Unit 3 & 4 - Accountingformanager - Anandu
Unit 3 & 4 - Accountingformanager - Anandu
------- -------
Proforma - Working Capital Statement
Particulars Previous Year Current Year Effect on Working Capital
Increase Decrease
Current Assets:
Cash on Hand ------- -------
Cash at Bank ------- -------
Sundry Debtors ------- -------
Bills Receivable ------- -------
Stock/ Inventory ------- -------
Prepaid Expenses ------- -------
Short-term Investments ------- -------
Outstanding Incomes ------- -------
Total Current Assets (A) ------- -------
Current Liabilities:
Sundry Creditors ------- -------
Bills Payable ------- -------
Bank Overdraft ------- -------
Outstanding Expenses ------- -------
Short-term Loan ------- -------
Prepaid Incomes ------- -------
Provision of Taxation * ------- -------
Total Current Liabilities (B) ------- -------
Net Working Capital (A - B) ------- -------
Net Increase / Decrease in Working Cap. ------- -------
TOTAL ------- -------
After the computation of working capital, we have to find out the increase
TAC - TCL =
or decrease in working capital.
WC
Effect of working Capital
• Increase in the current year current assets than preVious year - Increase in Working Capital
• Decrease in the current year current assets than previous year - Decrease in Working Capital
Working Capital
Current Assets
• Increase in the current year current liabilities than previous year - Decrease in Working Capital
Current Liability Working Capital
• Decrease in the current year current liabilities than previous year - Increase in Working Capital
Machinery A/c
Particular Amount ₹ Particular Amount ₹
To opening bal. 3,00,000 By Depreciation 40,000
By closing bal. 2,60,000
3,00,000 3,00,000
1,50,000 1,50,000
Problem – 2: From the following balance sheets of Bhairav Ltd. prepare:
1,11,540 1,11,540
Adjusted Profit & Loss Account
Particular Amount Particular Amount
To Provision for reverse 5,000 By bal b/d. 39,690
To goodwill written off 1,000
To provision for taxation 45,000 By Adjusted profit 1,11,540
TO interim Dividend 39,000
To dep. On land- building 4,250
To dep. On machinery 20,760
To bal c/f 36,220
1,51,230 1,51,230
Equity share Capital Account
Particular Amount Particular Amount
By bal b/d. 2,00,000
By machinery 18,300
By Stock 21,640
By bal c/d 2,60,000 By G/W A/c. 20,060
2,60,000 2,60,000
Machinery Account
Particular Amount Particular Amount
To opening bal. 1,12,950 By profit & loss (Dep.) 20,760
To Machinery(business) 18,360
To bank (purchase) 5,650
By closing bal. 1,16,200
1,36,960 1,36,960
Provision for Taxation Account
Particular Amount Particular Amount
To tax paid 35,000 By Bal b/d 40,000
To bal. c/f 50,000 By profit & loss (provision) 45,000
85,000 85,000
Cash Flow Statement
Cash flow statement is a statement which is prepared from the historical data showing the inflow and
outflow of cash. It shows the sources and uses of cash between the two balance sheet dates. It clearly
explains the causes for changes in cash position between two periods. Simply, it is a receipts and
payments account in a summary form.
Cash flow statement which classifies cash flows during the period from operating, investing and
financing activities. This statement provides relevant information in assessing a company’s liquidity,
quality of earnings and solvency.
Benefits:
1. Cash flow statement provides information about the changes in cash and cash equivalents of an
enterprise.
2. Identifies cash generated from trading operations.
3. The operating cash surplus which can be applied for investment in fixed assets.
4. Portion of cash from operations is used to pay dividend and tax and the other portion is ploughed
back.
5. Very useful tool of planning.
Purpose: Cash flow statements are prepared to explain the cash movements between two points of
time.
Cash and relevant terms as per AS-3 (revised)
As per AS-3 (revised) issued by the Accounting Standards Board
1.(a) Cash fund : Cash Fund includes (i) Cash in hand (ii) Demand deposits with banks, and
(iii) cash equivalents.
(b) Cash equivalents are short-term, highly liquid investments, readily convertible into cash
and which are subject to insignificant risk of changes in values.
2. Cash Flows are inflows and outflows of cash and cash equivalents.
The statement of cash flow shows three main categories of cash inflows and cash outflows,
namely : operating, investing and financing activities.
(a) Operating activities are the principal revenue generating activities of the enterprise.
(b) Investing activities include the acquisition and disposal of long- term assets and
other investments not included in cash equivalents.
(c) Financing activities are activities that result in change in the size and composition of
the owner’s capital (including Preference share capital in the case of a company) and
borrowings of the enterprise.
Classification of Cash in-flows and outflows
From sales of goods and To wages salary
services to customers payments
From receipt of customer To suppliers for
advances purchases of inventories
Operating Activities
From receipt of interest To other operating
revenue or dividends or expenses
rent revenue or similar To interest payments
revenue items To tax payments
To advance payments to
suppliers
From sale of Fixed and To purchase Fixed and
other long-term assets other long-term assets
Investing Activities
From collection of loans To make loans and to
collect such loans
36000
36000
Machinery Account
Particulars Rs Particulars Rs
To Balance b/d 80,000 By Depreciation 9,000
95,000 95,000
PROB: 2
The summarized balance sheet of Bhadresh Ltd. as on 31.12.05 and 31.12.2006
are as follows:
Additional Details:
• Investment costing Rs. 8,000 were sold for Rs. 8,500
• Tax provision made during the year was Rs. 9,000
• During the year part of fixed assets costing Rs 10,000 was sold for Rs
12,000 and the profit was included in P & L A/c.
You are required to prepare cash flow statement for 2006.
Liabilities 2005 2006 Assets 2005 2006
Share capital 4,50,000 4,50,000 Fixed asset 4,00,000 3,20,000
General Reserve 3,00,000 3,10,000 Investment 50,000 60,000
P & l a/c 56,000 68,000 Stock 2,40,000 2,10,000
Creditors 1,68,000 1,34,000 Debtor 2,10,000 4,55,000
Tax provision 75,000 10,000 Bank 1,49,000 1,97,000
4,39,500 4,39,500
Adjusted Profit & Loss A/c
Particulars Rs Particulars Rs
To Provision for tax
9,000 By Balance b/d 56,000
To Provision for G.R.
10,000 By Profit on sale of Inv. 500
To Depreciation
70,000 By Profit on sale of F.A. 2,000
To Balance c/d
68,000 By Adjusted Profit (Funds 98,500
from Operation)
1,57,000 1,57,000
74,000 75,000
To Bank (tax paid ) 10,000 By Balance b/d 9,000
To Balance c/d By P & L A/c (provision)
84,000 84,000
Investment A/c
Particulars Rs Particulars Rs
50,000
To Balance b/d 500 By Bank(sale) 8,500
To P & L A/c 18,000 60,000
To Bank (purchase) By Balance c/d
68,500 68,500
Fixed Assets A/C
Particular Rs Particulars Rs
2. Contribution to Sales Ratio (Profit Volume Ratio or P/V ratio): This ratio shows the proportion of sales available to cover fixed costs
and profit. Contribution represent the sales revenue after deducting variable costs. This ratio is usually expressed in percentage.
A higher contribution to sales ratio implies that the rate of growth of contribution is faster than that of sales.
This is because, once the breakeven point is reached, profits shall grow at a faster rate when compared to a product with a lesser
contribution to sales ratio.
3. Break-Even Analysis: Break-even analysis is a generally used method to study the CVP analysis.
This technique can be explained in two ways:
(i) In narrow sense it is concerned with computing the break-even point. At this point of production level and sales
there will be no profit and loss i.e. total cost is equal to total sales revenue.
(ii) In broad sense this technique is used to determine the possible profit/loss at any given level of production or
sales.
Breakeven Point
This is the point where neither profits nor losses have been made is known as a break-even point. This implies that in order
to break even the amount of contribution generated should be exactly equal to the fixed costs incurred. Hence, if we know
how much contribution is generated from each unit sold we shall have sufficient information for computing the number of
units to be sold in order to break even.
Prob.1:Pepsi Company produces a single article. Following cost data is given about its product:-
Selling price per unit Rs.40
Marginal cost per unit Rs.24
Fixed cost per annum Rs. 16000 Calculate:
(a) P/V ratio (b) break even sales (c) sales to earn a profit of Rs. 2,000 (d) Profit at sales of Rs. 60,000 (e) New break even sales, if
price is reduced by 10%.
Solution:
We know that (S-v) /S= F + P OR S x P/V Ratio = Contribution So,
(A) P/V Ratio = Contribution/sales x 100
= (40-24)/40 x 100 = 16/40 x 100 = 40%
(B) Break even sales
Fixed Cost ÷ P/V Ratio or Fixed cost /contribution per unit
contribution per unit = sales - variable cost 40-24 = Rs.16
Fixed cost = 16,000 P/V ratio = 40%
BES = 16,000 / 40% = Rs. 40,000 OR 16,000/16 = BES in units = 1000 units
(C) The sales to earn a profit of Rs. 2,000
Fixed Cost + Expected Profit ÷ P/V Ratio (16,000+ 2000 )÷ 40% = Rs. 45,000)
Rs. 45,000/40 = 1,125 units
24,000 – 16,000 = P
P = 8,000
(E) New break even sales, if sale price is reduced by 10% New sales price = 40-10% = 40-4 = 36
Sales = 36 Marginal cost = Rs. 24 36-24 = Contribution = Rs.
12
P/V Ratio = Contribution/Sales
New P/V ratio = 12/36 x100 OR 33.33%
Now, s x P/V Ratio = F
(at B.E.P. contribution is equal to fixed cost) S x 100/300 = Rs.16000
S = 16000 x 33.33% = Rs.48,000.
Prob.2: From the following information find out:
a. P/V Ratio
b. Sales
c. Margin of Safety
Fixed Cost = Rs.40, 000 Profit = Rs. 20,000 B.E.P. =
Rs. 80,000
Solution:
a. P/V Ratio.
We know that S – V = F + P OR S(S – V)/S = F + P Fixed cost / PV ratio = 80,000
40,000/PV = 80,000 P/V ratio =
B.E.S. x P/V Ratio = F (Value of P is zero at BE Sales) OR BES = Fixed cost/ P/V Ratio P/V Ratio =
F/BES Putting the value,
P/V Ratio = 40,000/80,000 = 50/100 OR 50%
b. Sales.
We know that Sales x P/V Ratio = F+ P OR Sales x P/V Ratio = Contribution OR Sales =
Contribution/P/V Ratio
So, = (40,000 + 20,000)/50/100
= (60,000 x 100)/50
=Rs.1, 20,000
c. Margin of Safety.
Margin of Safety = Sales – B.E.P Sales So, MOS = 1, 20,000 – 80,000
MOS = Rs.40, 000
Prob.3: You are given the following data :
Sales Profit Year Sales Profit
Year 2010 1,20,000 8,000
Year 2011 1,40,000 13,000 2010 1,20,000 8,000
Find out –
(i) P/V ratio,
2011 1,40,000 13,000
(ii) B.E. Point,
(iii) Profit when sales are `1,80,000,
(iv) Sales required earn a profit of `12,000, Difference 20,000 5,000
(v) Margin of safety in year 2011.
Additional Information:
a. Capacity of machine No. 9 is 1, 000 hrs.
b. In one hrs machine No. 9 can produce 3 units of A and 1 unit of B.
Which product should machine No. 9 produced?
Solution:
Statement showing contribution per hour for machine No. 9
Product Product
Particulars
A B
Sales 20.00 30.00
Variable expenses 14.00 18.00
Contribution per unit 6 12
Contribution per hour Rs. 6 X 3 units 18.00 12.00
Contribution for 1,000 hrs 18,000 12,000
From the above table we can see that company should produce product A with the help of machine No. 9.
Prob.5: Meet & company Ltd. has three divisions each of which makes a different product. The budgeted data for the next year is as
follows: The management is considering closing down division C. There is no possibility of reducing variable costs. Advice whether or not
division C should be closed down.
Solution: Marginal Costs Statement
Divisions A B C
Division A B C
Rs. Rs. Rs.
Rs. Rs, Rs.
Sales 1, 12, 000 56, 000 84, 000
Sales 1, 12, 000 56, 000 84, 000
Direct material 14, 000 7, 000 14, 000
Marginal cost (Direct Material + Direct 33, 600 21, 000 64, 400
Direct labor 5, 600 7, 000 22, 400
Cost + Variable overheads)
Variable overhead 14, 000 7, 000 28, 000
Contribution 78, 400 35, 000 19, 600
Fixed cost 28, 000 14, 000 28, 000
Fixed cost 28, 000 14, 000 28, 000
Total cost 61, 600 35, 000 92, 400
Profit 50, 400 21, 000 (8, 400)
Advice: Division C’s Contribution is Rs.19,600, if the company can raise sales in division C, there is a possibility of earning
profit, if not the company may go for shut down the division of C
Prob.6: The following budget has been prepared at 70% level of home market:
Units - 4, 200 Rs.
Wages - 12, 600
Materials - 21, 000
Fixed cost - 7, 000
Variables cost - 2, 100
Total - 42, 700
The selling price in India is Rs. 15. In Sri Lanka about 800 units may be sold only at Rs. 10 and in addition 25 paise per unit will be expenses
as freight etc., Do you advise trying for the market in the Sri Lanka?