - - - - - - - - - - - - - - - - - - -
- - - 20 - - - - -
40,000 - - 40,000 - - - - - - - - - - - - - - - - - - - - - - -
25419217.xls19:04:0311/02/2021
Date of Accumulated
Purchase Supplier V.# Description C O S T Rate DEPRECIATION Depreciation W.D.V.
01/07/06 Addition Deletion 31/12/06 % Dec.'06 Jan.'07 Total 01/07/06 Adj. 31/12/2006 31/12/2006
LAL DIN CUTTING MACHINE 863,690 - - 863,690 20 14,395 - 14,395 - - 14,395 849,295
NAZIR FOREMAN ANGLE ROLLS 576,380 - - 576,380 20 9,606 - 9,606 - - 9,606 566,774
NOBLE JOHN COOLING BED COOLING BED MOVING 2,958,125 - - 2,958,125 20 49,302 - 49,302 - - 49,302 2,908,823
NOBLE JOHN COOLING BED COOLING BED FIX 1,684,470 - - 1,684,470 20 28,075 - 28,075 - - 28,075 1,656,396
RE - HEATING FURNACE 1,995,795 - - 1,995,795 20 33,263 - 33,263 - - 33,263 1,962,532
MILLS WORK SHOP 1,571,550 - - 1,571,550 20 26,193 - 26,193 - - 26,193 1,545,358
MILLS MOTORS 521,000 - - 521,000 20 8,683 - 8,683 - - 8,683 512,317
NAZIR FOREMAN FIBRE WATER TANK MILL 93,210 - - 93,210 20 1,554 - 1,554 - - 1,554 91,657
FURNACE OIL TANK 93,870 - - 93,870 20 1,565 - 1,565 - - 1,565 92,306
SUI GAS CONNECTION 266,170 - - 266,170 20 4,436 - 4,436 - - 4,436 261,734
FIBRE WATER TANK 390,509 - - 390,509 20 6,508 - 6,508 - - 6,508 384,001
FICO ELECTRIC EQUIPMENT 1,400,000 - - 1,400,000 20 23,333 - 23,333 - - 23,333 1,376,667
WATER BORE 491,397 - - 491,397 20 8,190 - 8,190 - - 8,190 483,207
WATER PUMPS 75,000 - - 75,000 20 1,250 - 1,250 - - 1,250 73,750
te
Purchase Contractor V. # Description DEPRECIATION JUL,06 - DEC,06 DEPRECIATION
Ra
01/07/06 Addition (deletion) 31/12/2006 % Dec.'06 Jan.'07 Feb.'07 Mar.'07 Apr.'07 May.'07 June.'07 01/07/06 Adj. 31/12/06 31/12/06
OFFICE RENOVATION - NEW BLDG 889,487 889,487 10 7,412 7,412 7,412 882,075
- -
19:04:0311/02/202125419217.xls
TRIAL BALANCE
AS AT JUNE 30, 2006
LEDGER
CODES PARTICULARS FOLIO Dr Cr
FA 0000
0000 - 001
0000 - 002
0000 - 003
FA 0001
CA 0002
CA 0003
0003 - 001
0003 - 002
0003 - 002
AR 0004
0004 - 001
0004 - 002
0004 - 003
0004 - 004
0004 - 005
0004 - 006
0004 - 007
0004 - 008
0004 - 009
0004 - 010
0004 - 011
0004 - 012
0004 - 013
0004 - 014
0004 - 015
0004 - 016
0004 - 017
0004 - 018
0004 - 019
0004 - 020
0004 - 021
0004 - 022
0004 - 023
0004 - 024
0004 - 025
0004 - 026
0004 - 027
0004 - 028
0004 - 030
0004 - 031
0004 - 032
0004 - 033
0004 - 034
0004 - 035
CB 0005
0005 - 001
0005 - 002
0005 - 003
0005 - 004
0005 - 005
0005 - 006
SC 0006
APL 0007
HO 0008
DL 0009
HOS 0010
CL 0001
CL 0002
CL 0003
0003 - 001
0003 - 002
0003 - 003
0003 - 004
0003 - 005
0003 - 006
0003 - 007
0003 - 008
0003 - 009
0003 - 010
0003 - 011
0003 - 012
0003 - 013
BR 0004
0004 - 001
0004 - 002
0004 - 003
0004 - 004
0004 - 006
0004 - 007
0004 - 008
PC 0005
0005 - 001
0005 - 002
0005 - 003
0005 - 004
0005 - 005
0005 - 006
AGEX 0006
0006 - 001
0006 - 002
0006 - 003
0006 - 004
0006 - 005
0006 - 006
0006 - 007
0006 - 008
0006 - 009
0006 - 010
0006 - 011
0006 - 012
0006 - 013
0006 - 014
0006 - 015
0006 - 016
0006 - 017
0006 - 018
0006 - 019
0006 - 020
0006 - 021
0006 - 022
0006 - 023
0006 - 024
0006 - 025
0006 - 026
0006 - 027
0006 - 028
0006 - 029
0006 - 030
0006 - 031
0006 - 032
0006 - 033
0006 - 034
0006 - 035
0006 - 036
0006 - 037
0006 - 038
0006 - 039
0006 - 040
0006 - 041
0006 - 042
0006 - 043
0006 - 044
0006 - 045
0006 - 046
0006 - 047
0006 - 048
0006 - 049
0006 - 050
0006 - 051
0006 - 052
0006 - 053
0006 - 054
0006 - 055
0006 - 056
0006 - 057
GENERAL LEDGER
FOR THE PERIOD ENDED JUNE 30, 2006
CASH BOOK
MANUFACTURING ACCOUNT
TRADING ACCOUNT
SALES -
GROSS PROFIT -
GENERAL LEDGER
FOR THE PERIOD ENDED JUNE 30, 2006
6,323,857 6,323,857
300,000 6,623,857
628,069 7,251,926
53,962 7,305,888
498,120 7,804,008
226,000 8,030,008
1,562,614 9,592,622
825,915 10,418,537
489,680 10,908,217
338,473 11,246,690
869,062 12,115,752
244,403 12,360,155
866,596 13,226,751
729,273 13,956,024
114,114 14,070,138
323,025 14,393,163
23,940 14,417,103
668,185 15,085,288
393,690 15,478,978
941,560 16,420,538
16,420,538
16,420,538
16,420,538
16,420,538
16,420,538
16,420,538
GENERAL LEDGER
FOR THE PERIOD ENDED JUNE 30, 2006
GENERAL LEDGER
FOR THE PERIOD ENDED JUNE 30, 2006
DIRETOR'S LOANS
-
-
COSTSHEET
Elements
STATEMENT OF PROFIT
COST OF PRODUCTION
ADJUSTMENTS REGARDING STOCKS
(D) COST OF (PRODUCTION OF) GOODS SOLD
Selling & Distribution Overheads
(E) COST OF SALES
(F) PROFIT (OR LOSS)
SALES
[Your Company Name]
Income Statement
For the Year Ended [ Day, Month, 200X]
Revenue:
Gross Sales 0
Less: Sales Returns and Allowances 0
Net Sales BDT 0.00
Cost of Sales:
Beginning Inventory 0
Add: Purchases 0
Freight-in 0
Direct Labor 0
Factory rent 0
Factory Utilities 0
0
Less: Ending Inventory 0
Cost of Sales BDT 0.00
Expenses:
Advertising 0
Amortization 0
Bad Debts 0
Bank Charges 0
Charitable Contributions 0
Commissions 0
Contract Labor 0
Credit Card Fees 0
Delivery Expenses 0
Depreciation 0
Dues and Subscriptions 0
Insurance 0
Interest 0
Maintenance 0
Miscellaneous 0
Office Expenses 0
Operating Supplies 0
Permits and Licenses 0
Postage 0
Professional Fees 0
Office Rent 0
Repairs 0
Telephone 0
Travel 0
Office Utilities 0
Vehicle Expenses 0
Wages 0
Total Expenses BDT 0.00
Page 215
[Your Company Name]
Income Statement
For the Year Ended [ Day, Month, 200X]
Profit before Tax BDT 0.00
Income Taxes 0
Property Taxes 0
Total Tax Expenses BDT 0.00
Minority Interest 0
Other Income:
Gain (Loss) on Sale of Assets 0
Interest Income 0
Total Other Income BDT 0.00
Page 216
CALENDER FOR 2009
1 0 0 0 0 1 2 3 6 1 2 3 4 5 6 7 10 1 2 3 4 5 6 7
2 4 5 6 7 8 9 10 7 8 9 10 11 12 13 14 11 8 9 10 11 12 13 14
3 11 12 13 14 15 16 17 8 15 16 17 18 19 20 21 12 15 16 17 18 19 20 21
4 18 19 20 21 22 23 24 9 22 23 24 25 26 27 28 13 22 23 24 25 26 27 28
5 25 26 27 28 29 30 31 10 0 0 0 0 0 0 0 14 29 30 31 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
14 0 0 0 1 2 3 4 18 0 0 0 0 0 1 2 23 0 1 2 3 4 5 6
15 5 6 7 8 9 10 11 19 3 4 5 6 7 8 9 24 7 8 9 10 11 12 13
16 12 13 14 15 16 17 18 20 10 11 12 13 14 15 16 25 14 15 16 17 18 19 20
17 19 20 21 22 23 24 25 21 17 18 19 20 21 22 23 26 21 22 23 24 25 26 27
18 26 27 28 29 30 0 0 22 24 25 26 27 28 29 30 27 28 29 30 0 0 0 0
0 0 0 0 0 0 0 0 23 31 0 0 0 0 0 0 0 0 0 0 0 0 0 0
27 0 0 0 1 2 3 4 32 0 0 0 0 0 0 1 37 0 0 1 2 3 4 5
28 5 6 7 8 9 10 11 33 2 3 4 5 6 7 8 38 6 7 8 9 10 11 12
29 12 13 14 15 16 17 18 34 9 10 11 12 13 14 15 39 13 14 15 16 17 18 19
30 19 20 21 22 23 24 25 35 16 17 18 19 20 21 22 40 20 21 22 23 24 25 26
31 26 27 28 29 30 31 0 36 23 24 25 26 27 28 29 41 27 28 29 30 0 0 0
0 0 0 0 0 0 0 0 37 30 31 0 0 0 0 0 0 0 0 0 0 0 0 0
40 0 0 0 0 1 2 3 44 1 2 3 4 5 6 7 49 0 0 1 2 3 4 5
41 4 5 6 7 8 9 10 45 8 9 10 11 12 13 14 50 6 7 8 9 10 11 12
42 11 12 13 14 15 16 17 46 15 16 17 18 19 20 21 51 13 14 15 16 17 18 19
43 18 19 20 21 22 23 24 47 22 23 24 25 26 27 28 52 20 21 22 23 24 25 26
44 25 26 27 28 29 30 31 48 29 30 0 0 0 0 0 53 27 28 29 30 31 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
CASH FLOW BUDGET WORKSHEET
SENSITIVITY ANALYSIS
(ASSUMES 5% CHANGE IN RECEIPTS AND DISBURSEMENTS)
Years
2003 2004 2005 2006 2007 2008
Net Income Before Dividends 5,638 6,013 6,406 6,819 7,252 8,789
Adjustments to Reconcile Net Income to Cash from Operations
Project Costs-Capitalized (5) 0 0 0 0 0
Project Fees (1) (1) (1) (1) (1) 0
Depreciation and Amortization 4,879 4,879 4,880 4,880 4,880 0
Change in Accounts Receivable (343) (360) (378) (397) (417) 0
Change in Inventory (274) (287) (302) (317) (333) 0
Change in Prepaid Expenses (44) (46) (48) (51) (53) 0
Change in Other Current Assets (240) (251) (264) (277) (291) 0
Change in Total Current Assets 3,974 3,934 3,887 3,837 3,785 0
Change in Interest Payable 0 0 0 0 0 0
Change in Accounts Payable 384 403 423 444 467 0
Change in Current Portion of Long Term Debt 0 0 0 0 0 0
Accrued Expenses and Bonuses 0 0 0 0 0 0
Change in Customer Deposits 0 0 0 0 0 0
Change in Total Current Liabilities 384 403 423 444 467 0
Change in Other Noncurrent Assets (127) (133) (140) (147) (154) 0
Change in Deferred Income Tax 0 0 0 0 0 0
Change in Deferred Taxes Payable 0 0 0 0 0 0
Change in Tax Liabilities (127) (133) (140) (147) (154) 0
Cash Provided (Used) by Operating Activities 9,869 10,217 10,576 10,954 11,350 8,789
Investing Activities
Capital Expenditures: 0 0 0 0 0 0
Cash Provided (Used) by Investing Activities 0 0 0 0 0 0
Financing Activities
Change in Long-Term Notes 0 0 0 0 0 0
Change in Notes Payable 0 0 0 0 0 0
Preferred Dividends (40) (40) (40) (40) (40) 0
Cash Provided (Used) by Financing Activities (40) (40) (40) (40) (40) 0
Net Cash Flow Available to Common Shareholders 9,829 10,177 10,536 10,914 11,310 8,789
Tangible Assets
Land & Buildings
Plant & Machinery
Fixtures, Fittings, Tools & Equipment
Motor Vehicles
Total Fixed Assets
Investments
Total Assets
Current Assets
Stocks
Debtors
Prepayments
Un-earned Income
Investments
Cash at bank
Current Liabilities
Creditors : Amounts falling due within one year (i.e current liabilities )
Debenture Loans ( nearing their redemption date ) -
Bank Overdraft & Loans -
Trade Creditors -
Bills of Exchange Payable -
Taxation -
Accruals -
Income in Advance -
Proposed Dividends -
Reserves
Share Premium Account
Revaluation Reserve
Other Reserves
Profit & Loss Account ( retained profits )
$ $
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
$ $
Turnover -
Cost of Sales -
Gross Profit -
Distribution Costs -
Administrative Expenses -
-
-
Assets
Current Assets:
Cash 5,000
Accounts Receivable 14,700
Less: Reserve for Bad Debts 0 14,700
Merchandise Inventory 40,000
Insurance Prepaid 200
Interest Receivable 250
Total Current Assets BDT 60,150
Fixed Assets:
Freehold Property 30000
Plant & Machinery 40,000
Less: Accumulated Depreciation 8,000 32,000
Furniture 10,000
Less: Accumulated Depreciation 1,500 8,500
Current Liabilities:
Accounts Payable 10,000
Salaries Expense Payable 2,000
Allowance for doubtful accounts 1,435
Total Current Liabilities BDT 13,435
Owner's Equity:
Capital (on 31st 2001) 130,000
Net Profit 2,215
Total Capital BDT 132,215
Page 227
[Your Business Name]
Balance Sheet
[Mmmm Dd, 200X]
Assets
Current Assets:
Cash $0
Accounts Receivable $0
Less: Reserve for Bad Debts 0 0
Merchandise Inventory 0
Prepaid Expenses 0
Notes Receivable 0
Total Current Assets $0
Fixed Assets:
Vehicles 0
Less: Accumulated Depreciation 0 0
Equipment 0
Less: Accumulated Depreciation 0 0
Buildings 0
Less: Accumulated Depreciation 0 0
Land 0
Total Fixed Assets 0
Other Assets:
Goodwill 0
Total Other Assets 0
Total Assets $0
Current Liabilities:
Accounts Payable $0
Sales Taxes Payable 0
Payroll Taxes Payable 0
Accrued Wages Payable 0
Unearned Revenues 0
Short-Term Notes Payable 0
Short-Term Bank Loan Payable 0
Total Current Liabilities $0
Page 228
[Your Business Name]
Balance Sheet
[Mmmm Dd, 200X]
Long-Term Liabilities:
Long-Term Notes Payable 0
Mortgage Payable 0
Total Long-Term Liabilities 0
Total Liabilities 0
Capital:
Owner's Equity 0
Net Profit 0
Total Capital 0
Page 229