Management Accounting - Notes.
Management Accounting - Notes.
INTRODUCTION
Financial accounting is concerned with recording transactions and preparing financial
and other reports to be used internally by management and externally by investors, creditors,
potential investors, and government agencies. Management accounting, on the other hand, is
primarily concerned with providing information for use by people within the organization.
1. Financial Policy and Accounting: The proportion between share capital and loans should
also be decided. All these decisions are very important and management accounting
provides techniques for financial planning.
2. Analysis of Financial Statements: The analysis of financial statements is meant to
classify and present the data in such a way that it becomes useful for the management.
3. Historical Cost Accounting: The system of recording actual cost data on or after the date
when it has been incurred is known as historical cost accounting.
4. Budgetary Control: It is a system which uses budgets as a tool for planning and control.
5. Standard Costing: Standard costing is an important technique for cost control purposes.
In standard costing system, costs are determined in advance. The determination of
standard cost is based on a systematic analysis of prevalent conditions.
6. Marginal Costing: This is a method of costing which is concerned with changes in costs
resulting The measuring rod of efficiency of a concern should be a return on capital
employed. It should from changes m the volume of production. Under this system, cost
of product is divided into marginal (variable) be consistently and fixed cost.
7. Decision Accounting: Decision taking involves a choice from various alternatives.
8. Revaluation Accounting: This is also known a Replacement Accounting. The
preservation of capital in the business is the main object of management. The profits are
calculated in such a way that capital is preserved in real terms;
9. Control Accounting: Control accounting is not a separate accounting system. Different
systems have their control devices and these are used in control accounting.
10. Management Information Systems: With the development of electronic devices for
recording and classifying data, reporting to management has considerably improved.
RELATIONS OF MANAGEMENT ACCOUNTING WITH FINANCIAL ACCOUNTING
Financial accounting is concerned with the recording of day-to-day transactions of the business.
On the other hand, management accounting uses financial accounts and taps other sources of
information too. The accounts are used in such a way that they are helpful to the management
in planning and forecasting various policies.
Nature:
Financial accounting is mainly concerned with the historical data.
Managementaccounting projected or estimated figure are used.
Subject-matter:
Financial accounting is concerned with assessing the results of the whole business while
management accounting deals separately with different units, departments and cost centers. In
financial accounting overall performance is judged, while in management accounting the results
of different departments are evaluated separately to find out their performance differently.
Compulsion:
The preparation of financial accounts is compulsory. Management accounting-is not
compulsory.
Precision:
In management accounting no emphasis is given to actual figures. The approximate
figures are considered more useful than the exact figures. In financial accounting only actual
figures are recorded.
Reporting:
Financial accounts are prepared to find out profitability and financial position of the
concern. These reports are useful for outsiders like bankers, investors, shareholders,
Government agencies, etc. Management accounting reports are meant for internal use only.
Description:
Only those things are recorded in financial accounting which can be measured in
monetary terms. Management Accounting uses both monetary and non-monetary events.
Quickness:
Reporting of management accounting is very quick. Management is fed with reports at
regular intervals. Various figures are required to take managerial decisions at different levels of
management. On the other hand, reporting of financial accounting is slow and time consuming.
Accounting Principles:
Financial accounts are governed by the generally accepted principles and conventions.
No set principles are followed in management accounting.
Period:
Financial accounts are prepared for a particular period. Management accountant
supplies information from time to time during the whole year. These are no specific
periods for which, management accounts are prepared.
Publication:
Financial accounts like profit and loss account and balance sheet are published for the
benefit of the public. Under companies law every registered company is supposed to supply a
copy of Profit and Loss Account add Balance Sheet to the Registrar of Companies at the end of
the financial year. Management accounting statements are prepared for the benefit of the
management only and these are not published.
Audit:
Financial accounts can be got audited. It is not possible to get management accounts
audited.
RELATIONSHIP BETWEEN COST AND MANAGEMENT ACCOUNTING
The following are the main points of distinction between COST and MANAGEMENT
accounting:
Object:
The purpose of management accounting is to provide information to the management
for planning and co-ordinating the activities of the business.
Scope:
The scope of management accounting is very wide. Cost accounting deals primarily with
cost ascertainment.
Nature:
Management accounting is generally concerned with the projection of figures for future.
The policies and-plans are prepared for providing future guidelines. Cost accounting uses both
past and present figures.
Data used:
Only quantitative aspect is recorded in cost accounting. Management accounting uses
both quantitative and qualitative information.
Development:
The development of cost accounting is related to industrial revolution. Management
accounting has developed only in the last thirty years.
UNIT - II
FUNDS FLOW STATEMENT
The Funds Flow Statement is a statement which shows the movement of funds and is a
report of the financial operations of the business undertaking. It indicates various means by
which funds were obtained during a particular period and the ways in which these funds were
employed In simple words, it is a statement of sources and applications of funds.
In the words of Anthony - The funds flow statement describes the sources from which
additional funds were derived and the use to which these sources were put.
Funds flow statement is called by various names such as Sources and Application of
Funds Statement of Changes in Financial Position.
The uses of funds flow statement can be well followed from its various uses given below:
a. It helps in the analysis of financial operations. The financial statements reveal
the net effect of various transactions on the operational and financial position of
a concern.
b. It throws light on many perplexing questions of general interest which otherwise
may be difficult to be answered.
c. It helps in the formation of a realistic dividend policy
d. It helps in the proper allocation of resources.
e. It acts as a future guide.
f. It helps in appraising the use of working capital.
g. It helps knowing the overall creditworthiness of a firm.
PROCEDURE FOR PREPARING A FUNDS FLOW STATEMENT
The preparation of a funds flow statement consists of two parts:
a. Statement or Schedule of Charges in Working Capital.
b. Statement of Sources and Application of Funds.
Cash plays a very important role in the entire economic life of a business. Recognizing
the importance of cash flow statement, the Institute of Chartered Accountants of India (ICAT)
issued. AS-3 Revised : Cash flow Statements in March, 1997.
Meaning:
Cash Flow Statement is a statement which describes the inflows (sources) and outflows
(uses) of cash and cash equivalents in an enterprise during a specified period of time. A cash
flow statement summarizes the causes of changes in cash position of a business enterprise
between dates of two balance sheets. According to AS-3 (Revised), an enterprise should
prepare a cash flow Statement and should present it for each period for which financial
statements are prepared.
The terms cash, cash equivalents and cash flows are used in this statement with the following
meanings:
a. Cash comprises cash on hand and demand deposits with banks.
b. Cash equivalents are short term, highly liquid investments.
c. Cash flows are inflows and outflows of cash
UNIT - IV
RATIO ANALYSIS
A ratio is a simple arithmetical expression of the relationship of one number to another.
It may be defined as the indicated quotient of two mathematical expressions. According to
Accountant's Handbook by Wixon, Kell and Bedford, a ratio "is an expression of the quantitative
relationship between two numbers".
According to Kohler, a ratio is the relation, of the amount, a, to another, b, expressed as
the ratio of a to b; a : b (a is to b) ; or as a simple fraction, integer, decimal, fraction or
percentage." In simple language ratio is one number expressed in terms of another and can be
worked out by dividing one number into the other”. For example, if the current assets of a firm
on a given date are 5,00,000 and the current liabilities are Rs. 2,50,000. Then the ratio of
current assets to current liabilities will work out to be 500000 / 250000 or 2. A ratio can also be
expressed as percentage by simply multiplying the ratio by 100.
Thus, the ratio of two figures 200 and 100 may be expressed in any of the following ways:
RATIOS
Traditional Functional Classification Significance Ratiosor
Classificationor or Classification Ratios According toImportance
Statement Ratios According toTests
Composite /
MixedRatiosor
Inter Statement Ratios
Traditional classification or classification according to the statement, from which these ratios
are calculated, is as follows:
Traditional Classification or Statement Ratios
Two types of ratios can be calculated for measuring short-term financial position or short-
term solvency of a firm:
a) Liquidity Ratios
b) Current Assets Movement or Efficiency Ratios.
a) LIQUIDITY RATIOS
Liquidity refers to the ability of a concern to meet its current obligations as and when
these become due. The short-term obligations are met by realising amounts from current,
floating or circulating assets. These should be convertible into cash for paying obligations of
short-term nature. If current assets can pay off current liabilities, then liquidity position will be
satisfactory. On the other hand, if current liabilities may not be easily met out of current assets
en liquidity position will be bad.
b) CURRENT RATIO
Current ratio may be defined as the relationship between current assets and current
liabilities. This ratio, also known as working capital ratio, is a measure of general liquidity and is
most widely used to make the analysis of a short-term financial position or liquidity of a firm. It
is calculated by dividing the total of current assets by total of the current liabilities.
CurrentRatio= Current Assets / CurrentLiabilities
Or Current Assets : CurrentLiabilities
The two basic components of this ratio are:
Current assets and current liabilities:
Current assets include cash and those assets which can be easily converted into cash
within a short period of time generally, one year/ such as marketable securities, bills
receivables, sundry debtors, inventories, work-in-progress, etc. Prepaid expenses should also be
included in current assets because they represent payments made in advance which will not
have to be paid in near future. Current Liabilities are those obligations which are payable within
a short period of generally one year and include outstanding expenses, bills payables, sundry
creditors, accrued expenses, short-term advances, income-tax payable, dividend payable, etc.
Bank over-draft.
8 Work-in-process
9 Prepaid Expenses
Current Ratio:
It is a crude ratio because it measures only the quantity and not the quality of Current
assets.
Window Dressing:
Valuation of current assets and window dressing is another problem of current. Current
assets and liabilities are manipulated in such a way that current ratio loses its significance.
Window dressing may be indulged in the following ways: Over-valuation of closing stock.
Calculation of Current Ratio:
This ratio is calculated by comparing current assets with current liabilities. Take for
example, current assets of a concern as Rss.250000 and current liabilities as Rs. 100000; current
ratio will be calculated as follows:
Current Ratio = Current Assets / Current Liabilities Current Ratio = 250000 / 100000 = 2.5
The current ratio of 2.5 means that current assets are 2.5 times of current liabilities. This
ratio can also be presented as 2.5:1. In current ratio, current liabilities are taken as 1 and
current assets are given in comparison to it.
Illustration
Calculate current ratio from the following information:
Rs. Rs.
Goodwill 50,000
Solution:
Current Ratio = Current Assets / Current Liabilities
Current Assets = Rs. 60,000 + 70,000 + 20,000 + 30,000 + 10,000 = Rs. 1,90,000
Current Liabilities = Rs. 20,000 + 15,000 + 18,000 + 7,000 + 25,000 = Rs. 85,000
Current Ratio = 1,90,000 / 85,000 = 2.24:1
Absolute Liquid Assets include cash in hand and at bank and marketable securities or
temporary investments. The acceptable norm for this ratio is 50% or 05:1 or 1:2 i.e.
Problem:
The following is the balance sheet of New India Ltd., for the year ending 31st Dec. 2016.
Rs. Rs.
9% Preference Share Capital 500000 Goodwill 100000
Equity Share Capital 1000000 Land and Building 650000
8%Debentures 200000 Plant 800000
Long-term Loan 100000 Furniture & Fixture 150000
Bills Payable 60000 Bills Receivables 70000
Sundry Creditors 70000 Sundry Debtors 90000
Bank Overdraft 30000 Bank Balance 45000
Outstanding Expenses 5000 Short-term Investments 25000
Prepaid expenses 5000
Stock 30000
1965000 1965000
From the balance sheet calculate
a. Current Ratio
b. Acid Test Ratio
c. Absolute Liquid Ratio
Solution:
a) Current Ratio = Current Assets / Current Liabilities
Current Assets= Rs. 70000 + Rs. 90000 + Rs. 45000 + Rs. 25000 + Rs.5000
+ Rs. 30000 = Rs. 265000
Current Liabilities = Rs. 60000 + Rs. 70000 + Rs. 30000 + Rs. 5000 = Rs. 165000
Current Ratio = 265000 / 165000 = 1.61
c) Absolute Liquid Ratio = Absolute Liquid Ratio / Current Liabilities Absolute Liquid Assets
= Rs. 45000 + Rs. 25000 = Rs. 70000 Absolute Liquid Ratio = 70000 / 165000 = 0.42
Problem:
The following information of a company is given :
Current Ratio, 2.5 : 1 : Acid-test ratio, 1.5 : 1; Current liabilities Rs. 50000
Find out:
a) Current Assets
b) Liquid Assets
c) Inventory
Solution:
a) Current Ratio = Current Assets / Current Liabilities
2.5 = Current assets / Rs. 50000
Current Assets = 50000 x 2.5 = Rs. 125000
b) Acid Test Ratio = Liquid Assets / Current liabilities
1.5 = Liquid Assets / Rs. 50000
Liquid Assets = 50000 x 1.5 = Rs. 75000
c) Inventory = Current Assets – Liquid Assets
= Rs. 125000 – Rs. 75000 = Rs. 50000
Problem:
Given:
Current Ratio = 2.8 Acid –test Ratio = 1.5
Working Capital = Rs. 1,62,000
Find out:
a. Current Assets
b. Current Liabilities
c. Liquid Assets
Solution:
Working Capital = Current Assets- Current Liabilities 1,62,000
=2.8x-1.0x
1,62,000 = 1.8xOr ,
X Current liabilities = 162000 / 1.8 = Rs. 90,000
Current assets = 90,000x2.8 = Rs. 252000
Acid Test Ratio = Liquid Assets / Current Liabilities
1.5 = Liquid Assets / 90000
Liquid assets = 90000 x 1.5 = Rs. 135000
Problem:
If Inventory Turnover Ratio is 5 times and average stock at cost is Rs. 75000, find out cost of
goods sold.
Solution:
Inventory Turnover Ratio = Cost of Goods Sold / Average Inventory at Cost 5 = Cost of Goods
Sold / Rs. 75000
Cost of Goods Sold = 75000 x 5 = Rs. 375000
Trade Debtors = Sundry Debtors + Bills Receivables and Accounts Receivables Average Trade
Debtors = Opening Trade Debtors + Closing Trade Debtors / 2
Rs. Rs.
Annual credit sales 500000 600000
Debtors in the beginning 80000 100000
Debtors at the end 100000 120000
Days to be taken for the year: 360.
Solution:
Average Debtors = Opening Debtors + ClosingDebtors
/2
Debtors Turnover Net Credit Annual Sales /
AverageDebtors
Year 2007 Year 2008
Average Debtors 80,000+1,00,000 / 2 1.00,000+1,20,000 / 2
= Rs. 90,000 Rs. 1,10,000
The analysis for creditor’s turnover is basically the same as of debtor’s turnover ratio
except that in place of trade debtors, the trades creditors are taken as one of the components
of the ratio and in place of average daily sales, average daily purchases are taken as the other
component of the ratio. Same as debtor’s turnover ratio, creditors turnover ratio can be
calculated in two forms:
CREDITORS/PAYABLES TURNOVER RATIO =Net Credit Annual Purchases / Average Trade
Creditors
AVERAGE PAYMENT PERIOD RATIO=Average Trade Creditors (Creditors + Bills Payable) / Average
Daily
Purchases
AVERAGE DAILY PURCHASES = Annual Purchases / No. of Working Days in a Year
AVERAGE PAYMENT PERIOD = Trade Creditors x No. of Working Days / Net Annual Purchases
Illustration:
From the following information calculate creditors turnover ratio average payment period:
Total purchases 400000
Cash purchases (included in above) 50000
Purchase returns 20000
Creditors at the end 60000
Bills payable at the end 20000
Reserve for discount on creditors 5000
Take 365 days in a year 5000
Alternatively:
AVERAGE PAYMENT PERIOD = 60000 + 20000 / 330000 x 365=80000 / 330000 x 365 = 88 Days
Working Capital turnover ratio indicates the velocity of the utilization of net working
capital. This ratio indicates the number of times the working capital is turned over in the course
of a year.
Working Capital Turnover Ratio=Cost of Sales / Average Working Capital
Average Working Capital = Opening Working Capital+ClosingWorkingCapital \ 2
Working CapitalTurnoverRatio=Cost of Sales (or, Sales) / Net Working Capital
Illustration
Find out working capital turnover ratio:
Rs.
Cash 10,000
Bills Receivables 5,000
Sundry Debtors 25,000
Stocks 20,000
Sundry Creditors 30,000
Cost of Sales 1,50,000
Solution
Working Capital Turnover Ratio = Cost of Sales / Net Working Capital Current assets
=Rs. 10,000 + 5,000 + 25,000 + 20,000
= Rs.60,000
Current liabilities = Rs.30,000
Net working capital = CA - CL = Rs. 60,000 -30,000 = Rs.30,000
So, Working Capital Turnover Ratio = 1,50,000 / 30000 = 5 Times
Illustration
The following information is given about M/s. S.P. Ltd. for the year ending Dec. 31, 2017
1. Stock turnover ratio = 6 times
2. Gross profit ratio = 20% on sales
3. Sales for 2007 =Rs. 3,00,000
4. Closing stock is Rs. 10,000 more than the opening stock
5. Opening creditors = Rs. 20,000
6. Closing creditors =Rs. 30,000
7. Trade debtors at the end = Rs. 60,000
8. Net Working Capital =Rs. 50,000
Find out:
a. Average Stock
b. Creditor Turnover Ratio
c. Purchases
d. Average Collection period
e. Average Payment Period
f. Working Capital Turnover Ratio
Solution:
Cost of goods sold = Sales – Gross Profit
= 300000 - (20% of sales)
= 300000 – 60000
= Rs. 240000
Average Stock:
Stock Turnover Ratio = Cost of goods sold / Average Stock
6 = 240000 / Average Stock
Average Stock = 240000 / 6 = Rs. 40000
Calculation of Purchases:
Cost of goods sold = Opening Stock + purchases – Closing stock
Purchases = Cost of goods sold + Closing Stock - Opening stock
Average Stock = Opening Stock + Closing stock / 2
Since, Closing stock is Rs. 10000 more than the opening stock so, Rs. 40000
= Opening Stock + (Rs. 10000 + opening stock) / 2
Rs. 80000 = 2 Opening stock + Rs. 10000
Opening stock = 70000 / 2 = Rs. 35000
Closing stock = 35000+10000 = Rs.45000
Purchases = 240000 + 45000 + 35000 = Rs.250000
Credit Turnover Ratio = Net annual Credit Purchases / Average Trade Creditors
All purchases are taken as credit purchases = 250000 / (20000+30000 / 2)
Credit turnover ratio = 250000 / 25000 = 10 Times
Average Payment Period = Average Trade Creditors x No. of Working days/ Net Annual
Purchases = 25000 / 250000 x 365 = 36.5 days or 37 days
Average collection period = Average Trade Debtors x No. of Working Days / Net Annual Sales
= 60000 x 365 / 300000 = 73 Days
Working Capital Turnover Ratio = Cost of Goods Sold / Net Working Capital
= 240000 / 50000 = 4.8 times.
ANALYSIS OF LONG-TERM FINANCIAL POSITION OR TESTS OF SOLVENCY
The term 'solvency' refers to the ability of a concern to meet its long term obligations.
The long-term indebtedness of a firm includes debenture holders, financial institutions
providing medium and long-term loans and other creditors selling goods on installment basis.
Long- termDebt to Shareholders' Funds (Debt-Equity Ratio) = Long term Debt / Shareholders
Illustration
Liabiliti Rs. Assets Rs.
es
2,000 Equity Shares of Rs. 100 each 200000 Fixed Assets 400000
1,000 9% Preference Shares of Rs. 100 each 100000 Current Assets 200000
1,000 10% Debentures of Rs. 100 each 100000
Reserves:
General Reserve 50000
Reserves for contingencies 50000
Current liabilities 100000
Calculate Debt-Equity Ratio.
Solution:
Debt - Equity Ratio = Outsiders‘ Fund / Shareholders‘ Funds
=100000 (Debentures) + 100000(Current Liabilities) / 200000 +100000+
50000+50000
= 200000 / 400000 = 1:2
Debt Equity Ratio = Long term Debt / Shareholder’s Funds
= 100000 / 400000 = 1:4
Thus, where the deprecated book value of fixed asset is Rs. 400000 and shareholders‘
funds are also Rs. 400000 the ratio of fixed assets to net worth / proprietors‘ funds represented
in terms of percentage would be= 400000 / 400000 x 100 = 100%
Illustration
Calculate,
Gross Profit Ratio :
Solution:
Gross Profit Ratio = Gross Profit / Net Sales x 100 Net sales = Total sales – Sales returns
= Rs. 520000 – 20000 = Rs. 500000
Gross Profit = Net Sales – Cost of Goods Sold
500000 -400000 = Rs. 100000
Gross Profit Ratio = 100000 / 500000 x 100 20%
OPERATING RATIO
Operating ratio establishes the relationship between cost of goods sold and other
operating expenses on the one hand and the sales on the other.
Operating Ratio = Operating Cost / Net Sales X 100
= Cost of goods sold + operating expenses / Net sales x 100
Illustration
Find out operating Ratio:
Rs.
Cost of goods sold 350000
Selling and distribution Expenses 20000
Administrative & office Expenses 30000
Net sales 500000
Solution:
OPERATING RATIO = Cost of goods sold + operating expenses / Net sales x 100
= 3,50,000+20,000+30,000 / 500000 X 100
= 400000 / 500000 x 100 = 80%
Illustration
From the information given below, calculate operating profit ratio
Cost of Goods Sold = Rs. 4,00,000
Administrative & Office Expenses = Rs. 35,000
Selling & Distributive Expenses =Rs.45,000
Net Sales= Rs. 6,00,000.
Solution:
Operating Profit Ratio= Operating Profit / Net Sales x 100
Operating Profit = Sales - (Cost of goods sold + Administrative Office
expenses+ Selling & Distributive Expenses)
=Rs. 6,00,000-(Rs. 4,00,000+Rs. 35,000+Rs. 45,000)=Rs. 1,20,000
Operating profit ratio = 120000 / 600000 x 100 = 20%
EXPENSES RATIOS
Expenses ratios indicate the relationship of various expenses to net sales. The operating
ratiosare the average total variations in expenses.
Cost of goods soldratio = Particular Expenses / Net Sales x100 Administrative & Office
ExpensesRatio= Administrative & Office Expenses / Sales x 100
Selling&DistributiveExpensesRatio=selling&DistributiveExpenses/Salesx100
Non-OperatingExpensesRatio = Non-Operating Expenses / Sales x100
Illustration:
Following is the Profit and Loss Account to Royal Matrix Ltd. for the ended 31st December
2016.
Dr. Rs. Cr. Rs.
To Opening stock 100000 By Sales 560000
To Purchases 350000 By Closing stock 100000
To Wages 9000
To Gross profit c/d 201000
660000 660000
To Administrative expenses 20000 By Gross profit b/d 201000
To Selling and distribution expenses 89000 By Interest on investments 1000
(outside business)
To Non-operating expenses 30000 By ProfitonsalesofInvestments 8000
To Net profit 80000
219000 219000
Calculate:
1. Gross profit Ratio
2. Net profit Ratio
3. Operating Ratio
4. Operating profit Ratio
5. Administrative Expenses Ratio.
Solution:
1. Gross profit = Gross profit / Net sales x 100
= 201000 / 560000 x 100 = 35.9%
2. Net profit ratio = Net profit (after tax) / Net sales x 100
= 80000 / 560000 x 100 = 14.3%
Alternatively,
Net Profit Ratio = Net operating profit /Net sales x 100
= (80000 + 30000) – (10000 + 8000)/ 560000 x 100
= 92000 / 560000 x 100 = 16.4%
Utility to Creditors:
The creditors or suppliers extend short-term credit to the concern. They are interested
to know whether financial position of the concern warrants their payments at a specified time
or not.
Utility to Employees:
The employees are also interested in the financial position of the concern especially
profitability. Their wage increases and amount of fringe benefits are related to the volume of
profits earned by the concerns.
Utility to Government:
Government is interested to know the overall strength of the industry. Various financial
statements published by industrial units are used to calculate ratios for determining short
financial position of the concerns.
Window Dressing:
Financial statements can easily be window dressed to present a better
picture of its financial and profitability position to outsiders.
Personal Bias:
Ratiosare only means of financial analysis and not an end in itself. Ratios
have to be interpreted and different people may interpret the same ratio in
different ways.
Uncomparable:
Not only industries differ in their nature but also the firms of the similar
business widely differ in their size and accounting procedures, etc. It makes
comparison of ratios difficult and misleading.
Ratios no Substitutes:
Ratio analysis is merely a tool of financial statements. Hence, ratios
become useless if separated from the statements from which they are computed.
(1) Prepare a Flexible budget for overheads on the basis of the following data. Ascertain the
overhead rates at 50% and 60% capacity.
Labour 18,000
Semi‐variable overheads:
Fixed overheads:
Depreciation 16,500
Insurance 4,500
Salaries 15,000
Solution:
Flexible Budget
Items Capacity
50% 60%
Semi‐variable
Fixed overheads:
Working Note:
Electricity
60
= Rs. 15,000
Repairs
= RS. 500
=Rs.2400 + 500
=Rs.2,900
(2) Prepare a flexible budget for overheads on the basis of the following data. Ascertain the
overhead rates at 60% and 70% capacity.
Material 6,000
Labour 18,000
Semi‐variable overheads:
Electricity: 30,000
40% Fixed
60% variable
Repairs:
Fixed overheads:
Depreciation 16,500
Insurance 4,500
Salaries 15,000
Solution:
Working:
Repairs
= Rs. 12,000
Flexible Budget
Items Capacity
60% 70%
Semi‐variable
Fixed overheads:
Prepare a budget for production of 600 units and 800 units assuming administrative
expenses are rigid for all level of production.
Per unit Rs. Total Rs. Per unit Rs. Total Rs.
Variable Cost:
Fixed cost:
Variable costs:
Power 1,440
Miscellaneous 540
The company decides to have a flexible budget with a production target of 3,200 and
4,800 units (the actual quantity proposed to be produced being left to a later date
before commencement of the budget period)
Prepare a flexible budget for production levels of 50% and 75%. Assuming, selling price
per unit is maintained at Rs. 40 as at present, indicate the effect on net profit.
Solution:
The production at 100% capacity is 6400 units, so it will be 3,200 units at 50% and 4,800
units at75% capacity. The variable expenses will change in that proportion.
Flexible Budget
Cost of Sales:
(a)variable costs:
(5) A factory engaged in manufacturing plastic buckets is working at 40% capacity and produces
10,000 buckets per month.
Materials
Rs.10Labour
Rs.3
The selling price is Rs.20 per bucket. If it is desired to work the factory at 50%
capacity the selling price falls by 3%. At 90% capacity the selling price falls by 5%
accompanied by a similar fall in the price of material.
You are required to prepare a statement the profit at 50% and 90% capacities and also
calculate the break‐ even points at this capacity production.
Solution
Flexible Budget
Particulars Capacity
Marginal Cost:
(1) Saurashtra Co. Ltd. wishes to arrange overdraft facilities with its bankers from the period August
to October 2010 when it will be manufacturing mostly for stock. Prepare a cash budget for the
above period from the following data given below:
Additional Information:
(b) 50% of credit sales are realized in the month following the sale and the remaining 50% in
the second month following. Creditors are paid in the month following the month of
purchase.
CASH BUDGET
Receipts:
Payments:
Working Note:
1. Manufacturing Expense:
(2) S. K. Brothers wish to approach the bankers for temporary overdraft facility for the period from
October 2010 to December 2010. During the period of this period of these three months, the firm
will be manufacturing mostly for stock. You are required to prepare a cash budget for the above
period.
(a) 50% of credit sales are realized in the month following the sales and remaining 50% in the
second following.
(b) Creditors are paid in the month following the month of purchase
Receipts:
Payments:
Sales
August 1,80,000 ‐
November ‐ 1,74,000
January 900; February 1200; March 1800; April 2000; May 2,100 June
month.
Receipts
Payments
December 1,37,500
(4) Salary Rs. 11,250, Lease payment Rs. 3750, Misc. Exp. Rs. 1150, are paid each month
Receipts
Payments
Note: Depreciation is a non‐cash item. It does not involve cash flow. Hence, depreciation will
not beconsidered as payment through cash.
(5) Prepare a cash Budget of R.M.C. LTD. for April, May and June 2012:
Months Sales(Rs.) Purchases(Rs.) Wages(Rs.) Expenses(Rs.)
Additional Information:
(i) 10% of the purchases and 20% of sales are for cash.
(ii) The average collection period of the company is ½ month and the credit purchases are paidregularly after
one month.
(iii) Wages are paid half monthly and the rent of Rs. 500 included in expenses is paid monthly andother
expenses are paid after one month lag.
Receipts
Payments